Back to GetFilings.com



================================================================================


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q


(MARK ONE)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2003

OR

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM ________TO________


COMMISSION FILE NUMBER: 000-19960

DATAWATCH CORPORATION
(Exact name of registrant as specified in its charter)

DELAWARE 02-0405716
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

175 CABOT STREET
SUITE 503
LOWELL, MASSACHUSETTS 01854
(Address of principal executive office)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: 978-441-2200

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

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

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:

Class Outstanding at May 12, 2003
----- ---------------------------
Common Stock $0.01 par value 2,599,694

================================================================================


DATAWATCH CORPORATION AND SUBSIDIARIES
--------------------------------------

TABLE OF CONTENTS
-----------------

PART I. FINANCIAL INFORMATION
- ------- ---------------------

Item 1. Unaudited Financial Statements Page#

a) Consolidated Condensed Balance Sheets:
March 31, 2003 and September 30, 2002 3

b) Consolidated Condensed Statements of Operations:
Three Months and Six Months Ended March 31, 2003 and 2002 4

c) Consolidated Condensed Statements of Cash Flows:
Six Months Ended March 31, 2003 and 2002 5

d) Notes to Consolidated Condensed Financial Statements 6

Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations 12

Item 3. Quantitative and Qualitative Disclosures About Market Risk 23

Item 4. Controls and Procedures 23

PART II. OTHER INFORMATION
- -------- -----------------

Item 1. Legal Proceedings *
Item 2. Changes in Securities and Use of Proceeds 24
Item 3. Defaults upon Senior Securities *
Item 4. Submission of Matters to a Vote of Security Holders 24
Item 5. Other Information *
Item 6. Exhibits and Reports on Form 8-K 24

SIGNATURES 25

CERTIFICATIONS 26

*No information provided due to inapplicability of item.



PART I.

Item 1. Financial Statements

DATAWATCH CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED BALANCE SHEETS



March 31, September 30,
2003 2002
------------ ------------
ASSETS
CURRENT ASSETS:

Cash and equivalents $ 3,041,545 $ 3,605,044
Accounts receivable, net 3,391,616 3,057,356
Inventories 125,777 170,735
Prepaid expenses 597,557 571,026
------------ ------------
Total current assets 7,156,495 7,404,161
------------ ------------

PROPERTY AND EQUIPMENT:
Property and equipment 1,810,352 3,328,717
Less accumulated depreciation and amortization (1,255,027) (2,596,107)
------------ ------------
Net property and equipment 555,325 732,610
------------ ------------

OTHER ASSETS 1,507,314 1,317,695
------------ ------------

TOTAL ASSETS $ 9,219,134 $ 9,454,466
============ ============



LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable $ 993,264 $ 1,156,966
Accrued expenses 1,544,735 1,996,554
Deferred revenue 2,584,401 2,227,939
------------ ------------

Total current liabilities 5,122,400 5,381,459
------------ ------------

ACCRUED SEVERANCE, less current portion 7,997 12,795
------------ ------------

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:
Common stock, $.01 par value, 20,000,000 shares
authorized; issued, 2,606,817 and 2,587,605,
respectively; outstanding, 2,599,694 and
2,580,482, respectively 26,068 25,876
Additional paid-in capital 21,669,132 21,609,555
Accumulated deficit (16,952,038) (16,918,783)
Accumulated other comprehensive loss (514,037) (516,048)
------------ ------------
4,229,125 4,200,600
Less treasury stock, at cost, 7,123 shares (140,388) (140,388)
------------ ------------

Total shareholders' equity 4,088,737 4,060,212
------------ ------------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 9,219,134 $ 9,454,466
============ ============

See accompanying notes to consolidated condensed financial statements.

3


Item 1. Financial Statements (continued)
--------------------

DATAWATCH CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS


Three Months Ended Six Months Ended
March 31, March 31,
2003 2002 2003 2002
----------- ----------- ----------- -----------
REVENUE

Software licenses $ 2,627,221 $ 3,396,038 $ 5,920,102 $ 6,662,387
Maintenance and services 1,480,781 1,415,843 2,689,520 2,750,237
----------- ----------- ----------- -----------

TOTAL REVENUE 4,108,002 4,811,881 8,609,622 9,412,624
----------- ----------- ----------- -----------

COSTS AND EXPENSES:
Cost of software licenses 577,716 711,770 1,144,745 1,444,006
Cost of maintenance and services 615,886 746,016 1,230,243 1,416,018
Sales and marketing 1,437,795 1,591,357 2,962,005 3,114,804
Engineering and product development 473,261 337,830 815,253 661,314
General and administrative 1,057,698 1,076,082 2,308,208 2,275,414
Restructuring and centralization costs -- 87,651 181,459 87,651
----------- ----------- ----------- -----------

TOTAL COSTS AND EXPENSES 4,162,356 4,550,706 8,641,913 8,999,207
----------- ----------- ----------- -----------

INCOME FROM OPERATIONS (54,354) 261,175 (32,291) 413,417

INTEREST EXPENSE (4,221) (26,792) (5,893) (73,775)
OTHER INCOME, primarily interest 8,594 6,040 15,031 10,868
FOREIGN CURRENCY TRANSACTION GAIN (LOSS) (309) (3,532) (10,102) (5,008)
----------- ----------- ----------- -----------

INCOME (LOSS) FROM CONTINUING OPERATIONS (50,290) 236,891 (33,255) 345,502
----------- ----------- ----------- -----------

DISCONTINUED OPERATIONS:
Gain on sale of Guildsoft -- -- -- 17,096
----------- ----------- ----------- -----------

INCOME (LOSS) FROM DISCONTINUED OPERATIONS -- -- -- 17,096
----------- ----------- ----------- -----------

NET INCOME (LOSS) $ (50,290) $ 236,891 $ (33,255) $ 362,598
=========== =========== =========== ===========

NET INCOME (LOSS) PER COMMON SHARE:
Continuing operations - basic ($ 0.02) $ 0.09 ($ 0.01) $ 0.14
----------- ----------- ----------- -----------
Continuing operations - diluted ($ 0.02) $ 0.09 ($ 0.01) $ 0.13
----------- ----------- ----------- -----------
Discontinued operations - basis and diluted -- -- -- $ 0.01
----------- ----------- ----------- -----------

NET INCOME (LOSS) PER SHARE - Basic and diluted ($ 0.02) $ 0.09 ($ 0.01) $ 0.14
=========== =========== =========== ===========

WEIGHTED AVERAGE SHARES OUTSTANDING:
Basic 2,596,747 2,555,984 2,594,771 2,551,403
=========== =========== =========== ===========
Diluted 2,596,747 2,652,767 2,594,771 2,648,186
=========== =========== =========== ===========

See accompanying notes to consolidated condensed financial statements

4


Item 1. Financial Statements (continued)
--------------------

DATAWATCH CORPORATION AND SUBSIDIARIES
CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

Six Months Ended
March 31,
2003 2002
----------- -----------
CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss) $ (33,255) $ 362,598
Adjustments to reconcile net income to net
cash used in operating activities:
Depreciation and amortization 362,513 462,981
Gain on sale of Guildsoft -- (17,096)
Loss on disposition of equipment 105,903 848
Stock-based compensation 3,811 37,500
Changes in current assets and liabilities,
net of acquisitions:
Accounts receivable (121,016) 234,486
Inventories 45,342 23,087
Prepaid expenses (24,332) 17,075
Accounts payable and accrued expenses (882,252) (455,505)
Deferred revenue 278,370 223,485
----------- -----------

Net cash (used in) provided by operating activities (264,916) 889,459
----------- -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of equipment and fixtures (93,845) (21,081)
Proceeds from sale of equipment - net 22,260 184
Proceeds from sale of Guildsoft -- 20,509
Purchase of Auxilor, Inc., including direct costs of $59,855 (172,150) --
Long term notes receivable 6,579 --
Capitalized software development costs (53,880) (127,542)
Other assets 82,972 5,193
----------- -----------

Net cash used in investing activities (208,064) (122,737)
----------- -----------

CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options 5,957 --
Principal payments on long-term obligations (4,798) (71,768)
Payments under credit lines, net -- (403,379)
----------- -----------

Net cash provided by (used in) financing activities 1,159 (475,147)
----------- -----------

EFFECT OF EXCHANGE RATE CHANGES ON CASH (91,678) (51,448)
----------- -----------

NET (DECREASE) INCREASE IN CASH AND EQUIVALENTS (563,499) 240,127

CASH AND EQUIVALENTS, BEGINNING OF PERIOD 3,605,044 1,568,691
----------- -----------

CASH AND EQUIVALENTS, END OF PERIOD $ 3,041,545 $ 1,808,818
=========== ===========

NON-CASH INVESTING AND FINANCING ACTIVITIES:
Director stock option acceleration 3,811 --
=========== ===========
Issuance of 15,312 shares of common stock for services -- $ 37,500
=========== ===========
Issuance of warrants -- $ 76,956
=========== ===========

See accompanying notes to consolidated condensed financial statements.

5


Item 1. Financial Statements (continued)
--------------------

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. Basis of Presentation: The accompanying unaudited consolidated condensed
financial statements include the accounts of Datawatch Corporation (the
"Company") and its wholly owned subsidiaries and have been prepared pursuant to
the rules and regulations of the Securities and Exchange Commission regarding
interim financial reporting. Accordingly, they do not include all of the
information and notes required by accounting principles generally accepted in
the United States of America for complete financial statements and should be
read in conjunction with the audited consolidated financial statements included
in the Company's Annual Report on Form 10-K for the year ended September 30,
2002.

In the opinion of management, the accompanying unaudited consolidated
condensed financial statements have been prepared on the same basis as the
audited consolidated financial statements, and include all adjustments necessary
for fair presentation of the results of the interim periods presented. The
operating results for the interim periods presented are not necessarily
indicative of the results expected for the full year. Certain amounts for the
periods ended March 31, 2002 have been reclassified to conform with the March
31, 2003 presentation.

2. Revenue Recognition: The Company has two software product offerings:
Enterprise Software and Desktop and Server Software. The Company sells its
Desktop and Server Software products directly to end-users and through
distributors and resellers. Enterprise Software products are generally sold
directly to end-users. Sales to distributors and resellers accounted for
approximately 26% and 22%, respectively, of total sales during the three months
ended March 31, 2003 and 2002, and 25% and 20%, respectively, of total sales
during the six months ended March 31, 2003 and 2002. Revenue from the sale of
all software products is generally recognized at the time of shipment, provided
there are no uncertainties surrounding product acceptance, the fee is fixed and
determinable, collection is considered probable, persuasive evidence of the
arrangement exists and there are no significant obligations remaining. All of
the Company's software product offerings are "off-the-shelf" as such term is
defined by Statement of Position No. 97-2, "Software Revenue Recognition." Our
products are relatively straightforward and the software can be installed and
used by customers on their own with little or no customization required.
Multi-user licenses marketed by the Company are sold as a right to use the
number of licenses and license fee revenue is recognized upon delivery of all
software required to satisfy the number of licenses sold. Upon delivery, the
licensing fee is payable without further delivery obligations to the Company.

Desktop and Server Software products are generally not sold in multiple
element arrangements. Accordingly, the price paid by the customer is considered
the vendor specific objective evidence ("VSOE") of fair value for those
products.

Enterprise Software sales are generally multiple element arrangements which
include software license deliverables, professional services and post-contract
customer support. In such multiple element arrangements, the Company applies the
residual method in determining revenue to be allocated to a software license. In
applying the residual method, the Company deducts from the sale proceeds the
VSOE of fair value of the services and post-contract customer support in
determining the residual fair value of the software license. The VSOE of fair
value of the services and post-contract customer support is based on the amounts
charged for these elements when sold separately. Professional services include
implementation, integration, training and consulting services with revenue
recognized as the services are performed. These services are generally delivered
on a time and materials basis, are billed on a current basis as the work is
performed, and do not involve modification or customization of the software or
any other unusual acceptance clauses or terms. Post-contract customer support is
typically provided under a maintenance agreement which provides technical
support and rights to unspecified software maintenance updates and bug fixes on
a when-and-if available basis. Revenue from post-contract customer support
services is deferred and recognized ratably over the contract period (generally
one year).

The Company provides its distributors with stock-balancing rights and
applies the guidance found in Statement of Financial Accounting Standards No.
48, "Revenue Recognition when Right of Return Exists." Revenue from the sale of
software products to distributors and resellers is recognized at the time of
shipment providing all other criteria for revenue recognition as stated above
are met and (i) the distributor or reseller is unconditionally obligated to pay
for the products, including no contingency as to product resale, (ii) the
distributor or reseller has independent economic substance apart from the
Company, (iii) the Company is not obligated for future performance to bring
about product resale, and (iv) the amount of future returns can be reasonable
estimated. The Company's experience and history with its distributors and
resellers allows for reasonable estimates of future returns. Among other things,
estimates of potential future returns are

6


Item 1. Financial Statements (continued)
--------------------

made based on the inventory levels at the various resellers, which the Company
monitors frequently. Once the estimates of potential future returns are made,
the Company determines if it has adequate returns reserves to cover anticipated
returns and the returns reserve is adjusted as required. Adjustments are
recorded as increases or decreases in revenue in the period of adjustment.

3. Stock Options: The following table presents selected information regarding
the Company's stock option plans as of March 31, 2003:

Shares
Authorized Available for
for Grant Future Grant
------------ ------------

1996 International Employee Non-Qualified Stock Option Plan 44,444 9,764
Datawatch Corporation 1996 Stock Plan 624,000 150,028
--------- ---------
668,444 159,792


The following table is a summary of combined activity for all of the
Company's stock option plans for the six months ended March 31, 2003:


Options Weighted-Average
Outstanding Exercise Price
-------------- ----------------

Outstanding, October 1, 2002 402,247 $ 4.56

Granted 60,167 3.13
Canceled (23,744) 2.98
Exercised (4,448) 1.34
--------- --------
Outstanding, March 31, 2003 434,222 $ 4.51
=========
Exercisable, March 31, 2003 233,895 $ 6.34
=========

The following table presents weighted-average price and life information
regarding stock options outstanding and exercisable at March 31, 2003:

Options Outstanding Options Exercisable
- ---------------------------------------------------------- -------------------
Weighted-Average Weighted- Weighted-
Remaining Average Average
Exercise Number of Contractual Exercise Exercise
Prices Shares Life (Years) Price Shares Price
- ------------ ----------- ----------------- --------- ------ ----------
$ 1.48-2.16 150,131 9 $ 1.60 58,268 $ 1.64
2.53-3.60 150,934 9 2.93 44,114 2.85
5.20-7.17 53,366 6 5.57 52,540 5.55
7.61-10.97 39,152 5 9.21 38,334 9.18
11.52-15.19 33,527 5 13.13 33,527 13.13
19.41-21.92 4,445 3 20.91 4,445 20.91
31.78 2,667 3 31.78 2,667 31.78
-------- --- ------ -------- ------
434,222 8 $ 4.51 233,895 $ 6.34
======== === ====== ======== ======

7


Item 1. Financial Statements (continued)
--------------------

The Company uses the intrinsic method of valuing its stock options to
measure compensation expense associated with grants of stock options to
employees and directors. As permitted under SFAS No. 148, "Accounting for
Stock-Based Compensation - Transition and Disclosure", which amended SFAS No.
123 ("SFAS 123"), "Accounting for Stock-Based Compensation", the Company has
elected to continue to follow the intrinsic value method in accounting for its
stock-based employee compensation arrangements as defined by Accounting
Principles Board Opinion ("APB") No. 25, "Accounting for Stock Issued to
Employees", and related interpretations including Financial Accounting Standards
Board Interpretation No. 44, "Accounting for Certain Transactions Involving
Stock Compensation", an interpretation of APB No. 25. No stock-based employee
compensation cost is reflected in net income, as all options granted under those
plans had an exercise price equal to the market value of the underlying common
stock on the date of the grant. Had the Company recognized compensation for its
stock options and purchase plans based on the fair value for awards under those
plans, pro forma net income (loss) and pro forma net income (loss) per share
would have been as follows:

Three Months Ended March 31, Six Months Ended March 31,
2003 2002 2003 2002
-------------------------- --------------------------

Net income (loss), as reported $ (50,290) $ 236,891 $ (33,255) $ 362,598
Less: Total stock-based employee
compensation expense determined under
fair value based method for all awards $ (71,402) $ (62,426) $ (140,072) $ (126,961)
-------------------------- --------------------------
Pro forma net income (loss) $ (121,692) $ 174,465 $ (173,327) $ 235,637
========================== ==========================

Earnings (Loss) per share:
Basic - as reported ($0.02) $0.09 ($0.01) $0.14
Basic - pro forma ($0.05) $0.07 ($0.07) $0.09

Diluted - as reported ($0.02) $0.09 ($0.01) $0.14
Diluted - pro forma ($0.05) $0.07 ($0.07) $0.09


The fair values used to compute pro forma net income (loss) and pro forma
net income (loss) per share were estimated on the grant date using the
Black-Scholes option pricing model with the following assumptions:


Three months ended March 31, Six months ended March 31,
2003 2002 2003 2002
---------- ---------- ---------- ----------

Risk-free interest rate 2.7% 4.7% 3.0% 4.7%
Expected life of option grants (years) 4.0 3.0 4.0 3.0
Expected volatility of underlying stock 116.6% 109.1% 118.1% 115.0%
Expected dividend payment rate 0.0% 0.0% 0.0% 0.0%
Expected forfeiture rate 0.0% 0.0% 0.0% 0.0%


The weighted-average fair value of stock options granted was $2.76 and
$1.48, respectively, for the three months ended March 31, 2003 and 2002, and
$3.13 and $1.55, respectively, for the six months ended March 31, 2003 and 2002.

4. Concentration of Credit Risks and Major Customers: One customer, Ingram Micro
Inc., individually accounted for 19% and 18% of revenue for the three months
ended March 31, 2003 and March 31, 2002, respectively, and 17% and 16% of
revenue for the six months ended March 31, 2003 and March 31, 2002,
respectively. Ingram Micro Inc. accounted for 16% and 23%, respectively, of
outstanding trade receivables as of March 31, 2003 and September 30, 2002. The
Company sells to Ingram Micro Inc. under a distribution agreement which
automatically renews for successive one (1) year terms unless terminated. Other
than this customer, no other customer constitutes a significant portion (more
than 10%) of sales or accounts receivable. The Company performs ongoing credit
evaluations of its customers and generally does not require collateral.
Allowances are provided for anticipated doubtful accounts and sales returns.

8


Item 1. Financial Statements (continued)
--------------------

5. Inventories: Inventories consisted of the following at March 31, 2003 and
September 30, 2002:

March 31, September 30,
2003 2002
------------ ------------
Materials $ 104,425 $ 105,814
Finished goods 21,352 64,921
------------ ------------
TOTAL $ 125,777 $ 170,735
============ ============


6. Comprehensive Income: The following table sets forth the reconciliation of
net income (loss) to comprehensive income (loss):


Three Months Ended Six Months Ended
March 31, March 31,
2003 2002 2003 2002
------------ ------------ ------------ ------------

Net income (loss) $ (50,290) $ 236,891 $ (33,255) $ 362,598
Other comprehensive income (loss), net of tax:
Foreign currency translation adjustments (21,747) (21,653) 2,011 (19,177)
------------ ------------ ------------ ------------

Comprehensive income (loss) $ (72,037) $ 215,238 $ (31,244) $ 343,421
============ ============ ============ ============


Accumulated other comprehensive loss reported in the consolidated condensed
balance sheets consists only of foreign currency translation adjustments.

7. Earnings (Loss) per Share: Basic net income (loss) per common share is
computed by dividing net income (loss) by the weighted average number of common
shares outstanding during the period. Diluted net income (loss) per share
reflects the impact, when dilutive, of the exercise of options and warrants
using the treasury stock method. For the three and six month periods ended March
31, 2003, 74,086 and 83,050 potential shares were excluded from the calculation,
respectively, as the effect would be antidilutive.

8. Segment Information: The Company has determined that it has only one
reportable segment meeting the criteria established under SFAS No. 131. The
Company's chief operating decision maker, as defined, (determined to be the
Chief Executive Officer and the Board of Directors) does not manage any part of
the Company separately, and the allocation of resources and assessment of
performance is based solely on the Company's consolidated operations and
operating results.

The following table presents information about the Company's revenue by
product lines:

Three Months Ended Six Months Ended
March 31, March 31,
2003 2002 2003 2002
------ ------ ------ ------
Monarch 56% 58% 57% 56%
Datawatch|ES 12 14 12 15
Q|SM & Visual Help Desk 32 28 31 29
----- ----- ----- -----
100% 100% 100% 100%
===== ===== ===== =====

9



Item 1. Financial Statements (continued)
--------------------

The Company's operations are conducted in the U.S. and internationally
(principally in the United Kingdom). The following tables present information
about the Company's geographic operations:


Total Revenue
-------------
Domestic International Eliminations Total
-------- ------------- ------------ ------

Three months ended 3/31/03 $ 2,696,867 $ 1,664,671 $ (253,536) $ 4,108,002
Three months ended 3/31/02 3,066,102 2,008,807 (263,028) 4,811,881

Six months ended 3/31/03 $ 5,677,264 $ 3,474,116 $ (541,758) $ 8,609,622
Six months ended 3/31/02 5,980,433 3,991,264 (559,073) 9,412,624

Long-lived Assets
-----------------
Domestic International Eliminations Total
-------- ------------- ------------ ------
At March 31, 2003 $ 1,863,787 $ 198,852 $ -- $ 2,062,639
At September 30, 2002 1,571,978 436,171 -- 2,008,149


The reconciliation of total long-lived assets to the amounts contained in
our financial statements is as follows:

At March 31, At September 30,
2003 2002
----------- ---------------
Property and equipment, net $ 555,325 $ 732,610
Capitalized software development
costs, net* 922,092 962,312
Restricted cash* 222,314 221,729
Trademarks* 296,152 --
Long term notes receivable* 24,577 --
Deposits* 42,179 91,498
----------- -----------
Total Long-lived assets $ 2,062,639 $ 2,008,149

* Included in other assets in the accompanying consolidated financial
statements.

Export sales aggregated approximately $762,000 and $1,112,000,
respectively, for the three months ended March 31, 2003 and March 31, 2002, and
$1,768,000 and $2,168,000, respectively, for the six months ended March 31, 2003
and March 31, 2002.

9. Line of Credit: On November 15, 2002, the Company renewed its domestic bank
line-of-credit for a period to expire on October 29, 2003. The Company also had
an international line-of-credit which expired on October 1, 2002. The renewed
domestic credit line, which bears interest at the bank's prime rate plus 3/4%
(5% at March 31, 2003), contains customary covenants which require, among other
items, that the Company maintain a minimum level of consolidated tangible net
worth. The renewed domestic credit line provides for maximum borrowings of the
lesser of $1,500,000 or 70% of defined eligible receivables. As of March 31,
2003, the Company had no outstanding borrowings under its bank line-of-credit
with approximately $617,000 in borrowings available under the line.

10. Restructuring and Centralized Operations: During the fourth quarter of
fiscal 2001, the Company approved and completed a corporate-wide restructuring
plan in an effort to reduce costs and centralize administrative operations. The
restructuring plan resulted in charges for severance benefits and related costs
for 42 terminated employees. On March 31, 2003, the accrual related to this
restructuring totaled $59,000 (reflecting cash payments of approximately
$327,000 since September 30, 2001) of which the long-term portion is $8,000. The
charges are expected to be fully paid in January 2005.

During the second quarter of fiscal 2002, there was an additional
reorganization undertaken to further improve efficiencies and reduce costs,
which resulted in an additional restructuring charge of approximately $88,000
for severance benefits and related costs for 4 terminated employees. The charges
for this restructuring were fully paid in July 2002.

10


Item 1. Financial Statements (continued)
--------------------

During the first quarter of fiscal 2003, the Company approved and completed
a restructuring undertaken to reduce costs related to its international
operations. In accordance with SFAS No. 146, the Company recorded a
restructuring charge of approximately $181,000 for severance benefits for 5
terminated employees and costs resulting from the cancellation of leases and the
disposal of fixed assets related to a relocation to smaller facilities. The
charges for this restructuring were fully paid in February 2003.

11. Acquisition: On October 16, 2002, the Company acquired 100% of the
outstanding shares of Auxilor, Inc. for a total consideration of approximately
$561,000 comprised of $127,000 in cash, 14,764 shares of Datawatch common stock
valued at approximately $50,000, direct costs of approximately $60,000, and
assumed liabilities totaling approximately $324,000. In exchange, the Company
received Auxilor tangible assets valued at approximately $152,000 resulting in
$409,000 to be allocated to intangible assets in accordance with SFAS No. 141
and SFAS No. 142. A valuation analysis subsequently allocated approximately
$285,000 and $124,000, respectively, to trademarks and acquired software. The
Auxilor purchase agreement also includes an earn-out clause, which provides for
a cash payout equal to 10% of the sales of Auxilor products in fiscal 2003. The
earn-out will be expensed as a cost of revenue as Auxilor products and services
are sold. The activities of Auxilor from October 1, 2002 to October 16, 2002 are
not consolidated into the Company's consolidated condensed financial statements
and are not significant.







11



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

GENERAL

Datawatch Corporation (the "Company" or "Datawatch") is engaged in the
design, development, manufacture, marketing, and support of business computer
software primarily for the Windows-based market. Its products address the
enterprise reporting, business intelligence, data replication and service
management markets.

Datawatch's principal products are: Monarch, a report mining and business
intelligence application that lets users extract and manipulate data from ASCII
report files or HTML files produced on any mainframe, midrange, client/server or
PC system; Monarch Data Pump, a data replication and migration tool that offers
a shortcut for populating and refreshing data marts and data warehouses, for
migrating legacy data into new applications and for providing automated delivery
of reports in a variety of formats via email; Datawatch|ES (formerly
Monarch|ES), a web-enabled business information portal that allows an
organization to quickly deliver business intelligence and decision support
derived from existing reporting systems with no new programming or report
writing; Q|Service Management ("Q|SM"), a fully internet-enabled IT support
solution that incorporates workflow and network management capabilities and
provides web access to multiple databases via a standard browser; Visual Help
Desk, a web-based help desk and call center solution operating on the IBM Lotus
Domino platform, acquired in the Auxilor, Inc. purchase; VorteXML, a data
transformation product for the emerging XML market that easily and quickly
converts structured text output from any system into valid XML for web services
and other uses using any DTD or XDR schema without programming; and Redwing, a
plug-in for Adobe Acrobat that lets users extract text and tables from Adobe PDF
documents.

CRITICAL ACCOUNTING POLICIES

In the preparation of financial statements and other financial data,
management applies certain accounting policies to transactions that, depending
on choices made by management, can result in various outcomes. In order for a
reader to understand the following information regarding the financial
performance and condition of the Company, an understanding of those accounting
policies is important. Certain of those policies are comparatively more
important to our financial results and condition than others. The policies that
we believe are most important for a reader's understanding of the financial
information provided in this report are described below.

Revenue Recognition, Allowance for Bad Debts and Returns Reserve

The Company has two software product offerings: Enterprise Software and
Desktop and Server Software. The Company sells its Desktop and Server Software
products directly to end-users and through distributors and resellers.
Enterprise Software products are generally sold directly to end-users. Sales to
distributors and resellers accounted for approximately 26% and 22%,
respectively, of total sales during the three months ended March 31, 2003 and
2002, and 25% and 20%, respectively, of total sales during the six months ended
March 31, 2003 and 2002. Revenue from the sale of all software products is
generally recognized at the time of shipment, provided there are no
uncertainties surrounding product acceptance, the fee is fixed and determinable,
collection is considered probable, persuasive evidence of the arrangement exists
and there are no significant obligations remaining. All of the Company's
software product offerings are "off-the-shelf" as such term is defined by
Statement of Position No. 97-2, "Software Revenue Recognition." Our products are
relatively straightforward and the software can be installed and used by
customers on their own with little or no customization required. Multi-user
licenses marketed by the Company are sold as a right to use the number of
licenses and license fee revenue is recognized upon delivery of all software
required to satisfy the number of licenses sold. Upon delivery, the licensing
fee is payable without further delivery obligations to the Company.

Desktop and Server Software products are generally not sold in multiple
element arrangements. Accordingly, the price paid by the customer is considered
the vendor specific objective evidence ("VSOE") of fair value for those
products.

Enterprise Software sales are generally multiple element arrangements which
include software license deliverables, professional services and post-contract
customer support. In such multiple element arrangements, the Company applies the
residual method in determining revenue to be allocated to a software license. In
applying the residual method, the Company deducts from the sale proceeds the
VSOE of fair value of the services and post-contract customer support in
determining the residual fair value of the software license. The VSOE of fair
value of the services and post-contract customer support is based on the amounts
charged for these elements when sold separately. Professional services include
implementation, integration, training and consulting services with revenue
recognized as the services are performed. These services are

12


generally delivered on a time and materials basis, are billed on a current basis
as the work is performed, and do not involve modification or customization of
the software or any other unusual acceptance clauses or terms. Post-contract
customer support is typically provided under a maintenance agreement which
provides technical support and rights to unspecified software maintenance
updates and bug fixes on a when-and-if available basis. Revenue from
post-contract customer support services is deferred and recognized ratably over
the contract period (generally one year).

The Company's software products are sold under warranty against certain
defects in material and workmanship for a period of 30 to 90 days from the date
of purchase. Certain software products, including desktop versions of Monarch,
Monarch Data Pump, VorteXML and Redwing sold directly to end-users, include a
guarantee under which such customers may return products within 30 to 60 days
for a full refund. Additionally, the Company provides its distributors with
stock-balancing rights and applies the guidance found in Statement of Financial
Accounting Standards No. 48, "Revenue Recognition when Right of Return Exists."
Revenue from the sale of software products to distributors and resellers is
recognized at the time of shipment providing all other criteria for revenue
recognition as stated above are met and (i) the distributor or reseller is
unconditionally obligated to pay for the products, including no contingency as
to product resale, (ii) the distributor or reseller has independent economic
substance apart from the Company, (iii) the Company is not obligated for future
performance to bring about product resale, and (iv) the amount of future returns
can be reasonable estimated. The Company's experience and history with its
distributors and resellers allows for reasonable estimates of future returns.
Among other things, estimates of potential future returns are made based on the
inventory levels at the various distributors and resellers, which the Company
monitors frequently. Once the estimates of potential future returns from all
sources are made, the Company determines if it has adequate returns reserves to
cover anticipated returns and the returns reserve is adjusted as required.
Adjustments are recorded as increases or decreases in revenue in the period of
adjustment. During the three months ended March 31, 2003, changes to the returns
reserve were comprised of $50,000 accrued for the returns reserve and
approximately $152,000 in returns applied against the reserve. This compares to
$50,000 accrued for the returns reserve and approximately $72,000 in returns
applied against the returns reserve for the three months ended March 31, 2002.
During the six months ended March 31, 2003, changes to the returns reserve were
comprised of $100,000 accrued for the returns reserve and approximately $244,000
in returns applied against the reserve. This compares to $100,000 accrued for
the returns reserve and approximately $122,000 in returns applied against the
returns reserve for the six months ended March 31, 2002. At March 31, 2003,
approximately $140,000 was recorded for the returns reserve on the Company's
balance sheet, with 63% related to specific accounts, as compared to
approximately $285,000, with 70% related to specific accounts, at September 30,
2002.

The Company maintains allowances for doubtful accounts for estimated losses
resulting from the inability of customers to make required payments. The Company
analyzes accounts receivable and the composition of the accounts receivable
aging, historical bad debts, customer creditworthiness, current economic trends,
foreign currency exchange rate fluctuations, and changes in customer payment
terms when evaluating the adequacy of the allowance for doubtful accounts. Based
upon the analysis and estimates of the uncollectibility of its accounts
receivable, the Company records an increase in the allowance for doubtful
accounts when the prospect of collecting a specific account receivable becomes
doubtful. Actual results could differ from the allowances for doubtful accounts
recorded, and this difference may have a material effect on our financial
position and results of operations. The Company recorded in its statements of
operations, provisions for doubtful accounts of $5,000 and $10,000,
respectively, for the three months ended March 31, 2003 and 2002, and $10,000
and $27,000, respectively, for the six months ended March 31, 2003 and 2002. The
Company had write-offs against its allowances for doubtful accounts of $28,000
and $68,000, respectively, during the three months ended March 31, 2003 and
2002, and $29,000 and $110,000, respectively, for the six months ended March 31,
2003 and 2002. The Company's balance sheets as of March 31, 2003 and September
30, 2002, include allowances for doubtful accounts of $301,000 and $259,000,
respectively.

Capitalized Software Development Costs

The Company capitalizes certain software development costs as well as
purchased software upon achieving technological feasibility of the related
products. For the three months ended March 31, 2003 and 2002, the Company
capitalized software development costs and purchased software totaling $27,000
and $65,000, respectively. For the three months ended March 31, 2003 and 2002,
the Company capitalized $27,000 and $16,000 of software development costs,
respectively, and the Company purchased and capitalized software amounting to $0
and $49,000, respectively. Software development costs incurred and software
purchased prior to achieving technological feasibility are charged to research
and development expense as incurred. Commencing upon initial product release,
capitalized costs are amortized to cost of software licenses using the
straight-line method over the estimated life (which approximates the ratio that
current gross revenues for a product bear to the total of current and
anticipated future gross revenues for that product), generally 12 to 36

13


months. For the three months ended March 31, 2003 and 2002, amortization of
these costs was approximately $101,000 and $90,000, respectively. The
unamortized balance of capitalized software, including approximately $93,000
relating to the acquisition of Auxilor (see Note 11 of the Consolidated
Condensed Financial Statements included elsewhere herein), was approximately
$922,000 at March 31, 2003. The unamortized balance of capitalized software at
September 30, 2002 was approximately $962,000.

Foreign Currency Translations

Assets and liabilities of foreign subsidiaries are translated into U.S.
dollars at rates in effect at each balance sheet date. Revenues, expenses and
cash flows are translated into U.S. dollars at average rates prevailing when
transactions occur. The related translation adjustments are reported as a
separate component of shareholders' equity under the heading "Accumulated Other
Comprehensive Income (Loss)." Accumulated other comprehensive loss reported in
the consolidated balance sheets consists only of foreign currency translation
adjustments. At March 31, 2003 and September 30, 2002, the accumulated foreign
currency translation loss totaled approximately $514,000 and $516,000,
respectively. Foreign currency translation losses arising during the three
months ended March 31, 2003 and 2002 were both approximately $22,000. The
Company does not currently engage in foreign currency hedging activities.

RESULTS OF OPERATIONS

Financial information for the three months and six months ended March 31, 2002
has been reclassified to conform with the March 31, 2003 presentation and to
comply with the requirements of EITF 01-9 which requires that certain amounts
paid by a vendor for advertising and marketing to a customer be recorded as a
reduction of revenue, when certain conditions are met. The Company previously
accounted for payments of this type to certain distributors as marketing
expenses. For the three months and six months ended March 31, 2002, the Company
has reclassified payments totaling $18,346 and $38,674, respectively, as a
reduction of revenue.

Three Months Ended March 31, 2003 and 2002
- ------------------------------------------

Revenue from continuing operations for the three months ended March 31,
2003 was $4,108,000 which represents a decrease of $704,000, or approximately
15%, from revenue of $4,812,000 for the three months ended March 31, 2002. For
three months ended March 31, 2003, Monarch, Q|SM and Visual Help Desk, and
Datawatch|ES sales accounted for 56%, 32% and 12% of total revenue,
respectively, as compared to 58%, 28% and 14%, respectively, for the three
months ended March 31, 2002. Visual Help Desk revenues which are the result of
the recent Auxilor acquisition totaled approximately $150,000 for the three
months ended March 31, 2003.

Software license revenue for the three months ended March 31, 2003 was
$2,627,000 or approximately 64% of total revenue, as compared to $3,396,000 or
approximately 71% of total revenue for the three months ended March 31, 2002.
This represents a decrease of $769,000 or approximately 23% from fiscal 2002 to
fiscal 2003. For the three months ended March 31, 2003, Monarch license revenue
(including Data Pump, VorteXML and Redwing) decreased by $505,000, Datawatch|ES
license revenue decreased by $220,000, and Q|SM and Visual Help Desk license
revenue decreased by $44,000 (Visual Help Desk license revenue increased by
$100,000, while Q|SM license revenue decreased by $144,000) when compared to the
three months ended March 31, 2002. The Company attributes the decrease in
software license revenue to concerns regarding the possible effects of war and
terrorism on an uncertain worldwide economy and the resulting reduction in
corporate spending on software solutions.

Maintenance and services revenue for the three months ended March 31, 2003
was $1,481,000, or approximately 36% of total revenue, as compared to
$1,416,000, or approximately 29% of total revenue, for the three months ended
March 31, 2002. This represents an increase of $65,000 or approximately 5%. This
increase is primarily attributable to a net increase for Datawatch|ES
maintenance and services revenue of $53,000 and an increase for Monarch
maintenance and services revenue of $14,000, partially offset by a decrease in
Q|SM and Visual Help Desk maintenance and services revenue of approximately
$2,000. The increases in Datawatch|ES and Monarch maintenance and services
revenue are the result of increased emphasis on the sale of maintenance
contracts and professional services during the quarter, which resulted in
increased recognizable revenue. It should be noted that while there was a net
decrease in Q|SM and Visual Help Desk maintenance and services revenue of only
$2,000, professional services revenues for these products decreased by $175,000
while maintenance revenues increased by $173,000 during the three months ended
March 31, 2003. The decrease in professional services revenue is primarily the
result of decreased in Q|SM professional services revenue which the Company
believes is the result of a declining demand for such services due to a weakened
economy in the United Kingdom where they are primarily sold.

14


Cost of software licenses for the three months ended March 31, 2003 was
$578,000 or approximately 22% of software license revenues, as compared to
$712,000 or approximately 21% of software license revenues for the three months
ended March 31, 2002. This decrease of $134,000 is primarily attributable to
decreased software license sales during the quarter.

Cost of maintenance and services for the three months ended March 31, 2003
was $616,000 or approximately 42% of maintenance and service revenues, as
compared to $746,000 or approximately 53% of maintenance and service revenues,
for the three months ended March 31, 2002. This decrease of $130,000 is
primarily attributable to reductions in services headcount and related expenses.

Sales and marketing expenses were $1,438,000 for the three months ended
March 31, 2003, which represents a decrease of $153,000 from $1,591,000 for the
three months ended March 31, 2002. This decrease is primarily attributable to
decreases in marketing expenses for direct mail and lead generation. The
decrease in direct mail expense totaled $82,000 and the decrease in lead
generation expense totaled $75,000 for the three months ended March 31, 2003.

Engineering and product development expenses were $473,000 for the three
months ended March 31, 2003, which represents an increase of $135,000 or
approximately 40% from $338,000 for the three months ended March 31, 2002. This
increase is primarily attributable to severance charges for product development
personnel totaling approximately $84,000 and engineering and development
expenses of $54,000 related to the Visual Help Desk product acquired in the
Auxilor purchase. During the three months ended March 31, 2003, the Company
capitalized $27,000 in purchased software and software development costs. This
compares to $65,000 capitalized in the three months ended March 31, 2002. This
decrease in capitalized costs in the second quarter of fiscal 2003, as compared
to the second quarter of fiscal 2002, is due to reduced capitalized costs
associated with a development project for a new version of Q|SM which was
completed during the three months ended March 31, 2003.

General and administrative expenses were $1,058,000 for the three months
ended March 31, 2003, which represents a decrease of $18,000 or approximately 2%
from $1,076,000 for the three months ended March 31, 2002. This decrease is
primarily due to reduced expense levels resulting from cost controls implemented
by management, including restructuring activities which took place in the second
quarter of fiscal 2002 and the first quarter of fiscal 2003.

As a result of the foregoing, the loss from continuing operations for the
three months ended March 31, 2003 was $50,000, which compares to income from
continuing operations of $237,000 for the three months ended March 31, 2002.
During the three months ended March 31, 2002, no provision for income taxes was
recorded due to the availability of loss carryforwards for which valuation
allowances had previously been provided. During the three months ended March 31,
2003, no benefit for the current period operating loss was recorded due to the
continued uncertainty regarding eventual recovery of this loss in cash
reductions in income taxes. At March 31, 2003, the Company had federal tax loss
carryforwards available to offset future taxable income of approximately $7
million; a full valuation reserve has been established against these assets as
uncertainty continues to exist regarding the Company's ability to generate
sufficient future taxable income for the utilization of these losses.

Net loss for the three months ended March 31, 2003 was $50,000, which
compares to net income of $237,000 for the three months ended March 31, 2002.

Six Months Ended March 31, 2003 and 2002
- ----------------------------------------

Revenue from continuing operations for the six months ended March 31, 2003
was $8,610,000 which represents a decrease of $803,000, or approximately 9%,
from revenue of $9,413,000 for the six months ended March 31, 2002. For six
months ended March 31, 2003, Monarch, Q|SM and Visual Help Desk, and
Datawatch|ES sales accounted for 57%, 31% and 12% of total revenue,
respectively, as compared to 56%, 29% and 15%, respectively, for the six months
ended March 31, 2002. Visual Help Desk revenues which are the result of the
recent Auxilor acquisition totaled approximately $264,000 for the six months
ended March 31, 2003.

Software license revenue for the six months ended March 31, 2003 was
$5,920,000 or approximately 69% of total revenue, as compared to $6,662,000 or
approximately 71% of total revenue for the six months ended March 31, 2002. This
represents a decrease of $742,000 or approximately 11% from fiscal 2002 to
fiscal 2003. For the six months ended March 31, 2003, Datawatch|ES license
revenue decreased by $511,000 and Monarch license revenue (including Data Pump,
VorteXML and Redwing) decreased by $405,000 when compared to the six months
ended March 31, 2002. Together these

15


decreases account for a decrease of approximately 14% in total software license
revenue. These decreases were partially offset by an increase in Q|SM and Visual
Help Desk license revenue of $173,000 (Visual Help Desk license revenue
increased by $172,000 and Q|SM license revenue increased by $1,000) when
compared to the same period of fiscal 2002. This increase accounts for an
increase in total software license revenue of approximately 3%. The Company
attributes the decrease in software license revenue to concerns regarding the
possible effects of war and terrorism on an uncertain worldwide economy and the
resulting reduction in corporate spending on software solutions.

Maintenance and services revenue for the six months ended March 31, 2003
was $2,690,000, or approximately 31% of total revenue, as compared to
$2,750,000, or approximately 29% of total revenue, for the six months ended
March 31, 2002. This represents a decrease of $60,000 or approximately 2%. This
decrease is primarily attributable to a net decrease for Q|SM maintenance and
services revenue of $277,000, which accounts for a decrease of approximately 10%
in total maintenance and services revenue. This was partially offset by Visual
Help Desk, Datawatch|ES and Monarch maintenance and services revenue increases
of $92,000, $91,000 and $34,000, respectively, which account for an increase of
8% in total maintenance and services revenue. The decrease in Q|SM maintenance
and services revenue is the result of reduced revenue from the Company's Q|SM
professional services (decrease of $451,000 for the six months ended March 31,
2003) which the Company believes is the result of a declining demand for such
services due to a weakened economy in the United Kingdom where they are
primarily sold. This decline in Q|SM professional services revenue was partially
offset by an increase in Q|SM maintenance revenue of approximately $174,000.

Cost of software licenses for the six months ended March 31, 2003 was
$1,145,000 or approximately 19% of software license revenues, as compared to
$1,444,000 or approximately 22% of software license revenues for the six months
ended March 31, 2002. This decrease of $299,000 is primarily attributable to
decreased software license sales during the six months ended March 31, 2003,
especially those for Datawatch|ES which has a substantially higher cost of
royalties than the Company's other products.

Cost of maintenance and services for the six months ended March 31, 2003
was $1,230,000 or approximately 46% of maintenance and service revenues, as
compared to $1,416,000 or approximately 51% of maintenance and service revenues,
for the six months ended March 31, 2002. This decrease of $186,000 is primarily
attributable to the reductions in services headcount and related expenses.

Sales and marketing expenses were $2,962,000 for the six months ended March
31, 2003, which represents a decrease of $153,000 from $3,115,000 for the six
months ended March 31, 2002. This decrease is primarily attributable to
decreases in marketing expenses for direct mail and lead generation, partially
offset by an increase in sales and marketing expenses for services provided by
outside consultants. The decrease in direct mail expense totaled $183,000 and
the decrease in lead generation expense totaled $134,000. The increase in sales
and marketing expenses for services provided by outside consultants was
$134,000.

Engineering and product development expenses were $815,000 for the six
months ended March 31, 2003, which represents an increase of $154,000 or
approximately 23% from $661,000 for the six months ended March 31, 2002. This
increase is attributable to severance charges for product development personnel
totaling approximately $84,000 and engineering and development expenses of
$81,000 related to the Visual Help Desk product acquired in the Auxilor
purchase. During the six months ended March 31, 2003, the Company capitalized
$54,000 in purchased software and software development costs. This compares to
$128,000 capitalized in the six months ended March 31, 2002. This decrease in
capitalized costs during the six months ended March 31, 2003, as compared to the
six months ended March 31, 2002, is due to reduced capitalized costs associated
with a development project for a new version of Q|SM which was completed during
the quarter ended March 31, 2003.

General and administrative expenses were $2,308,000 for the six months
ended March 31, 2003, which represents an increase of $33,000 or approximately
1% from $2,275,000 for the six months ended March 31, 2002. This increase is
primarily attributable to general and administrative expenses of $95,000 related
to the Company's newly acquired Auxilor subsidiary offset by reductions in
international general and administrative expenses.

As a result of the foregoing, the loss from continuing operations for the
six months ended March 31, 2003 was $33,000, which compares to income from
continuing operations of $346,000 for the six months ended March 31, 2002.
During the six months ended March 31, 2003 and 2002, no benefit or provision for
income taxes was recorded due to the availability of loss carryforwards for
which valuation allowances had previously been provided. At March 31, 2003, the
Company had federal tax loss carryforwards available to offset future taxable
income of approximately $7 million; a full valuation reserve

16


has been established against these assets as uncertainty continues to exist
regarding the Company's ability to generate sufficient future taxable income for
the utilization of these losses.

In September 2001, Datawatch sold the operations of Guildsoft Limited, a
United Kingdom distribution subsidiary, to a third party. In December 2001 there
was a purchase price settlement between Datawatch and the purchaser of Guildsoft
Limited, resulting in a gain of $17,000 which is shown as a gain on the sale of
Guildsoft as part of discontinued operations on the accompanying consolidated
condensed statement of operations for the six months ended March 31, 2002.

Net loss for the six months ended March 31, 2003 was $33,000, which
compares to net income of $363,000 for the six months ended March 31, 2002.

OFF BALANCE SHEET ARRANGEMENTS, CONTRACTUAL OBLIGATIONS AND CONTINGENT
LIABILITIES AND COMMITMENTS

The Company leases various facilities, equipment and automobiles in the
U.S. and overseas under noncancelable operating leases which expire through
2006. The lease agreements generally provide for the payment of minimum annual
rentals, pro rata share of taxes, and maintenance expenses. Rental expense for
all operating leases was approximately $131,000 and $166,000 for the three
months ended March 31, 2003 and 2002, respectively, and approximately $323,000
and $332,000 for the six months ended March 31, 2003 and 2002, respectively.

As of March 31, 2003, minimum rental commitments under noncancelable
operating leases are as follows:

Year Ending September 30,
2003 $ 357,359
2004 477,269
2005 370,185
2006 120,215
Thereafter --
-----------
Total minimum lease payments $ 1,325,028
===========

The Company is also committed to pay royalties ranging from 7% to 50% on
revenue generated by the sale of certain licensed software products. Royalty
expense included in cost of software licenses was approximately $332,000 and
$490,000 for the three months ended March 31, 2003 and 2002, respectively, and
approximately $689,000 and $978,000 for the six months ended March 31, 2003 and
2002, respectively. The Company is not obligated to pay any minimum royalty
amounts.

On October 16, 2002, the Company acquired 100% of the shares of Auxilor,
Inc. The purchase agreement includes an earn-out clause, which provides for a
cash payout equal to 10% of the sales of Auxilor products in fiscal 2003.
Accordingly, the Company expensed earn-out payments of approximately $15,000 and
$26,000, respectively, during the three months and six months ended March 31,
2003.

LIQUIDITY AND CAPITAL RESOURCES

Working capital increased by approximately $11,000 during the six months
ended March 31, 2003. During the six months ended March 31, 2003, approximately
$265,000 of cash was used by the Company's operations as compared to
approximately $889,000 of cash provided by operations for the six months ended
March 31, 2002. During the three month periods ended September 30, 2001, March
31, 2002 and December 31, 2002, management took a series of steps to reduce
operating expenses and to restructure operations. See Note 10 to the
Consolidated Condensed Financial Statements included elsewhere herein for a
further discussion of the reductions in the workforce as well as other
restructuring actions taken to reduce operating expenses.

During the six months ended March 31, 2003 net cash used in operating
activities was primarily the result of cash payments required to reduce the
assumed liabilities resulting from the purchase of Auxilor, Inc., decreases in
accounts payable and accrued expenses, and an increase in accounts receivable,
partially offset by a increase in deferred revenue and a decrease in
inventories. As discussed in Note 11 of the Consolidated Condensed Financial
Statements included in this Quarterly Report on Form 10-Q for the quarter ended
March 31, 2003, the Company assumed liabilities totaling

17


approximately $324,000 as a result of the acquisition of Auxilor. From the date
of acquisition of Auxilor to March 31, 2003, approximately $214,000 was used to
reduce these assumed liabilities. The decrease in accounts payable during the
six months ended March 31, 2003 was primarily the result of reduced expense
levels due to the restructuring which took place during the quarter ended
December 31, 2002. The decrease in accrued expenses which took place during the
same period was primarily the result of a reduction in accrued royalties due to
outside developers and the payment of annual bonuses. The increase in accounts
receivable is primarily due to the large number of maintenance contracts
invoiced during the quarter ended March 31, 2003 but remaining in accounts
receivable as of March 31, 2003. This also primarily accounts for the increase
in deferred revenue as the revenue from maintenance contracts is deferred at the
time of invoicing and recognized over the term of the maintenance contract. The
decrease in inventory is the result of reduced inventory levels for Monarch
desktop products.

On November 15, 2002, the Company renewed its domestic bank line-of-credit
for a period to expire on October 29, 2003. The renewed domestic line provides
for maximum borrowings of the lesser of $1,500,000 or 70% of defined eligible
receivables and is collateralized by substantially all assets of the Company.
The credit line contains customary covenants which require, among other items,
the Company maintain a minimum level of consolidated tangible net worth.
Borrowings under the credit line bore interest at the bank's prime rate plus
3/4%, or 5%, at March 31, 2003. The Company had no outstanding borrowings under
its bank line-of-credit, with approximately $617,000 in borrowings available
under the line, as of March 31, 2003.

Management believes that by continuing to control operating expenses and
capital expenditures and with the borrowings available under its line-of-credit,
the Company will have sufficient liquidity through at least September 30, 2003
to fund its cash requirements.

Management believes that the Company's current operations have not been
materially impacted by the effects of inflation.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2002, the Financial Standards Accounting Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 145, "Rescission of
FASB Statements SFAS Nos. 4, 44, and 64, Amendment of FASB Statement No. 13 and
Technical Corrections." SFAS No. 145 will impact how companies account for
sale-leaseback transactions and how gains or losses on debt extinguishments are
presented in financial statements. The Company adopted SFAS No. 145 on October
1, 2002. Adoption did not have a significant effect on the Company's
consolidated financial statements.

In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit and Disposal Activities." SFAS No. 146 will impact how
companies account for costs incurred with exit activities, such as employee
severance and facility closure costs. The Company adopted SFAS No. 146 on
October 1, 2002. Accordingly, the Company recorded $181,459 in restructuring and
centralization costs for severance benefits for 5 terminated employees and costs
resulting from the cancellation of leases and the disposal of fixed assets
related to a relocation to smaller facilities. (See Note 10 of the consolidated
condensed financial statements elsewhere herein.)

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure" which addresses financial accounting and
reporting for recording expenses for the fair value of stock options. SFAS No.
148 provides alternative methods of transition for a voluntary change to a fair
value based method of accounting for stock-based employee compensation and
requires more prominent and more frequent disclosures in financial statements
about the effects of stock-based compensation. The Company adopted the
disclosure provisions for the interim periods ending March 31, 2003. The Company
will continue to account for its stock-based compensation under the intrinsic
value method prescribed under Accounting Principles Board Opinion No. 25. (See
Note 3 of the consolidated condensed financial statements elsewhere herein.)

In November 2002, the FASB issued Financial Interpretation No. 45 ("FIN
45"), "Guarantor's Accounting and Disclosure Requirements for Guarantees,
Including Indirect Guarantees of Indebtedness of Others." FIN 45 requires
certain guarantees to be recorded at fair value and requires a guarantor to make
significant new disclosures, even when the likelihood of making any payments
under the guarantee is remote. Generally, FIN 45 applies to certain types of
financial guarantees that contingently require the guarantor to make payments to
the guaranteed party based on changes in an underlying that is related to an
asset, liability, or an equity security of the guaranteed party; performance
guarantees involving contracts which require the guarantor to make payments to
the guaranteed party based on another entity's failure

18


to perform under an obligating agreement; indemnification agreements that
contingently require the guarantor to make payments to an indemnified party
based on changes in an underlying that is related to an asset, liability, or an
equity security of the indemnified party; or indirect guarantees of the
indebtedness of others. The Company's policies with regard to warranty are
disclosed in the Company's Annual Report on Form 10-K for the year ended
September 30, 2002. The Company does not have an accrued warranty liability at
any reporting date. The Company is not a guarantor under any arrangement.

In January 2003, the FASB issued Financial Interpretation No. 46 ("FIN
46"), "Consolidation of Variable Interest Entities" with the objective of
improving financial reporting by companies involved with variable interest
entities. The Company is not involved with any variable interest entities as
defined within this interpretation. No additional disclosures are required under
FIN 46 for the quarter ended March 31, 2003.

RISK FACTORS

The Company does not provide forecasts of its future financial performance.
However, from time to time, information provided by the Company or statements
made by its employees may contain "forward looking" information that involves
risks and uncertainties. In particular, statements contained in this Quarterly
Report on Form 10-Q that are not historical facts (including, but not limited to
statements contained in "Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations" of Part I of this Quarterly
Report on Form 10-Q relating to liquidity and capital resources) may constitute
forward looking statements and are made under the safe harbor provisions of The
Private Securities Litigation Reform Act of 1995. The Company cautions readers
not to place undue reliance on any such forward looking statements, which speak
only as of the date they are made. The Company disclaims any obligation, except
as specifically required by law and the rules of the Securities and Exchange
Commission, to publicly update or revise any such statements to reflect any
change in the Company's expectations or in events, conditions or circumstances
on which any such statements may be based, or that may affect the likelihood
that actual results will differ from those set forth in the forward looking
statements. The Company's actual results of operations and financial condition
have varied and may in the future vary significantly from those stated in any
forward looking statements. Factors that may cause such differences include,
without limitation, the risks, uncertainties and other information discussed
below and within this Quarterly Report on Form 10-Q, as well as the accuracy of
the Company's internal estimates of revenue and operating expense levels.
Further information on factors that could cause actual results to differ from
those anticipated is detailed in various filings made by the Company from time
to time with the Securities and Exchange Commission, including but not limited
to, those appearing under the caption "Risk Factors" in our Annual Report on
Form 10-K filed with the Securities and Exchange Commission for the year ended
September 30, 2002. The following discussion of the Company's risk factors
should be read in conjunction with the financial statements contained herein and
related notes thereto. Such factors, among others, may have a material adverse
effect upon the Company's business, results of operations and financial
condition.

Fluctuations in Quarterly Operating Results

The Company's future operating results could vary substantially from
quarter to quarter because of uncertainties and/or risks associated with such
things as technological change, competition, and delays in the introduction of
products or product enhancements and general market trends. Historically, the
Company has operated with little backlog of orders because its software products
are generally shipped as orders are received. As a result, net sales in any
quarter are substantially dependent on orders booked and shipped in that
quarter. Because the Company's staffing and operating expenses are based on
anticipated revenue levels and a high percentage of the Company's costs are
fixed in the short-term, small variations in the timing of revenues can cause
significant variations in operating results from quarter to quarter. Because of
these factors, the Company believes that period-to-period comparisons of its
results of operations are not necessarily meaningful and should not be relied
upon as indications of future performance. There can be no assurance that the
Company will not experience such variations in operating results in the future
or that such variations will not have a material adverse effect on the Company's
business, financial condition or results of operation.

Weakening of World Wide Economic Conditions and the Computer Software Market May
Result in Lower Revenue Growth Rates or Decreased Revenues

The revenue growth and profitability of the Company's business depends on
the overall demand for computer software and services, particularly in the
markets in which it competes. Because the Company's sales are primarily to major
corporate customers, its business also depends on general economic and business
conditions. A softening of demand for computer software and services, caused by
a weakening of the economy in the United States or abroad, may result in lower
revenue

19


growth rates, decreased revenues or reduced profitability. In addition, recent
terrorist attacks against the United States, and the United States military
response to these attacks, as well as the worldwide reaction to SARS, have added
to economic and political uncertainty which may adversely affect worldwide
demand for computer software and services and result in significant fluctuations
in the value of foreign currencies. In a weakened economy, the Company cannot be
assured that it will be able to effectively promote future growth in its
software and services revenues or maintain profitability.

Dependence on Principal Products

In the six months ended March 31, 2003, Monarch, Q|SM and Visual Help Desk,
and Datawatch|ES accounted for approximately 57%, 31% and 12%, respectively, of
the Company's total revenue. The Company is wholly dependent on the Monarch,
Q|SM, Visual Help Desk and Datawatch|ES products. As a result, any factor
adversely affecting sales of any of these products could have a material adverse
effect on the Company. The Company's future financial performance will depend in
part on the successful introduction of its new and enhanced versions of these
products and development of new versions of these and other products and
subsequent acceptance of such new and enhanced products. In addition,
competitive pressures or other factors may result in significant price erosion
that could have a material adverse effect on the Company's business, financial
condition or results of operations.

International Sales

In the six months ended March 31, 2003 and 2002, international sales
accounted for approximately 42% and 44%, respectively, of the Company's total
revenue. The Company anticipates that international sales will continue to
account for a significant percentage of its total revenue. A significant portion
of the Company's total revenue will therefore be subject to risks associated
with international sales, including unexpected changes in legal and regulatory
requirements, changes in tariffs, exchange rates and other barriers, political
and economic instability, possible effects of war and acts of terrorism,
difficulties in account receivable collection, difficulties in managing
distributors or representatives, difficulties in staffing and managing
international operations, difficulties in protecting the Company's intellectual
property overseas, seasonality of sales and potentially adverse tax
consequences.

Acquisition Strategy

As evidenced by its October 2002 acquisition of Auxilor, Inc., the Company
continues to address the need to develop new products, in part, through the
acquisition of other companies. Acquisitions involve numerous risks including
difficulties in the assimilation of the operations, technologies and products of
the acquired companies, the diversion of management's attention from other
business concerns, risks of entering markets in which the Company has no or
limited direct prior experience and where competitors in such markets have
stronger market positions, and the potential loss of key employees of the
acquired company. Achieving and maintaining the anticipated benefits of an
acquisition will depend in part upon whether the integration of the companies'
business is accomplished in an efficient and effective manner, and there can be
no assurance that this will occur. The successful combination of companies in
the high technology industry may be more difficult to accomplish than in other
industries.

Dependence on New Introductions; New Product Delays

Growth in the Company's business depends in substantial part on the
continuing introduction of new products. The length of product life cycles
depends in part on end-user demand for new or additional functionality in the
Company's products. If the Company fails to accurately anticipate the demand
for, or encounters any significant delays in developing or introducing, new
products or additional functionality on its products, there could be a material
adverse effect on the Company's business. Product life cycles can also be
affected by the introduction by suppliers of operating systems of comparable
functionality within their products. The failure of the Company to anticipate
the introduction of additional functionality in products developed by such
suppliers could have a material adverse effect on the Company's business. In
addition, the Company's competitors may introduce products with more features
and lower prices than the Company's products. Such increase in competition could
adversely affect the life cycles of the Company's products, which in turn could
have a material adverse effect on the Company's business.

Software products may contain undetected errors or failures when first
introduced or as new versions are released. There can be no assurance that,
despite testing by the Company and by current and potential end-users, errors
will not be found in new products after commencement of commercial shipments,
resulting in loss of or delay in market acceptance. Any failure

20


by the Company to anticipate or respond adequately to changes in technology and
customer preferences, or any significant delays in product development or
introduction, could have a material adverse effect on the Company's business.

Rapid Technological Change

The markets in which the Company competes have undergone, and can be
expected to continue to undergo, rapid and significant technological change. The
ability of the Company to grow will depend on its ability to successfully update
and improve its existing products and market and license new products to meet
the changing demands of the marketplace and that can compete successfully with
the existing and new products of the Company's competitors. There can be no
assurance that the Company will be able to successfully anticipate and satisfy
the changing demands of the personal computer software marketplace, that the
Company will be able to continue to enhance its product offerings, or that
technological changes in hardware platforms or software operating systems, or
the introduction of a new product by a competitor, will not render the Company's
products obsolete.

Competition in the PC Software Industry

The software market for personal computers is highly competitive and
characterized by continual change and improvement in technology. Several of the
Company's existing and potential competitors, including BMC Software, Actuate
Corporation, Quest Software Inc., and others, have substantially greater
financial, marketing and technological resources than the Company. No assurance
can be given that the Company will have the resources required to compete
successfully in the future.

Dependence on Proprietary Software Technology

The Company's success is dependent upon proprietary software technology.
Although the Company does not own any patents on any such technology, it does
hold exclusive licenses to such technology and relies principally on a
combination of trade secret, copyright and trademark laws, nondisclosure and
other contractual agreements and technical measures to protect its rights to
such proprietary technology. Despite such precautions, there can be no assurance
that such steps will be adequate to deter misappropriation of such technology.

Reliance on Software License Agreements

Substantially all of the Company's products incorporate third-party
proprietary technology which is generally licensed to the Company on an
exclusive, worldwide basis. Failure by such third-parties to continue to develop
technology for the Company and license such technology to the Company could have
a material adverse effect on the Company's business and results of operations.

Indirect Distribution Channels

The Company sells a significant portion of its products through resellers,
none of which are under the direct control of the Company. The loss of major
resellers of the Company's products, or a significant decline in their sales,
could have a material adverse effect on the Company's operating results. There
can be no assurance that the Company will be able to attract or retain
additional qualified resellers or that any such resellers will be able to
effectively sell the Company's products. The Company seeks to select and retain
resellers on the basis of their business credentials and their ability to add
value through expertise in specific vertical markets or application programming
expertise. In addition, the Company relies on resellers to provide post-sales
service and support, and any deficiencies in such service and support could
adversely affect the Company's business.

Volatility of Stock Price

As is frequently the case with the stocks of high technology companies, the
market price of the Company's common stock has been, and may continue to be,
volatile. Factors such as quarterly fluctuations in results of operations,
increased competition, the introduction of new products by the Company or its
competitors, expenses or other difficulties associated with assimilating
companies acquired by the Company, changes in the mix of sales channels, the
timing of significant customer orders, and macroeconomic conditions generally,
may have a significant impact on the market price of the stock of the Company.
Any shortfall in revenue or earnings from the levels anticipated by securities
analysts could have an immediate and significant adverse effect on the market
price of the Company's common stock in any given period. In

21


addition, the stock market has from time to time experienced extreme price and
volume fluctuations, which have particularly affected the market price for many
high technology companies and which, on occasion, have appeared to be unrelated
to the operating performance of such companies.

Transfer of Common Stock Listing

On March 30, 2001 the Company announced that it had received a notice from
The Nasdaq Stock Market, Inc. that the Company's Common Stock failed to comply
with the $1.00 minimum bid price requirement for continued listing on The Nasdaq
National Market as set forth in marketplace Rule 4450(a)(5), and that the
Company's Common Stock was, therefore, subject to delisting from The Nasdaq
National Market. Management presented the Company's plan to regain compliance
with the minimum bid price requirement to the Nasdaq Listing Qualifications
Panel and, on May 30, 2001, the Listing Qualifications Panel's notified the
Company that it had determined to continue listing the Company's common stock on
the Nasdaq National Market, provided that on or before July 31, 2001, the
Company's Common Stock evidenced a closing bid price of at least $1.00 per share
and, immediately thereafter, a closing bid price of at least $1.00 for a minimum
of ten consecutive trading days and that the Company remained in compliance with
all other requirements for continued listing on The Nasdaq National Market.
Effective as of the close of business on July 23, 2001 the Company effected a
1-for-4.5 reverse stock split which resulted in compliance with the $1.00 per
share minimum bid price requirement for the Company's common stock.

In January 2002, the Company received a notice from the Nasdaq Stock
Market, Inc. that it was not in compliance with the $4 million net tangible
asset requirement for continued listing on The Nasdaq National Market and, in
response, the Company applied for listing of its Common Stock on The Nasdaq
SmallCap Market. In early February 2002, the Company was notified that its
application for listing on The Nasdaq SmallCap Market had been approved. The
listing of the Company's Common Stock was transferred to The Nasdaq SmallCap
Market at the opening of business on February 7, 2002.

There can be no assurance that the Company will remain in compliance with
the requirements for continued listing on The Nasdaq SmallCap Market. In
addition, the transfer of the Company's Common Stock listing to The Nasdaq
SmallCap Market may impair the ability of stockholders to buy and sell shares of
the Company's Common Stock and could adversely affect the market price of, and
the efficiency of the trading market for, the shares of Common Stock. Further,
the transfer of the Common Stock from The Nasdaq National Market could
significantly impair the Company's ability to raise capital in the public
markets should it desire to do so in the future.







22



Item 3. Quantitative and Qualitative Disclosures About Market Risk
----------------------------------------------------------

Derivative Financial Instruments, Other Financial Instruments, and Derivative
Commodity Instruments

At March 31, 2003, the Company did not participate in any derivative
financial instruments, or other financial and commodity instruments. The Company
holds no investment securities that possess significant market risk.

Primary Market Risk Exposures

The Company's primary market risk exposures are in the areas of interest
rate risk and foreign currency exchange rate risk. The Company utilizes U.S.
dollar denominated borrowings to fund its operational needs through its working
capital line of credit agreement. The line, which currently bears an interest
rate of prime plus 3/4%, or 5%, is subject to annual renewal. Had the interest
rate under the line of credit been 10% greater or lesser than actual rates, the
impact would not have been material in the Company's consolidated financial
statements for the three months ended March 31, 2003. As of March 31, 2003, the
Company had no outstanding borrowings under the working capital line.

The Company's exposure to currency exchange rate fluctuations has been and
is expected to continue to be modest due to the fact that the operations of its
international subsidiaries are almost exclusively conducted in their respective
local currencies, and dollar advances to the Company's international
subsidiaries, if any, are usually considered to be of a long-term investment
nature. Therefore, the majority of currency movements are reflected in the
Company's other comprehensive income. There are, however, certain situations
where the Company will invoice customers in currencies other than its own. Such
gains or losses, whether realized or unrealized, are reflected in income. These
have not been material in the past nor does management believe that they will be
material in the future. Currently the Company does not engage in foreign
currency hedging activities.

Item 4. Controls and Procedures
-----------------------

(a) Evaluation of disclosure controls and procedures.
-------------------------------------------------

As of a date (the "Evaluation Date") within ninety days prior to the filing
date of this Quarterly Report on Form 10-Q, the Company, under the supervision
and with the participation of the Company's management, including the Company's
Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness
of the design and operation of the Company's disclosure controls and procedures,
as defined in Rules 13a-14(c) and 15d-14(c) promulgated under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). Based upon that
evaluation, the Company's Chief Executive Officer and Chief Financial Officer
concluded that, as of the Evaluation Date, the Company's disclosure controls and
procedures are operating in an effective manner and are designed to ensure that
material information relating to the Company (including its consolidated
subsidiaries) required to be disclosed by the Company in the reports that it
files or submits under the Exchange Act is recorded, processed, summarized and
reported within the time periods specified in the Securities and Exchange
Commission's rules and forms, including ensuring that such material information
is accumulated and communicated to the Company's management, including the
Company's Chief Executive Officer and Chief Financial Officer, as appropriate to
allow timely decisions regarding required disclosure. It should be noted that
any system of controls is designed to provide reasonable, but not absolute,
assurances that the system will achieve its goals under all reasonably
foreseeable circumstances.

(b) Changes in internal controls.
-----------------------------

There were no significant changes in the Company's internal controls or,
to the knowledge of the Company, in other factors that could significantly
affect the Company's internal controls subsequent to the Evaluation Date, nor
were there any corrective actions with regard to significant deficiencies and
material weaknesses.




23


PART II.

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

On October 16, 2002, the Company issued 14,764 shares of Common Stock
valued at approximately $50,000, to three individuals as part of the
consideration given for the purchase of 100% of the shares of Auxilor, Inc. No
underwriter was involved in the foregoing issuance of Common Stock. Such
issuance was made by the Company in reliance upon an exemption from the
registration provisions of the Securities Act of 1933 set forth in Section 4(2)
thereof as a transaction by an issuer not involving a public offering.

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

A. The Annual Meeting of Stockholders of Datawatch Corporation was held on
March 7, 2003.

B. The directors elected at the meeting are Robert W. Hagger, Kevin R. Morano,
Richard de J. Osborne, Terry W. Potter, David T. Riddiford and James Wood,
which constitute all of the directors of the Company.

C. A vote was proposed to elect the following nominees to the Board of
Directors to serve for the ensuing year or until their respective
successors are duly elected and qualified:

Nominee Total Votes For Total Votes Against
------- --------------- -------------------
Robert W. Hagger 2,304,163 64,548
Kevin R. Morano 2,304,163 64,548
Richard de J. Osborne 2,304,163 64,548
Terry W. Potter 2,304,163 64,548
David T. Riddiford 2,303,419 65,292
James Wood 2,304,163 64,548

A proposal to approve an increase in the number of shares of Common Stock,
$.01 par value, available for issuance under the Datawatch 1996 Stock Plan
(the "1996 Stock Plan") from 494,400 to 624,000 shares, was approved and
adopted with 2,239,021 shares voting in favor, 127,545 voting against, and
2,145 abstaining.

D. No information provided due to inapplicability of item.

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

A. Exhibits

10.1 1996 Stock Plan as amended as of March 7, 2003. (filed herewith)

10.2 Distribution Agreement, dated December 10, 1992, by and between
Datawatch Corporation and Ingram Micro Inc. (filed herewith)

99.1 CEO Certification Pursuant to 18 U.S.C. Section 1350 as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.*

99.2 CFO Certification Pursuant to 18 U.S.C. Section 1350 as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002.*

* The Company has the originally signed certificate and will provide it to
the Securities and Exchange Commission upon request.

B. Reports on Form 8-K

No Current Report on Form 8-K was filed during the quarterly period ended
March 31, 2003.
24


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized on May 15, 2003.



DATAWATCH CORPORATION


/s/ Alan R. MacDougall
--------------------------------
Alan R. MacDougall
Vice President of Finance and
Chief Financial Officer
(Principal Financial Officer)












25


CERTIFICATIONS

I, Robert W. Hagger, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Datawatch
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this quarterly
report is being prepared;

b) Evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

c) Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) All significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


Date: May 15, 2003
/s/ Robert W. Hagger
----------------------------------
Robert W. Hagger
President, Chief Executive
Officer and Director


26


I, Alan R. MacDougall, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Datawatch
Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this quarterly report;

3. Based on my knowledge, the financial statements, and other financial
information included in this quarterly report, fairly present in all
material respects the financial condition, results of operations and cash
flows of the registrant as of, and for, the periods presented in this
quarterly report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which quarterly report is
being prepared;

b) Evaluated the effectiveness of the registrant's disclosure controls
and procedures as of a date within 90 days prior to the filing date of
this quarterly report (the "Evaluation Date"); and

c) Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on our
evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit
committee of registrant's board of directors (or persons performing the
equivalent functions):

a) All significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to
record, process, summarize and report financial data and have
identified for the registrant's auditors any material weaknesses in
internal controls; and

b) Any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

6. The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in internal
controls or in other factors that could significantly affect internal
controls subsequent to the date of our most recent evaluation, including
any corrective actions with regard to significant deficiencies and material
weaknesses.


Date: May 15, 2003
/s/ Alan R. MacDougall
-------------------------------
Alan R. MacDougall
Vice President Finance, Chief
Financial Officer, Treasurer
and Assistant Secretary


27