[X]
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
[_]
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Nevada
|
88-0379462
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
11204
Davenport Street, Suite 100, Omaha, Nebraska
|
68154
|
(Address
of principal executive offices)
|
(Zip
Code)
|
· |
In
June 1999 we entered into a certain software license agreement with
Parsons Technology, Inc. to manufacture, distribute and sell a variety
of
software titles, including QuickVerse®and
Membership Plus®,
by far our two largest selling titles. During
the quarter ended June 30, 2002, we reached a tentative settlement
agreement in an arbitration arising out of the 1999 license with
The
Learning Company (“TLC”), the licensor-assignee at the time. The tentative
settlement agreement forgave the final, unpaid installment due on
the 1999
license and extended the term from 10 years to 50 years. We originally
recorded the final, unpaid installment ($1,051,785) as an offset
against
the recorded historical cost of the 1999 license and recalculated
the
amortization based on this reduced amount and the extension of the
useful
life to 50 years. Although paragraph 6 of Statement of Financial
Accounting Standards (“SFAS”) No. 141, Business
Combinations,
which guides the recognition and measurement of intangible assets,
provides that the measurement of an asset in which the consideration
given
is cash is measured by the amount of cash paid, our management has
since
concluded that too much time had elapsed between the date of the
1999
license and the date of the tentative settlement agreement for such
an
offset to be appropriate. Therefore, we have recognized the extinguishment
of the liability owed to TLC as income in our consolidated statement
of
operations for the year ended December 31, 2002. This adjustment
reduced
our retained deficit at the year ended December 31, 2003 from that
which
was originally reported but had no effect on the condensed consolidated
statements of operations or consolidated statements of cash flows
for the
period ended March 31, 2004.
|
· |
During
the quarter ended December 31, 2003, we reached a final settlement
agreement in a second dispute arising out of the 1999 license with
Zondervan and TLC. This final settlement extended the life of the
1999
license, and the trademarks included therein, indefinitely. We originally
reassessed the useful life of the 1999 license to be indefinite,
based on
the guidelines provided by paragraphs 11 and 53 of SFAS No. 142,
Goodwill
and Other Intangible Assets.
Our management has since concluded a 10 year life is appropriate
based on
our going concern opinion for the years ended December 31, 2002 and
2003.
Therefore, we have restored the estimated economic useful life to
the
original 10 years and have recalculated annual amortization accordingly.
This adjustment increased the retained deficit at December 31, 2003
(for
the prior years’ amortization and related income tax effects) and
decreased net income for the three months ended March 31, 2004. There
was
no net effect on our consolidated statements of cash flows for the
three
months ended March 31, 2003 and 2004,
respectively.
|
· |
During
the year ended December 31, 2003, we decided to no longer provide
support
for and to destroy all remaining inventory of certain of our. We
originally recorded this as a non-recurring item in the “Other income
(expense)” section of our consolidated statements of operations for the
year ended December 31, 2003. We have revised our condensed consolidated
statement of operations for the three months ended March 31, 2003
to
reflect this obsolete inventory in the “Cost of Sales”
section.
|
· |
During
the three months ended March 31, 2004, and as a direct result of
the final
settlement agreement with Zondervan and TLC, we wrote-off certain
inventory containing Zondervan-owned content. Though not technologically
obsolete, we were unable to sell the inventory under the final settlement
agreement. We originally recorded this event as a non-recurring item
in
the “Other income (expense)” section of our condensed consolidated
statement of operations. We have revised our condensed consolidated
statement of operations for the three months ended March 31, 2004
to
reflect this inventory adjustment in “Cost of Sales” section.
|
· |
We
had previously and erroneously treated our 2004 rebates reserve
adjustment
as an expense recovery in operating expenses. The more appropriate
presentation should have been, and is now, as an adjustment to
revenue, as
provided by EITF 01-09, Accounting
for Consideration Given by a Vendor to a Customer (Including
a Reseller of
the Vendor’s Products).
|
· |
Rebates
payable to a third-party processor were overstated on our consolidated
financial statements for the year ended December 31, 2000. We discovered
this error during the preparation of our condensed consolidated
financial
statements for the three months ended March 31, 2004. We originally
recorded the error correction as an adjustment to the beginning
retained
earnings of the year ended December 31, 2003 on our Forms 10-QSB
and
10-KSB for the year ended December 31, 2004. We have revised our
consolidated statement of operations for the year ended December
31, 2000
to reflect an adjustment to revenue and reported the correction
on our
Form 10-KSB/A for the year then ended. This revision had no net
effect on
the net income (loss) for the three months ended March 31, 2004
and 2003
or retained earnings (deficit) at March 31, 2004 and
2003.
|
· |
We
also have reclassified various other expense items in our condensed
consolidated statements of operations for the three months ended
March 31,
2004 and 2003 to conform with the presentation in our consolidated
statements of operations for the years ended December 31, 2004
and 2003,
respectively. There was no net effect on net income from these
reclassifications for the three months ended March 31, 2004 and
2003,
respectively.
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
|
March
31, 2004
|
March
31, 2003
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
30,584
|
$
|
1,508
|
|||
Accounts
receivable, trade
|
443,781
|
208,325
|
|||||
Inventory
|
173,000
|
315,200
|
|||||
Other
current assets
|
23,670
|
39,448
|
|||||
Total
current assets
|
671,035
|
564,481
|
|||||
Property
and equipment, net
|
69,703
|
86,263
|
|||||
Software
license, net
|
2,643,413
|
3,146,921
|
|||||
Software
development, net
|
506,121
|
306,155
|
|||||
Restricted
cash
|
100,354
|
38,636
|
|||||
Other
assets
|
68,818
|
39,495
|
|||||
Total
assets
|
$
|
4,059,444
|
$
|
4,181,951
|
|||
|
|||||||
Liabilities
and stockholders’ equity
|
|||||||
Current
liabilities:
|
|||||||
Notes
payable
|
$
|
89,999
|
$
|
749,999
|
|||
Accrued
royalties
|
1,398,570
|
2,132,263
|
|||||
Accounts
payable, trade
|
737,358
|
912,741
|
|||||
Current
maturities of long-term notes payable
|
128,344
|
58,125
|
|||||
Other
current liabilities
|
939,563
|
1,161,729
|
|||||
Total
current liabilities
|
3,293,834
|
5,014,857
|
|||||
Long-term
note payable
|
54,612
|
34,069
|
|||||
Non-current
deferred taxes
|
747,464
|
886,998
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Preferred
stock
|
51
|
51
|
|||||
Common
stock
|
21,011
|
19,811
|
|||||
Paid-in
capital
|
7,080,629
|
7,029,079
|
|||||
Retained
(deficit)
|
(7,138,157
|
)
|
(8,802,914
|
)
|
|||
Total
stockholders’ equity
|
(36,466
|
)
|
(1,753,973
|
)
|
|||
Total
liabilities and stockholders’ equity
|
$
|
4,059,444
|
$
|
4,181,951
|
|||
|
|||||||
See
accompanying notes.
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Three
Months Ended March 31
|
2004
|
2003
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Revenues,
net of reserves and allowances
|
$
|
1,566,393
|
$
|
1,068,841
|
|||
Cost
of sales
|
468,659
|
298,821
|
|||||
Gross
profit
|
1,097,734
|
770,020
|
|||||
Operating
expenses:
|
|||||||
Sales
and marketing
|
242,599
|
178,685
|
|||||
General
and administrative
|
555,679
|
469,806
|
|||||
Bad
debts
|
2,500
|
---
|
|||||
Depreciation
and amortization
|
135,452
|
137,100
|
|||||
Total
operating expenses
|
936,230
|
785,591
|
|||||
Earnings
(loss) from operations
|
161,504
|
(15,571
|
)
|
||||
Other
income
|
---
|
989
|
|||||
Other
expenses, net
|
(14,330
|
)
|
(14,801
|
)
|
|||
Income
(loss) before income taxes
|
147,174
|
(29,383
|
)
|
||||
Provision
for income taxes
|
(30,311
|
)
|
56,616
|
||||
Net
income
|
116,863
|
27,233
|
|||||
Retained
(deficit) at beginning of year
|
(7,255,020
|
)
|
(8,830,147
|
)
|
|||
Retained
(deficit) at end of period
|
$
|
(7,138,157
|
)
|
$
|
(8,802,914
|
)
|
|
|
|||||||
Net
earnings per share:
|
|||||||
Basic
|
$
|
0.01
|
$
|
---
|
|||
Diluted
|
$
|
0.01
|
$
|
---
|
|||
|
|||||||
Weighted
average shares outstanding:
|
|||||||
Basic
|
21,011,438
|
19,811,437
|
|||||
Diluted
|
23,090,892
|
22,047,255
|
|||||
|
|||||||
See
accompanying notes.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Three
Months Ended March 31
|
2004
|
2003
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
1,450,002
|
$
|
1,084,519
|
|||
Cash
paid to suppliers and employees
|
(1,353,784
|
)
|
(1,029,165
|
)
|
|||
Other
operating activities, net
|
(13,921
|
)
|
29,648
|
||||
Net
cash provided by operating activities
|
82,297
|
85,002
|
|||||
Cash
flows from investing activities:
|
|||||||
Acquisition
of property and equipment
|
(13,674
|
)
|
(3,820
|
)
|
|||
Software
development costs
|
(73,628
|
)
|
(66,075
|
)
|
|||
Website
development costs
|
(4,516
|
)
|
(11,054
|
)
|
|||
Deposits
made
|
(484
|
)
|
(500
|
)
|
|||
Net
cash (used) by investing activities
|
(92,302
|
)
|
(81,449
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from line of credit, net
|
16,605
|
11,790
|
|||||
Payments
made on long-term notes payable
|
(17,684
|
)
|
(13,850
|
)
|
|||
Net
cash (used) by financing activities
|
(1,079
|
)
|
(2,060
|
)
|
|||
Net
increase (decrease) in cash and cash equivalents
|
(11,084
|
)
|
1,493
|
||||
Cash
and cash equivalents, beginning of year
|
41,668
|
15
|
|||||
Cash
and cash equivalents, end of period
|
$
|
30,584
|
$
|
1,508
|
|||
|
|||||||
Reconciliation
of net income to cash flows from operating activities:
|
|||||||
Net
income
|
$
|
116,863
|
$
|
27,233
|
|||
Adjustments
to reconcile net income to net cash
|
|||||||
provided
by operating activities:
|
|||||||
Software
development costs amortized
|
152,213
|
40,422
|
|||||
Provision
for bad debts
|
2,500
|
---
|
|||||
Depreciation
and amortization
|
135,452
|
137,100
|
|||||
Change
in assets and liabilities:
|
|||||||
(Increase)
decrease in accounts receivable
|
(80,478
|
)
|
19,916
|
||||
Decrease
in inventories
|
99,600
|
101,500
|
|||||
Decrease
in refundable income taxes
|
---
|
29,148
|
|||||
(Increase)
decrease in prepaid expenses
|
(1,750
|
)
|
18,102
|
||||
Increase
(decrease) in accrued royalties
|
(100,436
|
)
|
1,650
|
||||
(Decrease)
in accounts payable
|
(251,996
|
)
|
(158,822
|
)
|
|||
Increase
(decrease) in deferred taxes
|
30,311
|
(56,616
|
)
|
||||
(Decrease)
in other liabilities
|
(19,982
|
)
|
(74,631
|
)
|
|||
Net
cash provided by operating activities
|
$
|
82,297
|
$
|
85,002
|
|||
|
|||||||
See
accompanying notes.
|
2004
|
2003
|
||||||
Raw
materials
|
$
|
67,000
|
$
|
93,000
|
|||
Finished
goods
|
106,000
|
222,200
|
|||||
$
|
173,000
|
$
|
315,200
|
2004
|
2003
|
||||||
Unsecured
demand note payable to a corporation, with interest at 9%.
|
$
|
---
|
$
|
650,000
|
|||
Note
payable to a corporation, due May 31, 2003, with interest compounded
monthly at 1.5%. Unsecured. Convertible at the option of the holder
into
666,667 restricted common shares.
|
33,333
|
33,333
|
|||||
Note
payable to a corporation, due May 31, 2003, with interest compounded
monthly at 1.5%. Unsecured. Convertible at the option of the holder
into
666,667 restricted common shares.
|
33,333
|
33,333
|
|||||
Note
payable to a corporation, due May 31, 2003, with interest compounded
monthly at 1.5%. Unsecured. Convertible at the option of the holder
into
466,666 restricted common shares.
|
23,333
|
33,333
|
|||||
$
|
89,999
|
$
|
749,999
|
2004
|
2003
|
||||||
Unsecured
term note payable to a corporation due October 2004 in monthly
installments of $5,285, including interest at 8%.
|
$
|
53,975
|
$
|
92,194
|
|||
Term
note payable to a corporation due December 2005 in monthly installments
of
$6,833, including interest at 8%. Secured by inventory.
|
128,981
|
---
|
|||||
182,956
|
92,194
|
||||||
Less
current maturities
|
128,344
|
58,125
|
|||||
$
|
54,612
|
$
|
34,069
|
2005
|
$
|
128,344
|
||
2006
|
54,612
|
|||
$
|
182,956
|
2004
|
2003
|
||||||
Current:
|
|||||||
Federal
|
$
|
---
|
$
|
---
|
|||
State
|
---
|
---
|
|||||
|
---
|
---
|
|||||
Deferred:
|
|||||||
Federal
|
(25,001
|
)
|
46,304
|
||||
State
|
(5,310
|
)
|
10,312
|
||||
(30,311
|
)
|
56,616
|
|||||
Total
tax (expense) benefit
|
$ |
(30,311
|
)
|
$
|
56,616
|
Three
months ended March 31
|
2004
|
2003
|
|||||
Net
Income
|
$
|
116,863
|
$
|
27,233
|
|||
Preferred
stock dividends
|
---
|
---
|
|||||
Net
income available to common shareholders
|
$
|
116,863
|
$
|
27,233
|
|||
Basic
weighted average shares outstanding
|
21,011,438
|
19,811,437
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options
|
---
|
---
|
|||||
Convertible
notes payable
|
1,800,000
|
2,000,000
|
|||||
Convertible
preferred series A
|
114,000
|
114,000
|
|||||
Convertible
preferred series B
|
40,000
|
40,000
|
|||||
Warrants
|
125,454
|
81,818
|
|||||
Diluted
weighted average shares outstanding
|
23,090,892
|
22,047,255
|
|||||
Earnings
per share:
|
|||||||
Basic
|
$
|
0.01
|
$
|
0.00
|
|||
Diluted
|
$
|
0.01
|
$
|
0.00
|
· |
During
the quarter ended June 30, 2002, we reached a tentative settlement
agreement in our arbitration with TLC. The tentative settlement agreement
forgave the final, unpaid installment due on the 1999 Software License
Agreement (“SLA”) and extended the SLA term from 10 years to 50 years. We
originally recorded the final, unpaid installment ($1,051,785) of
the SLA
as an offset against the recorded historical cost of the SLA and
recalculated the amortization based on this reduced amount and the
extension of the useful life to 50 years. Although paragraph 6 of
SFAS No.
141, Business
Combinations,
which guides the recognition and measurement of intangible assets,
provides that the measurement of assets in which the consideration
given
is cash are measured by the amount of cash paid, our management has
since
concluded that too much time had passed between the date of the 1999
license (June 1999) and the date of the tentative settlement agreement
(May 2002) for such an offset to be appropriate. Therefore, we recognized
the extinguishment of the liability owed to TLC as income in the
consolidated statement of operations for the year ended December
31, 2002.
This adjustment reduced the retained deficit at December 31, 2003
from
that originally reported and had no effect on the condensed consolidated
statements of operations or consolidated statements of cash flows
for the
period ended March 31, 2004.
|
· |
During
the quarter ended December 31, 2003, we reached a final settlement
agreement in our dispute with Zondervan and TLC. This final settlement
extended the life of the SLA, and the trademarks included therein,
indefinitely. We originally reassessed the useful life of the SLA
to be
indefinite, based on the guidelines provided by paragraphs 11 and
53 of
SFAS No. 142, Goodwill
and Other Intangible Assets.
Our management has since concluded a 10 year life is appropriate
based on
our going concern opinion for 2002 and 2003. Therefore, we restored
the
estimated economic useful life to the original 10 years and have
recalculated annual amortization accordingly. This adjustment increased
the retained deficit at December 31, 2003 (for the prior years’
amortization and related income tax effects) and decreased net income
for
the three months ended March 31, 2004. There was no net effect on
the
consolidated statements of cash flows for the three months ended
March 31,
2003 and 2004, respectively.
|
· |
During
the year ended December 31, 2003, we made the decision to no longer
provide support for certain of our products and destroyed all remaining
inventory of those products. We originally recorded this as a
non-recurring item in the “Other income (expense)” section of the
consolidated statements of operations. We revised the condensed
consolidated statement of operations for the three months ended
March 31,
2003 to reflect this obsolete inventory in cost of
sales.
|
· |
During
the three months ended March 31, 2004, and as a direct result of
the
settlement with Zondervan and TLC, we wrote-off inventory containing
content from Zondervan. Though not technologically obsolete, we
were
unable to sell the inventory under the terms of the settlement.
We
originally recorded this as a non-recurring item in the “Other income
(expense)” section of the condensed consolidated statement of operations.
The revised condensed consolidated statement of operations for
the three
months ended March 31, 2004 reflects this inventory adjustment
in cost of
sales.
|
· |
We
had previously and erroneously treated the 2004 rebates reserve
adjustment
as an expense recovery in operating expenses. The more appropriate
presentation should have been, and is now, an adjustment to revenue,
as
provided by EITF 01-09, Accounting
for Consideration Given by a Vendor to a Customer (Including a
Reseller of
the Vendor’s Products).
|
· |
Rebates
payable to a third-party processor were overstated on the consolidated
financial statements for the year ended December 31, 2000. We discovered
the error during the preparation of our condensed consolidated
financial
statements for the three months ended March 31, 2004. We originally
recorded the error correction as an adjustment to the beginning
retained
earnings of the year ended December 31, 2003 on the 2004 quarterly
and
annual filings. We revised the consolidated statement of operations
for
the year ended December 31, 2000 to reflect an adjustment to revenue
and
reported the correction on Form 10-KSB/A for the year then ended.
This
revision had no net effect on the net income for the three months
ended
March 31, 2004 and 2003 or retained earnings (deficit) at March
31, 2004
and 2003.
|
· |
We
also reclassified various other expense items in the condensed
consolidated statements of operations for the three months ended
March 31,
2004 and 2003 to conform to the presentation in the statements
of
operations for the years ended December 31, 2004 and 2003. There
was no
net effect on net income from these reclassifications for the three
months
ended March 31, 2004 and
2003.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||
March
31, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Cash
and cash equivalents
|
$
|
130,938
|
$
|
30,584
|
$
|
(100,354
|
)
|
(a)
|
||||||
Accounts
receivable, trade
|
443,781
|
443,781
|
---
|
|||||||||||
Inventory
|
173,000
|
173,000
|
---
|
|||||||||||
Other
current assets
|
23,670
|
23,670
|
---
|
|||||||||||
Total
current assets
|
771,389
|
671,035
|
(100,354
|
)
|
||||||||||
Property
and equipment, net
|
69,703
|
69,703
|
---
|
|||||||||||
Software
license, net
|
2,513,158
|
2,643,413
|
130,255
|
(b)
|
||||||||||
Software
development, net
|
506,121
|
506,121
|
---
|
|||||||||||
Restricted
cash
|
---
|
100,354
|
100,354
|
(a)
|
||||||||||
Other
assets
|
68,818
|
68,818
|
---
|
|||||||||||
Total
assets
|
$
|
3,929,189
|
$
|
4,059,444
|
$
|
130,255
|
||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Notes
payable
|
$
|
89,999
|
$
|
89,999
|
$
|
---
|
||||||||
Accrued
royalties
|
1,398,570
|
1,398,570
|
---
|
|||||||||||
Accounts
payable, trade
|
737,358
|
737,358
|
---
|
|||||||||||
Current
maturities of long-term notes payable
|
128,344
|
128,344
|
---
|
|||||||||||
Other
current liabilities
|
939,563
|
939,563
|
---
|
|||||||||||
Total
current liabilities
|
3,293,834
|
3,293,834
|
---
|
|||||||||||
Long-term
note payable
|
54,612
|
54,612
|
---
|
|||||||||||
Non-current
deferred taxes
|
1,052,128
|
747,464
|
(304,664
|
)
|
(c)
|
|||||||||
Commitments
and contingencies
|
||||||||||||||
Stockholders’
equity:
|
||||||||||||||
Preferred
stock
|
51
|
51
|
---
|
|||||||||||
Common
stock
|
21,011
|
21,011
|
---
|
|||||||||||
Paid-in
capital
|
7,080,629
|
7,080,629
|
---
|
|||||||||||
Retained
(deficit)
|
(7,573,076
|
)
|
(7,138,157
|
)
|
434,919
|
|||||||||
Total
stockholders’ equity
|
(471,385
|
)
|
(36,466
|
)
|
434,919
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,929,189
|
$
|
4,059,444
|
$
|
130,255
|
||||||||
(a)
Reclassification
of restricted cash held by our merchant banker as non-current
asset.
|
||||||||||||||
(b)
Increase
from reclassification of forgiven installment as income net of additional
amortization from returning
the software license to a 10-year life from
indefinite.
|
||||||||||||||
(c)
Decrease
from recalculation of deferred income taxes resulting from changes
to the
software license agreement
accounting.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||
March
31, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Cash
and cash equivalents
|
$
|
40,144
|
$
|
1,508
|
$
|
(38,636
|
)
|
(a)
|
||||||
Accounts
receivable, trade
|
208,325
|
208,325
|
---
|
|||||||||||
Inventory
|
315,200
|
315,200
|
---
|
|||||||||||
Other
current assets
|
39,448
|
39,448
|
---
|
|||||||||||
Total
current assets
|
603,117
|
564,481
|
(38,636
|
)
|
||||||||||
Property
and equipment, net
|
86,263
|
86,263
|
---
|
|||||||||||
Software
license, net
|
2,543,646
|
3,146,921
|
603,275
|
(b)
|
||||||||||
Software
development, net
|
306,155
|
306,155
|
---
|
|||||||||||
Restricted
cash
|
---
|
38,636
|
38,636
|
(a)
|
||||||||||
Other
assets
|
39,495
|
39,495
|
---
|
|||||||||||
Total
assets
|
$
|
3,578,676
|
$
|
4,181,951
|
$
|
603,275
|
||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Notes
payable
|
$
|
749,999
|
$
|
749,999
|
$
|
---
|
||||||||
Accrued
royalties
|
2,132,263
|
2,132,263
|
---
|
|||||||||||
Accounts
payable, trade
|
1,011,688
|
912,741
|
(98,947
|
)
|
(c)
|
|||||||||
Current
maturities of long-term notes payable
|
58,125
|
58,125
|
---
|
|||||||||||
Other
current liabilities
|
1,161,729
|
1,161,729
|
---
|
|||||||||||
Total
current liabilities
|
5,113,804
|
5,014,857
|
(98,947
|
)
|
||||||||||
Long-term
note payable
|
34,069
|
34,069
|
---
|
|||||||||||
Non-current
deferred taxes
|
1,076,194
|
886,998
|
(189,196
|
)
|
(d)
|
|||||||||
Commitments
and contingencies
|
||||||||||||||
Stockholders’
equity:
|
||||||||||||||
Preferred
stock
|
51
|
51
|
---
|
|||||||||||
Common
stock
|
19,811
|
19,811
|
---
|
|||||||||||
Paid-in
capital
|
7,029,079
|
7,029,079
|
---
|
|||||||||||
Retained
(deficit)
|
(9,694,332
|
)
|
(8,802,914
|
)
|
891,418
|
|||||||||
Total
stockholders’ equity
|
(2,645,391
|
)
|
(1,753,973
|
)
|
891,418
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,578,676
|
$
|
4,181,951
|
$
|
603,275
|
||||||||
(a)
Reclassification
of restricted cash held by our merchant banker as non-current
asset.
|
||||||||||||||
(b)
Increase
from reclassification of forgiven installment as income net of additional
amortization from returning
the software license to a 10-year life from
indefinite.
|
||||||||||||||
(c)
Decrease
from correction of fiscal 2000 error.
|
||||||||||||||
(d)
Decrease
from recalculation of deferred income taxes resulting from changes
to the
software license agreement
accounting.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Three
Months Ended March 31, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,537,264
|
$
|
1,566,393
|
$
|
29,129
|
(a)
|
|||||||
Cost
of sales
|
397,689
|
468,659
|
70,970
|
(b)
|
||||||||||
Gross
profit
|
1,139,575
|
1,097,734
|
(41,841
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
217,016
|
242,599
|
25,583
|
(c)
|
||||||||||
General
and administrative
|
590,703
|
555,679
|
(35,024
|
)
|
(d)
|
|||||||||
Nonrecurring
items
|
32,396
|
---
|
(32,396
|
)
|
(e)
|
|||||||||
Bad
debts
|
2,500
|
2,500
|
---
|
|||||||||||
Depreciation
and amortization
|
9,575
|
135,452
|
125,877
|
(f)
|
||||||||||
Total
operating expenses
|
852,190
|
936,230
|
84,040
|
|||||||||||
Earnings
from operations
|
287,385
|
161,504
|
(125,881
|
)
|
||||||||||
Other
income
|
---
|
---
|
---
|
|||||||||||
Other
expenses, net
|
(14,330
|
)
|
(14,330
|
)
|
---
|
|||||||||
Income
before income taxes
|
273,055
|
147,174
|
(125,881
|
)
|
||||||||||
Provision
for income taxes
|
(800
|
)
|
(30,311
|
)
|
(29,511
|
)
|
(g)
|
|||||||
Net
income
|
$
|
272,255
|
$
|
116,863
|
(155,392
|
)
|
||||||||
|
||||||||||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
0.01
|
$
|
0.01
|
$
|
---
|
||||||||
Diluted
|
$
|
0.01
|
$
|
0.01
|
$
|
---
|
||||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
21,011,438
|
21,011,438
|
---
|
|||||||||||
Diluted
|
22,945,438
|
23,090,892
|
145,454
|
(h)
|
||||||||||
|
||||||||||||||
(a)
Increase
from reclassification of rebate reserve adjustment from Sales and
marketing expenses and reclassification
of cost of estimated returns to Cost of sales.
|
||||||||||||||
(b)
Increase
from reclassification of non-capitalized technical support wages
from
General and administrative
expenses, reclassification of fulfillment costs from Sales and marketing
expenses, reclassification
of Inventory write down expense from operating expenses and decrease
from
reclassification
of cost of estimated returns.
|
||||||||||||||
(c)
Increase
from reclassification of rebate reserve adjustment to Revenues and
reclassification of fulfillment
costs to Cost of sales.
|
||||||||||||||
(d)
Decrease
from reclassification of non-capitalized technical support wages
to Cost
of sales.
|
||||||||||||||
(e)
Decrease
from reclassification to Cost of sales.
|
||||||||||||||
(f)
Increase
from additional amortization of software license agreement from returning
the economic useful
life to 10 years.
|
||||||||||||||
(g)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(h)
Increase
from recalculation of potentially dilutive common stock warrants
and
correction of a math error.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Three
Months Ended March 31, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,062,366
|
$
|
1,068,841
|
$
|
6,475
|
(a)
|
|||||||
Cost
of sales
|
247,655
|
298,821
|
51,166
|
(b)
|
||||||||||
Gross
profit
|
814,711
|
770,020
|
(44,691
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
163,997
|
178,685
|
14,688
|
(c)
|
||||||||||
General
and administrative
|
497,294
|
469,806
|
(27,488
|
)
|
(d)
|
|||||||||
Nonrecurring
items
|
31,892
|
---
|
(31,892
|
)
|
(e)
|
|||||||||
Depreciation
and amortization
|
24,972
|
137,100
|
112,128
|
(f)
|
||||||||||
Total
operating expenses
|
718,155
|
785,591
|
67,436
|
|||||||||||
Earnings
(loss) from operations
|
96,556
|
(15,571
|
)
|
(112,127
|
)
|
|||||||||
Other
income
|
989
|
989
|
---
|
|||||||||||
Other
expenses, net
|
(14,801
|
)
|
(14,801
|
)
|
---
|
|||||||||
Income
(loss) before income taxes
|
82,744
|
(29,383
|
)
|
(112,127
|
)
|
|||||||||
Provision
for income taxes
|
8,700
|
56,616
|
47,916
|
(g)
|
||||||||||
Net
income
|
$
|
91,444
|
$
|
27,233
|
(64,211
|
)
|
||||||||
|
||||||||||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
---
|
$
|
---
|
$
|
---
|
||||||||
Diluted
|
$
|
---
|
$
|
---
|
$
|
---
|
||||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
19,811,437
|
19,811,437
|
---
|
|||||||||||
Diluted
|
21,945,437
|
22,047,255
|
101,818
|
(h)
|
||||||||||
|
||||||||||||||
(a)
Increase
from reclassification of rebate reserve adjustment from Sales and
marketing expenses and reclassification
of cost of estimated returns to Cost of sales.
|
||||||||||||||
(b)
Increase
from reclassification of non-capitalized technical support wages
from
General and administrative
expenses, reclassification of fulfillment costs from Sales and marketing
expenses, and reclassification
of Inventory write down expense from operating expenses and decrease
from
reclassification
of cost of estimated returns.
|
||||||||||||||
(c)
Increase
from reclassification of rebate reserve adjustment to Revenues and
reclassification of fulfillment
costs to Cost of sales.
|
||||||||||||||
(d)
Decrease
from reclassification of non-capitalized technical support wages
to Cost
of sales.
|
||||||||||||||
(e)
Decrease
from reclassification to Cost of sales.
|
||||||||||||||
(f)
Increase
from additional amortization of software license agreement from returning
the economic useful
life to 10 years.
|
||||||||||||||
(g)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(h)
Increase
from recalculation of potentially dilutive common stock warrants
and
correction of a math error.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||
Three
Months Ended March 31, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||||
Cash
received from customers
|
$
|
1,481,382
|
$
|
1,450,002
|
$
|
(31,380
|
)
|
(a)
|
||||||
Cash
paid to suppliers and employees
|
(1,385,164
|
)
|
(1,353,784
|
)
|
31,380
|
(a)
|
||||||||
Other
operating activities, net
|
(13,921
|
)
|
(13,921
|
)
|
---
|
|||||||||
Net
cash provided by operating activities
|
82,297
|
82,297
|
---
|
|||||||||||
Cash
flows from investing activities:
|
||||||||||||||
Acquisition
of property and equipment
|
(13,674
|
)
|
(13,674
|
)
|
---
|
|||||||||
Software
development costs
|
(73,628
|
)
|
(73,628
|
)
|
---
|
|||||||||
Website
development costs
|
(4,516
|
)
|
(4,516
|
)
|
---
|
|||||||||
Deposits
made
|
(484
|
)
|
(484
|
)
|
---
|
|||||||||
Net
cash (used) by investing activities
|
(92,302
|
)
|
(92,302
|
)
|
---
|
|||||||||
Cash
flows from financing activities:
|
||||||||||||||
Proceeds
from line of credit, net
|
16,605
|
16,605
|
---
|
|||||||||||
Payments
made on long-term notes payable
|
(17,684
|
)
|
(17,684
|
)
|
---
|
|||||||||
Net
cash (used) by financing activities
|
(1,079
|
)
|
(1,079
|
)
|
---
|
|||||||||
Net
(decrease) in cash and cash equivalents
|
(11,084
|
)
|
(11,084
|
)
|
---
|
|||||||||
Cash
and cash equivalents, beginning of year
|
142,022
|
41,668
|
(100,354
|
)
|
(b)
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
130,938
|
$
|
30,584
|
$
|
(100,354
|
)
|
|||||||
|
||||||||||||||
Reconciliation
of net income to cash flows from operating activities:
|
||||||||||||||
Net
income
|
$
|
272,255
|
$
|
116,863
|
$
|
(155,392
|
)
|
|||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Software
development costs amortized
|
152,213
|
152,213
|
---
|
|||||||||||
Provision
for bad debts
|
2,500
|
2,500
|
---
|
|||||||||||
Depreciation
and amortization
|
9,575
|
135,452
|
125,877
|
(c)
|
||||||||||
Change
in assets and liabilities:
|
||||||||||||||
(Increase)
in accounts receivable
|
(80,478
|
)
|
(80,478
|
)
|
---
|
|||||||||
Decrease
in inventories
|
99,600
|
99,600
|
---
|
|||||||||||
(Increase)
in prepaid expenses
|
(1,750
|
)
|
(1,750
|
)
|
---
|
|||||||||
(Decrease)
in accrued royalties
|
(100,436
|
)
|
(100,436
|
)
|
---
|
|||||||||
(Decrease)
in accounts payable
|
(251,996
|
)
|
(251,996
|
)
|
---
|
|||||||||
Increase
in deferred taxes
|
800
|
30,311
|
29,511
|
(d)
|
||||||||||
(Decrease)
in other liabilities
|
(19,986
|
)
|
(19,982
|
)
|
4
|
(e)
|
||||||||
Net
cash provided by operating activities
|
$
|
82,297
|
$
|
82,297
|
$
|
---
|
||||||||
|
||||||||||||||
(a)
Reclassified
effects of change in deferred revenue from cash paid for liability
to cash
received.
|
||||||||||||||
(b)
Reclassification
of restricted cash held by our merchant banker as non-current
asset.
|
||||||||||||||
(c)
Increase
from additional amortization of software license agreement from returning
the economic useful
life to 10 years.
|
||||||||||||||
(d)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(e)
Rounding
difference.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||
Three
Months Ended March 31, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||||
Cash
received from customers
|
$
|
1,080,633
|
$
|
1,084,519
|
$
|
3,886
|
(a)
|
|||||||
Cash
paid to suppliers and employees
|
(1,025,279
|
)
|
(1,029,165
|
)
|
(3,886
|
)
|
(a)
|
|||||||
Other
operating activities, net
|
29,648
|
29,648
|
---
|
|||||||||||
Net
cash provided by operating activities
|
85,002
|
85,002
|
---
|
|||||||||||
Cash
flows from investing activities:
|
||||||||||||||
Acquisition
of property and equipment
|
(3,820
|
)
|
(3,820
|
)
|
---
|
|||||||||
Software
development costs
|
(66,075
|
)
|
(66,075
|
)
|
---
|
|||||||||
Website
development costs
|
(11,054
|
)
|
(11,054
|
)
|
---
|
|||||||||
Deposits
made
|
(500
|
)
|
(500
|
)
|
---
|
|||||||||
Net
cash (used) by investing activities
|
(81,449
|
)
|
(81,449
|
)
|
---
|
|||||||||
Cash
flows from financing activities:
|
||||||||||||||
Proceeds
from line of credit, net
|
11,790
|
11,790
|
---
|
|||||||||||
Payments
made on long-term notes payable
|
(13,850
|
)
|
(13,850
|
)
|
---
|
|||||||||
Net
cash (used) by financing activities
|
(2,060
|
)
|
(2,060
|
)
|
---
|
|||||||||
Net
increase in cash and cash equivalents
|
1,493
|
1,493
|
---
|
|||||||||||
Cash
and cash equivalents, beginning of year
|
38,651
|
15
|
(38,636
|
)
|
(b)
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
40,144
|
$
|
1,508
|
$
|
(38,636
|
)
|
|||||||
|
||||||||||||||
Reconciliation
of net income to cash flows from operating activities:
|
||||||||||||||
Net
income
|
$
|
91,444
|
$
|
27,233
|
$
|
(64,211
|
)
|
|||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Depreciation
and amortization
|
24,972
|
137,100
|
112,128
|
(c)
|
||||||||||
Software
development costs amortized
|
40,422
|
40,422
|
---
|
|||||||||||
Change
in assets and liabilities:
|
||||||||||||||
Decrease
in accounts receivable
|
19,916
|
19,916
|
---
|
|||||||||||
Decrease
in inventories
|
101,500
|
101,500
|
---
|
|||||||||||
Decrease
in refundable income taxes
|
29,148
|
29,148
|
---
|
|||||||||||
Decrease
in prepaid expenses
|
18,102
|
18,102
|
---
|
|||||||||||
Increase
in accrued royalties
|
1,650
|
1,650
|
---
|
|||||||||||
(Decrease)
in accounts payable
|
(158,822
|
)
|
(158,822
|
)
|
---
|
|||||||||
(Decrease)
in deferred taxes
|
(8,700
|
)
|
(56,616
|
)
|
(47,916
|
)
|
(d)
|
|||||||
(Decrease)
in other liabilities
|
(74,630
|
)
|
(74,631
|
)
|
(1
|
)
|
(e)
|
|||||||
Net
cash provided by operating activities
|
$
|
85,002
|
$
|
85,002
|
$
|
---
|
||||||||
|
||||||||||||||
(a)
Reclassified
effects of change in deferred revenue from cash paid for liability
to cash
received.
|
||||||||||||||
(b)
Reclassification
of restricted cash held by our merchant banker as non-current
asset.
|
||||||||||||||
(c)
Increase
from additional amortization of software license agreement from returning
the economic useful
life to 10 years.
|
||||||||||||||
(d)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(e)
Rounding
difference.
|
· |
Bible
Study
|
· |
Financial/Office
Management Products for Churches and other Faith-Based Ministries
|
· |
Print
& Graphic Products
|
· |
Pastoral
Products
|
· |
Children’s
Products
|
· |
Language
Tutorial Products.
|
|
Three
Months Ended March
31,
|
||||||
|
2003
|
2004
|
|
||||
Beginning
balance
|
$
|
280,502
|
$
|
584,706
|
|||
Capitalized
|
66,075
|
73,628
|
|||||
Amortized
(cost of sales)
|
40,422
|
152,213
|
|||||
Ending
balance
|
$
|
306,155
|
$
|
506,121
|
|||
Research
and development expense (General and administrative)
|
$
|
67,791
|
$
|
16,174
|
FINDEX.COM,
INC.
|
|||
Date:
September 30, 2005
|
By
|
/s/
Steven Malone
|
|
Steven
Malone
|
|||
President
and Chief Executive Officer
|
Date:
September 30, 2005
|
By
|
/s/
Kirk R. Rowland
|
|
Kirk
R. Rowland, CPA
|
|||
Chief
Financial Officer
|