[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 three months ended June 30, 2002, we offset the remaining unpaid
installment ($1,051,785) against the carrying amount of the 1999
license
in accordance with the terms of a tentative settlement agreement
with The
Learning Company (“TLC”), the licensor-assignee at the time. 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 passed between the date of the 1999
license and the date of the tentative settlement agreement for such
an
offset to be proper. Therefore, we have recognized the extinguishment
of
the liability owed to TLC as income in our 2002 statement of operations.
We have restated our condensed consolidated balance sheets as of
June 30,
2004 and 2003 and our condensed consolidated statements of operations
and
consolidated statements of cash flows for the three and six months
then
ended.
|
· |
During
the three months ended June 30, 2002, we extended the estimated life
of
the 1999 license from 10 years to 50 years in accordance with the
terms of
a tentative settlement agreement with TLC. Although the 1999 license,
as
amended, provides for our unlimited and exclusive use of trademarks
related to the licensed products, and our management has assessed
its
useful life as indefinite based on the estimated future direct or
indirect
cash flows from the license, as determined in accordance with paragraphs
11 and 53 of SFAS No. 142, Goodwill
and Other Intangible Assets,
our management has since further concluded that a 10 year life is
appropriate on the basis of, among other reasons, our going concern
opinions for the years ended December 31, 2002 and 2003. We have
restated
our condensed consolidated balance sheets as of June 30, 2004 and
2003 and
our condensed consolidated statements of operations and consolidated
statements of cash flows for the three and six months then
ended.
|
· |
We
had previously, and erroneously, included rebates, and adjustments
to
rebates, as part of our sales and marketing expenses. The more
appropriate
presentation should have been, and is now, an adjustment to revenue,
as in
accordance with EITF 01-09, Accounting
for Consideration Given by a Vendor to a Customer (Including a
Reseller of
the Vendor’s Products).
During the three months ended June 30, 2004, we recorded an adjustment
to
our rebates reserve in the amount of $266,301 and an adjustment
to rebates
payable in the amount of $12,599. Upon reassessment of the adequacy
of our
reserve at December 31, 2003, we have allocated $124,262 of the
total
adjustment to fiscal year 2003 with $14,793 allocated to the three
months
ended June 30, 2003, $50,297 allocated to the three months ended
September
30, 2003 and $59,172 allocated to the three months ended December
31, 2003
and $142,039 to fiscal year 2004 with $66,575 allocated to the
three
months ended March 31, 2004 and $75,464 allocated to the three
months
ended June 30, 2004. These adjustments resulted from a change in
our
internal control over financial reporting. Previously, when making
our
assessment of the adequacy of our reserve for rebates, we did not
take
into consideration the amount and number of outstanding checks,
issued
checks that were returned as undeliverable, or our ability to meet
our
recorded financial obligation. We changed our internal control
procedures
to include review of each of these factors in our assessment of
the
adequacy of the reserve for rebates. We have restated the condensed
consolidated balance sheets as of June 30, 2004 and 2003 and the
condensed
consolidated statements of operations and consolidated statements
of cash
flows for the three and six months then
ended.
|
· |
During
the three months ended March 31, 2004 and 2003, we wrote-off two
distinctly different categories of obsolete inventory with carried
costs
totaling $32,396 and $31,892, respectively. The 2004 obsolete inventory
write-off contained Zondervan-owned content and was a direct result
of our
March 2004 final settlement agreement with The Zondervan Corporation
(see
Note 11). We originally recorded these events as non-recurring items
in
the other income (expense) section of our condensed consolidated
statements of operations. We have revised our condensed consolidated
statements of operations for the three and six months ended June
30, 2004
and 2003 to reflect these inventory adjustments in the cost of sales
section. There was no net effect on our net income (loss) for the
three
and six months ended June 30, 2004 and 2003 as a result of our correction
of this error.
|
· |
During
the three months ended June 30, 2004, we reached a final settlement
agreement in our dispute with Zondervan and TLC. As part of the settlement
process, we conducted an internal audit (verified by an independent
auditor provided by TLC) of the accrued royalties owed Zondervan.
The
audit revealed that accrued royalties had been overstated due to
our 2001
bad debt recognition of TLC’s trade accounts receivable balance. The
amount by which the accrued royalties had been overstated remained
part of
our dispute with Zondervan and as such remained in our liabilities
until a
final settlement agreement was reached. We originally reported the
adjustment as a non-recurring item in the other income (expense)
section
of our condensed consolidated statements of operations for the three
and
six months ended June 30, 2003. We have revised our condensed consolidated
statements of operations for the three and six months ended June
30, 2003
to reflect the adjustment as other income. There was no net effect
on our
net income (loss) for the three and six months ended June 30, 2003
as a
result of our correction of this
error.
|
· |
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 this event as an adjustment to our beginning retained earnings
for the year ended December 31, 2003 in our fiscal year 2004 quarterly
and
annual filings. We have since revised our consolidated statements
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. There was no net effect on our net income (loss) for
the three
and six months ended June 30, 2004 and 2003 or retained earnings
(deficit)
at June 30, 2004 and 2003 as a result of our correction of this
error.
|
· |
We
have also reclassified various expense items in our condensed consolidated
statements of operations for the three and six months ended June
30, 2004
and 2003 to conform with the presentation in our statements of operations
for the years ended December 31, 2004 and 2003. There was no net
effect on
our net income (loss) for the three and six months ended June 30,
2004 and
2003 as a result of our correction of these
errors.
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
|
June
30, 2004
|
June
30, 2003
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Assets
|
|||||||
Current
assets:
|
|||||||
Accounts
receivable, trade
|
$
|
183,241
|
$
|
158,700
|
|||
Inventory
|
161,903
|
320,100
|
|||||
Other
current assets
|
97,326
|
66,804
|
|||||
Total
current assets
|
442,470
|
545,604
|
|||||
Property
and equipment, net
|
63,664
|
78,163
|
|||||
Software
license, net
|
2,517,538
|
3,021,044
|
|||||
Software
development, net
|
504,497
|
385,746
|
|||||
Restricted
cash
|
100,354
|
50,000
|
|||||
Other
assets
|
93,805
|
49,393
|
|||||
Total
assets
|
$
|
3,722,328
|
$
|
4,129,950
|
|||
|
|||||||
Liabilities
and stockholders’ equity
|
|||||||
Current
liabilities:
|
|||||||
Cash
overdraft
|
$
|
38,990
|
$
|
12,125
|
|||
Notes
payable
|
89,999
|
749,999
|
|||||
Accrued
royalties
|
1,203,369
|
1,595,859
|
|||||
Accounts
payable, trade
|
709,415
|
884,285
|
|||||
Current
maturities of long-term notes payable
|
175,150
|
59,302
|
|||||
Other
current liabilities
|
679,252
|
1,236,257
|
|||||
Total
current liabilities
|
2,896,175
|
4,537,827
|
|||||
Long-term
note payable
|
65,300
|
18,801
|
|||||
Non-current
deferred taxes
|
777,774
|
830,381
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Preferred
stock
|
51
|
51
|
|||||
Common
stock
|
23,492
|
19,811
|
|||||
Paid-in
capital
|
7,227,564
|
7,029,079
|
|||||
Retained
(deficit)
|
(7,268,028
|
)
|
(8,306,000
|
)
|
|||
Total
stockholders’ equity
|
(16,921
|
)
|
(1,257,059
|
)
|
|||
Total
liabilities and stockholders’ equity
|
$
|
3,722,328
|
$
|
4,129,950
|
|||
|
|||||||
See
accompanying
notes.
|
Findex.com,
Inc.
|
|||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
(Unaudited)
|
|||||||||||||
|
|||||||||||||
|
Three
Months Ended June 30
|
Six
Months Ended June 30
|
|||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
|
(Restated)
|
(Restated)
|
|
(Restated)
|
|
(Restated)
|
|
||||||
Revenues,
net of reserves and allowances
|
$
|
1,020,885
|
$
|
778,634
|
$
|
2,653,853
|
$
|
1,847,475
|
|||||
Cost
of sales
|
271,410
|
262,322
|
740,069
|
561,143
|
|||||||||
Gross
profit
|
749,475
|
516,312
|
1,913,784
|
1,286,332
|
|||||||||
Operating
expenses:
|
|||||||||||||
Sales
and marketing
|
267,902
|
155,915
|
510,501
|
334,600
|
|||||||||
General
and administrative
|
615,895
|
344,269
|
1,171,574
|
814,074
|
|||||||||
Bad
debt provision
|
---
|
---
|
2,500
|
---
|
|||||||||
Depreciation
and amortization
|
139,187
|
136,902
|
274,639
|
274,002
|
|||||||||
Total
operating expenses
|
1,022,984
|
637,086
|
1,959,214
|
1,422,676
|
|||||||||
Loss
from operations
|
(273,509
|
)
|
(120,774
|
)
|
(45,430
|
)
|
(136,344
|
)
|
|||||
Other
income
|
1,170
|
583,628
|
1,170
|
584,612
|
|||||||||
Other
expenses, net
|
(17,358
|
)
|
(22,557
|
)
|
(31,688
|
)
|
(37,354
|
)
|
|||||
Income
(loss) before income taxes
|
(289,697
|
)
|
440,297
|
(75,948
|
)
|
410,914
|
|||||||
Provision
for income taxes
|
(31,011
|
)
|
56,616
|
(61,322
|
)
|
113,232
|
|||||||
Net
income (loss)
|
$
|
(320,708
|
)
|
$
|
496,913
|
(137,270
|
)
|
524,146
|
|||||
Retained
(deficit) at beginning of year
|
(7,130,758
|
)
|
(8,830,146
|
)
|
|||||||||
Retained
(deficit) at end of period
|
$
|
(7,268,028
|
)
|
$
|
(8,306,000
|
)
|
|||||||
|
|||||||||||||
Net
earnings (loss) per share:
|
|||||||||||||
Basic
|
$
|
(0.01
|
)
|
$
|
0.03
|
$
|
(0.01
|
)
|
$
|
0.03
|
|||
Diluted
|
$
|
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
)
|
$
|
0.03
|
|||
|
|||||||||||||
Weighted
average shares outstanding:
|
|||||||||||||
Basic
|
23,276,312
|
19,811,438
|
22,143,875
|
19,811,438
|
|||||||||
Diluted
|
23,276,312
|
20,078,401
|
22,143,875
|
20,069,385
|
|||||||||
|
|||||||||||||
See
accompanying
notes.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Six
Months Ended June 30
|
2004
|
2003
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
2,639,964
|
$
|
2,045,624
|
|||
Cash
paid to suppliers and employees
|
(2,409,585
|
)
|
(1,861,189
|
)
|
|||
Other
operating activities, net
|
(28,166
|
)
|
21,611
|
||||
Net
cash provided by operating activities
|
202,213
|
206,046
|
|||||
Cash
flows from investing activities:
|
|||||||
Acquisition
of property and equipment
|
(18,612
|
)
|
(6,643
|
)
|
|||
Software
development costs
|
(178,049
|
)
|
(145,666
|
)
|
|||
Website
development costs
|
(31,836
|
)
|
(21,056
|
)
|
|||
Deposits
made
|
(485
|
)
|
(50,500
|
)
|
|||
Net
cash (used) by investing activities
|
(228,982
|
)
|
(223,865
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Payments
on line of credit, net
|
(2,999
|
)
|
(5,016
|
)
|
|||
Cash
overdraft
|
38,990
|
12,125
|
|||||
Payments
made on long-term notes payable
|
(50,890
|
)
|
(27,941
|
)
|
|||
Net
cash (used) by financing activities
|
(14,899
|
)
|
(20,832
|
)
|
|||
Net
(decrease) in cash and cash equivalents
|
(41,668
|
)
|
(38,651
|
)
|
|||
Cash
and cash equivalents, beginning of year
|
41,668
|
38,651
|
|||||
Cash
and cash equivalents, end of period
|
$
|
---
|
$
|
---
|
|||
|
|||||||
Reconciliation
of net income (loss) to cash flows from operating
activities:
|
|||||||
Net
income (loss)
|
$
|
(137,270
|
)
|
$
|
524,146
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
provided
by operating activities:
|
|||||||
Software
development costs amortized
|
258,258
|
40,422
|
|||||
Provision
for bad debts
|
2,500
|
---
|
|||||
Stock
and warrants issued for services
|
44,186
|
---
|
|||||
Rebate
reserve adjustment
|
124,262
|
(14,793
|
)
|
||||
Depreciation
and amortization
|
274,639
|
274,002
|
|||||
Change
in assets and liabilities:
|
|||||||
Decrease
in accounts receivable
|
180,062
|
69,541
|
|||||
Decrease
in inventories
|
110,697
|
96,600
|
|||||
Decrease
in refundable income taxes
|
---
|
29,148
|
|||||
(Increase)
in prepaid expenses
|
(75,406
|
)
|
(9,254
|
)
|
|||
(Decrease)
in accrued royalties
|
(204,937
|
)
|
(534,754
|
)
|
|||
(Decrease)
in accounts payable
|
(174,708
|
)
|
(187,278
|
)
|
|||
Increase
in income taxes payable
|
700
|
---
|
|||||
Increase
(decrease) in deferred taxes
|
60,622
|
(113,232
|
)
|
||||
Increase
(decrease) in other liabilities
|
(261,392
|
)
|
31,498
|
||||
Net
cash provided by operating activities
|
$
|
202,213
|
$
|
206,046
|
|||
|
|||||||
See
accompanying
notes.
|
2004
|
2003
|
||||||
Raw
materials
|
$
|
67,000
|
$
|
103,000
|
|||
Finished
goods
|
94,903
|
217,100
|
|||||
$
|
161,903
|
$
|
320,100
|
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
666,666 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
666,666 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%.
|
$
|
44,093
|
$
|
78,103
|
|||
Term
note payable to a corporation due December 2005 in monthly installments
of
$6,833, including interest at 8%. Secured by inventory.
|
116,994
|
---
|
|||||
Unsecured
term note payable to a corporation due March 2006 in monthly installments
of $4,384, including interest at 8%.
|
79,363
|
---
|
|||||
240,450
|
78,103
|
||||||
Less
current maturities
|
175,150
|
59,302
|
|||||
$
|
65,300
|
$
|
18,801
|
2005
|
$
|
175,150
|
||
2006
|
65,300
|
|||
$
|
240,450
|
|
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Current:
|
|||||||||||||
Federal
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
|||||
State
|
(700
|
)
|
---
|
(700
|
)
|
---
|
|||||||
(700
|
)
|
---
|
(700
|
)
|
---
|
||||||||
Deferred:
|
|||||||||||||
Federal
|
(25,001
|
)
|
46,304
|
(50,002
|
)
|
92,608
|
|||||||
State
|
(5,310
|
)
|
10,312
|
(10,620
|
)
|
20,624
|
|||||||
(30,311
|
)
|
56,616
|
(60,622
|
)
|
113,232
|
||||||||
Total
tax (expense) benefit
|
$ |
(31,011
|
)
|
$
|
56,616
|
$ |
(61,322
|
)
|
$
|
113,232
|
Three
months ended June 30
|
2004
|
2003
|
|||||
Net
Income (loss)
|
$ |
(320,708
|
)
|
$
|
496,913
|
||
Preferred
stock dividends
|
---
|
---
|
|||||
Net
income (loss) available to common shareholders
|
$ |
(320,708
|
)
|
$
|
496,913
|
||
Basic
weighted average shares outstanding
|
23,276,312
|
19,811,438
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options
|
---
|
---
|
|||||
Convertible
preferred series A
|
---
|
114,000
|
|||||
Convertible
preferred series B
|
---
|
40,000
|
|||||
Warrants
|
---
|
112,963
|
|||||
Diluted
weighted average shares outstanding
|
23,276,312
|
20,078,401
|
|||||
Earnings
(loss) per share:
|
|||||||
Basic
|
$ |
(0.01
|
)
|
$
|
0.03
|
||
Diluted
|
$ |
(0.01
|
)
|
$
|
0.02
|
Six
months ended June 30
|
2004
|
2003
|
|||||
Net
Income (loss)
|
$ |
(137,270
|
)
|
$
|
524,146
|
||
Preferred
stock dividends
|
---
|
---
|
|||||
Net
income (loss) available to common shareholders
|
$ |
(137,270
|
)
|
$
|
524,146
|
||
Basic
weighted average shares outstanding
|
22,143,875
|
19,811,438
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options
|
---
|
---
|
|||||
Convertible
preferred series A
|
---
|
114,000
|
|||||
Convertible
preferred series B
|
---
|
40,000
|
|||||
Warrants
|
---
|
103,947
|
|||||
Diluted
weighted average shares outstanding
|
22,143,875
|
20,069,385
|
|||||
Earnings
(loss) per share:
|
|||||||
Basic
|
$
|
(0.01
|
) |
$
|
0.03
|
||
Diluted
|
$
|
(0.01
|
) |
$
|
0.03
|
|
Three
months ended June 30,
|
Six
months ended June 30,
|
|||||||||||
2004
|
2003
|
2004
|
2003
|
||||||||||
Net
income (loss), as reported
|
$ |
(320,708
|
)
|
$
|
496,913
|
$ |
(137,270
|
)
|
$
|
524,146
|
|||
Pro
Forma compensation charge under SFAS 123
|
(13,696
|
)
|
(15,722
|
)
|
(26,307
|
)
|
(31,444
|
)
|
|||||
Pro
Forma net income (loss)
|
$ |
(334,404
|
)
|
$
|
481,191
|
$ |
(163,577
|
)
|
$
|
492,702
|
|||
Earnings
(loss) per share:
|
|||||||||||||
Basic
- as reported
|
$ |
(0.01
|
)
|
$
|
0.03
|
$
|
(0.01
|
) |
$
|
0.03
|
|||
Basic
- pro forma
|
$ |
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
) |
$
|
0.02
|
|||
Diluted
- as reported
|
$ |
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
) |
$
|
0.03
|
|||
Diluted
- pro forma
|
$ |
(0.01
|
)
|
$
|
0.02
|
$
|
(0.01
|
) |
$
|
0.02
|
· |
During
the three month period ended June 30, 2002, we offset the remaining
unpaid
installment ($1,051,785) against the carrying amount of the 1999
software
license in accordance with the terms of the tentative settlement
agreement
with TLC. 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
2003
statement of operations. We have restated the condensed consolidated
balance sheets as of June 30, 2004 and 2003 and the condensed consolidated
statements of operations and consolidated statements of cash flows
for the
three and six months then ended.
|
· |
Also
during the three month period ended June 30, 2002, we extended the
estimated life of the 1999 software license from 10 years to 50 years
in
accordance with the terms of the tentative settlement agreement with
TLC.
Although the software license provides for the unlimited and exclusive
use
of the trademarks related to the software programs, and management
assessed the useful life of the software license as indefinite, but
limited by the contractual provisions to 50 years, based on the estimated
future direct or indirect cash flows from the license, as provided
by
paragraphs 11 and 53 of SFAS No. 142, Goodwill
and Other Intangible Assets,
our management has since concluded that a 10 year life is appropriate
based on our going concern opinion. We have restated the condensed
consolidated balance sheets as of June 30, 2004 and 2003 and the
condensed
consolidated statements of operations and consolidated statements
of cash
flows for the three and six months then
ended.
|
· |
We
had previously, and erroneously, included rebates, and adjustments
to
rebates, in sales and marketing expenses. The more appropriate
presentation should have been, and is now, an adjustment to revenue,
as in
accordance with EITF 01-09, Accounting
for Consideration Given by a Vendor to a Customer (Including
a Reseller of
the Vendor’s Products).
During the three months ended June 30, 2004, we recorded an adjustment
to
our rebates reserve in the amount of $266,301 and an adjustment
to rebates
payable in the amount of $12,599. Upon reassessment of the adequacy
of our
reserve at December 31, 2003, we have allocated $124,262 of the
total
adjustment to fiscal year 2003 with $14,793 allocated to the
three months
ended June 30, 2003, $50,297 allocated to the three months ended
September
30, 2003 and $59,172 allocated to the three months ended December
31, 2003
and $142,039 to fiscal year 2004 with $66,575 allocated to the
three
months ended March 31, 2004 and $75,464 allocated to the three
months
ended June 30, 2004. These adjustments resulted from a change
in our
internal control over financial reporting. Previously, when making
our
assessment of the adequacy of our reserve for rebates, we did
not take
into consideration the amount and number of outstanding checks,
issued
checks that were returned as undeliverable, or our ability to
meet our
recorded financial obligation. We changed our internal control
procedures
to include review of each of these factors in our assessment
of the
adequacy of the reserve for rebates. We have restated the condensed
consolidated balance sheets as of June 30, 2004 and 2003 and
the condensed
consolidated statements of operations and consolidated statements
of cash
flows for the three and six months then
ended.
|
· |
During
the three months ended March 31, 2004 and 2003, we wrote-off two
distinctly different categories of obsolete inventory with a carried
cost
totaling $32,396 and $31,892, respectively. The 2004 obsolete inventory
was a direct result of the March 2004 settlement with The Zondervan
Corporation (see Note 11). We originally recorded these as non-recurring
items in the other income (expense) section of the consolidated statements
of operations. The revised condensed consolidated statements of operations
for the three and six months ended June 30, 2004 and 2003 reflects
this
inventory adjustment in cost of sales. There was no net effect on
net
income (loss) from this reclassification for the three and six months
ended June 30, 2004 and 2003.
|
· |
During
the three months ended June 30, 2004, we reached a final settlement
agreement in our dispute with Zondervan and TLC. As part of the
settlement
process, we conducted an internal audit (which was verified by
an
independent auditor provided by TLC) of the accrued royalties owed
Zondervan. The audit provided that accrued royalties were overstated
due
to the 2001 bad debt recognition of the trade accounts receivable
balance
of TLC. The amount overstated had remained part of the dispute
with
Zondervan and remained in our liabilities until the final settlement
was
reached. We originally reported the adjustment as a non-recurring
item in
the other income (expense) section of the condensed consolidated
statements of operations for the three and six months ended June
30, 2003.
The revised condensed consolidated statements of operations for
the three
and six months ended June 30, 2003 reflect the adjustment as other
income.
There was no net effect on the net income (loss) from this
reclassification for the three and six months ended June 30,
2003.
|
· |
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 statements 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 (loss) for the three
and six
months ended June 30, 2004 and 2003 or retained earnings (deficit)
at June
30, 2004 and 2003.
|
· |
We
also reclassified various other expense items in the condensed
consolidated statements of operations for the three and six months
ended
June 30, 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 (loss) from these reclassifications for
the three
and six months ended June 30, 2004 and
2003.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||
June
30, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Cash
and cash equivalents
|
$
|
61,364
|
$
|
---
|
$
|
(61,364
|
)
|
(a)
|
||||||
Accounts
receivable, trade
|
183,241
|
183,241
|
---
|
|||||||||||
Inventory
|
161,903
|
161,903
|
---
|
|||||||||||
Other
current assets
|
97,326
|
97,326
|
---
|
|||||||||||
Total
current assets
|
503,834
|
442,470
|
(61,364
|
)
|
||||||||||
Property
and equipment, net
|
63,664
|
63,664
|
---
|
|||||||||||
Software
license, net
|
2,513,158
|
2,517,538
|
4,380
|
(b)
|
||||||||||
Software
development, net
|
504,497
|
504,497
|
---
|
|
||||||||||
Restricted
cash
|
---
|
100,354
|
100,354
|
(a)
|
||||||||||
Other
assets
|
93,805
|
93,805
|
---
|
|||||||||||
Total
assets
|
$
|
3,678,958
|
$
|
3,722,328
|
$
|
43,370
|
||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Cash
overdraft
|
$
|
---
|
$
|
38,990
|
$
|
38,990
|
(a)
|
|||||||
Notes
payable
|
89,999
|
89,999
|
---
|
|||||||||||
Accrued
royalties
|
1,203,369
|
1,203,369
|
---
|
|||||||||||
Accounts
payable, trade
|
709,415
|
709,415
|
---
|
|||||||||||
Current
maturities of long-term notes payable
|
175,150
|
175,150
|
---
|
|||||||||||
Other
current liabilities
|
679,252
|
679,252
|
---
|
|||||||||||
Total
current liabilities
|
2,857,185
|
2,896,175
|
38,990
|
|||||||||||
Long-term
note payable
|
65,300
|
65,300
|
---
|
|||||||||||
Non-current
deferred taxes
|
1,052,932
|
777,774
|
(275,158
|
)
|
(c)
|
|||||||||
Commitments
and contingencies
|
||||||||||||||
Stockholders’
equity:
|
||||||||||||||
Preferred
stock
|
51
|
51
|
---
|
|||||||||||
Common
stock
|
23,492
|
23,492
|
---
|
|||||||||||
Paid-in
capital
|
7,227,564
|
7,227,564
|
---
|
|||||||||||
Retained
(deficit)
|
(7,547,566
|
)
|
(7,268,028
|
)
|
279,538
|
|||||||||
Total
stockholders’ equity
|
(296,459
|
)
|
(16,921
|
)
|
279,538
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,678,958
|
$
|
3,722,328
|
$
|
43,370
|
||||||||
(a)
Reclassification
of restricted cash with merchant banker as non-current
asset.
|
||||||||||||||
(b)
Net
change from reclassification of forgiveness of final installment
and
additional amortization from returning
the estimated economic useful life from indefinite to 10
years.
|
||||||||||||||
(c)
Decrease
from recalculation of deferred income taxes resulting from
changes to the
software license agreement.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||||||||
June
30, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Cash
and cash equivalents
|
$
|
37,876
|
$
|
---
|
$
|
(37,876
|
)
|
(a)
|
||||||
Accounts
receivable, trade
|
158,700
|
158,700
|
---
|
|||||||||||
Inventory
|
320,100
|
320,100
|
---
|
|||||||||||
Other
current assets
|
66,804
|
66,804
|
---
|
|||||||||||
Total
current assets
|
583,480
|
545,604
|
(37,876
|
)
|
||||||||||
Property
and equipment, net
|
78,163
|
78,163
|
---
|
|||||||||||
Software
license, net
|
2,529,896
|
3,021,044
|
491,148
|
(b)
|
||||||||||
Software
development, net
|
385,746
|
385,746
|
---
|
|||||||||||
Restricted
cash
|
---
|
50,000
|
50,000
|
(a)
|
||||||||||
Other
assets
|
49,393
|
49,393
|
---
|
|||||||||||
Total
assets
|
$
|
3,626,678
|
$
|
4,129,950
|
$
|
503,272
|
||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Cash
overdraft
|
$
|
---
|
$
|
12,125
|
$
|
12,125
|
(a)
|
|||||||
Notes
payable
|
749,999
|
749,999
|
---
|
|||||||||||
Accrued
royalties
|
1,595,859
|
1,595,859
|
---
|
|||||||||||
Accounts
payable, trade
|
983,232
|
884,285
|
(98,947
|
)
|
(c)
|
|||||||||
Current
maturities of long-term notes payable
|
59,302
|
59,302
|
---
|
|||||||||||
Other
current liabilities
|
1,251,050
|
1,236,257
|
(14,793
|
)
|
(e)
|
|||||||||
Total
current liabilities
|
4,639,442
|
4,537,827
|
(101,615
|
)
|
||||||||||
Long-term
note payable
|
18,801
|
18,801
|
---
|
|||||||||||
Non-current
deferred taxes
|
1,067,494
|
830,381
|
(237,113
|
)
|
(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)
|
(9,148,000
|
)
|
(8,306,000
|
)
|
842,000
|
|||||||||
Total
stockholders’ equity
|
(2,099,059
|
)
|
(1,257,059
|
)
|
842,000
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,626,678
|
$
|
4,129,950
|
$
|
503,272
|
||||||||
(a)
Reclassification
of restricted cash with merchant banker as non-current
asset.
|
||||||||||||||
(b)
Net
change from reclassification of forgiveness of final installment
and
additional amortization from returning
the estimated economic useful life from indefinite to 10
years.
|
||||||||||||||
(c)
Decrease
from restatement of 2000 error correction discovered in
2004.
|
||||||||||||||
(d)
Decrease
from recalculation of deferred income taxes resulting from
changes to the
software license agreement.
|
||||||||||||||
(e)
Reallocation
and reclassification of rebate adjustment to periods ended
June 30, 2003,
September 30, 2003, December 31, 2003, March 31, 2004 and June
30,
2004.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Six
Months Ended June 30, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
2,499,215
|
$
|
2,653,853
|
$
|
154,638
|
(a)
|
|||||||
Cost
of sales
|
630,791
|
740,069
|
109,278
|
(b)
|
||||||||||
Gross
profit
|
1,868,424
|
1,913,784
|
45,360
|
|||||||||||
Operating
expenses:
|
|
|||||||||||||
Sales
and marketing
|
497,049
|
510,501
|
13,452
|
(c)
|
||||||||||
General
and administrative
|
1,249,306
|
1,171,574
|
(77,732
|
)
|
(d)
|
|||||||||
Inventory
write down
|
32,396
|
---
|
(32,396
|
)
|
(e)
|
|||||||||
Rebate
reserve adjustment
|
(266,301
|
)
|
---
|
266,301
|
(f)
|
|||||||||
Bad
debt provision
|
2,500
|
2,500
|
---
|
|||||||||||
Depreciation
and amortization
|
22,886
|
274,639
|
251,753
|
(g)
|
||||||||||
Total
operating expenses
|
1,537,836
|
1,959,214
|
421,378
|
|||||||||||
Earnings
(loss) from operations
|
330,588
|
(45,430
|
)
|
(376,018
|
)
|
|||||||||
Other
income
|
---
|
1,170
|
1,170
|
(h)
|
||||||||||
Other
expenses, net
|
(30,518
|
)
|
(31,688
|
)
|
(1,170
|
)
|
(h)
|
|||||||
Income
(loss) before income taxes
|
300,070
|
(75,948
|
)
|
(376,018
|
)
|
|||||||||
Provision
for income taxes
|
(2,305
|
)
|
(61,322
|
)
|
(59,017
|
)
|
(i)
|
|||||||
Net
income (loss)
|
$
|
297,765
|
$
|
(137,270
|
)
|
$
|
(435,035
|
)
|
||||||
|
||||||||||||||
Net
earnings (loss) per share:
|
||||||||||||||
Basic
|
$
|
0.01
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
||||||
Diluted
|
$
|
0.01
|
$
|
(0.01
|
)
|
$
|
(0.02
|
)
|
||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
22,143,875
|
22,143,875
|
---
|
|||||||||||
Diluted
|
23,821,007
|
22,143,875
|
(1,677,132
|
)
|
(j)
|
|||||||||
|
||||||||||||||
(a)
Increase
from reclassification of rebate reserve adjustment from Sales
and
marketing expenses.
|
||||||||||||||
(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.
|
||||||||||||||
(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 reclassification as an adjustment to revenue.
|
||||||||||||||
(g)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(h)
Reclassification
of Other income.
|
||||||||||||||
(i)
Income
tax effects of additional software license
amortization.
|
||||||||||||||
(j)
Decrease
due to change from net income to net
loss.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Three
Months Ended June 30, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
961,951
|
$
|
1,020,885
|
$
|
58,934
|
(a)
|
|||||||
Cost
of sales
|
233,102
|
271,410
|
38,308
|
(b)
|
||||||||||
Gross
profit
|
728,849
|
749,475
|
20,626
|
|||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
280,033
|
267,902
|
(12,131
|
)
|
(c)
|
|||||||||
General
and administrative
|
658,603
|
615,895
|
(42,708
|
)
|
(d)
|
|||||||||
Rebate
reserve adjustment
|
(266,301
|
)
|
---
|
266,301
|
(e)
|
|||||||||
Depreciation
and amortization
|
13,311
|
139,187
|
125,876
|
(f)
|
||||||||||
Total
operating expenses
|
685,646
|
1,022,984
|
337,338
|
|||||||||||
Earnings
(loss) from operations
|
43,203
|
(273,509
|
)
|
(316,712
|
)
|
|||||||||
Other
income
|
---
|
1,170
|
1,170
|
(g)
|
||||||||||
Other
expenses, net
|
(16,188
|
)
|
(17,358
|
)
|
(1,170
|
)
|
(g)
|
|||||||
Income
(loss) before income taxes
|
27,015
|
(289,697
|
)
|
(316,712
|
)
|
|||||||||
Provision
for income taxes
|
(1,505
|
)
|
(31,011
|
)
|
(29,506
|
)
|
(h)
|
|||||||
Net
income (loss)
|
$
|
25,510
|
$
|
(320,708
|
)
|
$
|
(346,218
|
)
|
||||||
|
||||||||||||||
Net
earnings (loss) per share:
|
||||||||||||||
Basic
|
$
|
---
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||||
Diluted
|
$
|
---
|
$
|
(0.01
|
)
|
$
|
(0.01
|
)
|
||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
23,276,312
|
23,276,312
|
---
|
|||||||||||
Diluted
|
24,953,444
|
23,276,312
|
(1,677,132
|
)
|
(i)
|
|||||||||
|
||||||||||||||
(a)
Reclassification
of rebate reserve adjustment from Sales and marketing
expenses.
|
||||||||||||||
(b)
Increase
from reclassification of non-capitalized technical support
wages from
General and administrative
expenses, and reclassification of fulfillment costs from Sales
and
marketing expenses.
|
||||||||||||||
(c)
Decrease
from reclassification of fulfillment costs to Cost of
sales.
|
||||||||||||||
(d)
Decrease
from reclassification of non-capitalized technical support
wages to Cost
of sales.
|
||||||||||||||
(e)
Increase
from reclassification as an adjustment to revenue.
|
||||||||||||||
(f)
Increase
from effects of additional amortization of the software license
agreement.
|
||||||||||||||
(g)
Reclassification
of Other income.
|
||||||||||||||
(h)
Income
tax effects of additional software license
amortization.
|
||||||||||||||
(i)
Decrease
due to change from net income to net
loss.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Six
Months Ended June 30, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,832,331
|
$
|
1,847,475
|
$
|
15,144
|
(a)
|
|||||||
Cost
of sales
|
486,639
|
561,143
|
74,504
|
(b)
|
||||||||||
Gross
profit
|
1,345,692
|
1,286,332
|
(59,360
|
)
|
|
|||||||||
Operating
expenses:
|
|
|||||||||||||
Sales
and marketing
|
321,887
|
334,600
|
12,713
|
(c)
|
||||||||||
General
and administrative
|
869,049
|
814,074
|
(54,975
|
)
|
(d)
|
|||||||||
Nonrecurring
item
|
(551,736
|
)
|
---
|
551,736
|
(e)
|
|||||||||
Depreciation
and amortization
|
49,747
|
274,002
|
224,255
|
(f)
|
||||||||||
Total
operating expenses
|
688,947
|
1,422,676
|
733,729
|
|||||||||||
Earnings
(loss) from operations
|
656,745
|
(136,344
|
)
|
(793,089
|
)
|
|||||||||
Other
income
|
---
|
584,612
|
584,612
|
(g)
|
||||||||||
Other
expenses, net
|
(36,369
|
)
|
(37,354
|
)
|
(985
|
)
|
(h)
|
|||||||
Income
before income taxes
|
620,376
|
410,914
|
(209,462
|
)
|
|
|||||||||
Provision
for income taxes
|
17,400
|
113,232
|
95,832
|
(i)
|
||||||||||
Net
income
|
$
|
637,776
|
$
|
524,146
|
$
|
(113,630
|
)
|
|||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
0.03
|
$
|
0.03
|
$
|
---
|
||||||||
Diluted
|
$
|
0.03
|
$
|
0.03
|
$
|
---
|
||||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
19,811,438
|
19,811,438
|
---
|
|||||||||||
Diluted
|
19,965,438
|
20,069,385
|
103,947
|
(j)
|
||||||||||
|
||||||||||||||
(a)
Reclassification
of rebate reserve adjustment from Sales and marketing expenses
and
reallocation to the
periods ended June 30, 2003, September 30, 2003, December 31,
2003, March
31, 2004 and June 30, 2004.
|
||||||||||||||
(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.
|
||||||||||||||
(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)
Reclassification
of Inventory write down to Cost of sales and royalty adjustment
to Other
income.
|
||||||||||||||
(f)
Increase
from additional amortization of software license agreement
from returning
the economic useful
life to 10 years.
|
||||||||||||||
(g)
Reclassification
of royalty adjustment from nonrecurring item and miscellaneous
income from
Other
expenses, net.
|
||||||||||||||
(h)
Reclassification
of miscellaneous income to Other income.
|
||||||||||||||
(i)
Income
tax effects of additional software license
amortization.
|
||||||||||||||
(j)
Increase
from recalculation of potentially dilute common stock
warrants.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||
Three
Months Ended June 30, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
769,965
|
$
|
778,634
|
$
|
8,669
|
(a)
|
|||||||
Cost
of sales
|
238,984
|
262,322
|
23,338
|
(b)
|
||||||||||
Gross
profit
|
530,981
|
516,312
|
(14,669
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
157,890
|
155,915
|
(1,975
|
)
|
(c)
|
|||||||||
General
and administrative
|
371,755
|
344,269
|
(27,486
|
)
|
(d)
|
|||||||||
Nonrecurring
items
|
(583,628
|
)
|
---
|
583,628
|
(e)
|
|||||||||
Depreciation
and amortization
|
24,775
|
136,902
|
112,127
|
(f)
|
||||||||||
Total
operating expenses
|
(29,208
|
)
|
637,086
|
666,294
|
||||||||||
Earnings
(loss) from operations
|
560,189
|
(120,774
|
)
|
(680,963
|
)
|
|||||||||
Other
income
|
---
|
583,628
|
583,628
|
(e)
|
||||||||||
Other
expenses, net
|
(22,557
|
)
|
(22,557
|
)
|
---
|
|||||||||
Income
before income taxes
|
537,632
|
440,297
|
(97,335
|
)
|
||||||||||
Provision
for income taxes
|
8,700
|
56,616
|
47,916
|
(g)
|
||||||||||
Net
income
|
$
|
546,332
|
$
|
496,913
|
$
|
(49,419
|
) | |||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
0.03
|
$
|
0.03
|
$
|
---
|
||||||||
Diluted
|
$
|
0.03
|
$
|
0.02
|
$
|
(0.01
|
)
|
|||||||
|
||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
19,811,438
|
19,811,438
|
---
|
|||||||||||
Diluted
|
19,965,438
|
20,078,401
|
112,963
|
(h)
|
||||||||||
|
||||||||||||||
(a)
Reclassification
of rebate reserve adjustment from Sales and marketing expenses
and
reallocation to the
periods ended June 30, 2003, September 30, 2003, December 31,
2003, March
31, 2004 and June 30, 2004.
|
||||||||||||||
(b)
Increase
from reclassification of non-capitalized technical support
wages from
General and administrative
expenses, and reclassification of fulfillment costs from Sales
and
marketing expenses.
|
||||||||||||||
(c)
Decrease
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)
Reclassification
of royalty adjustment from nonrecurring item to Other
income.
|
||||||||||||||
(f)
Increase
from additional amortization of software license agreement
from returning
the economic useful
life to 10 years.
|
||||||||||||||
(g)
Income
tax effects of additional software license
amortization.
|
||||||||||||||
(h)
Increase
from recalculation of potentially dilute common stock
warrants.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||
For
the Six Months Ended June 30, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||||
Cash
received from customers
|
$
|
2,687,874
|
$
|
2,639,964
|
$
|
(47,910
|
)
|
(a)
|
||||||
Cash
paid to suppliers and employees
|
(2,691,400
|
)
|
(2,409,585
|
)
|
281,815
|
(b)
|
||||||||
Other
operating activities, net
|
205,739
|
(28,166
|
)
|
(233,905
|
)
|
(c)
|
||||||||
Net
cash provided by operating activities
|
202,213
|
202,213
|
---
|
|||||||||||
Cash
flows from investing activities:
|
||||||||||||||
Acquisition
of property and equipment
|
(18,612
|
)
|
(18,612
|
)
|
---
|
|||||||||
Software
development costs
|
(178,049
|
)
|
(178,049
|
)
|
---
|
|||||||||
Website
development costs
|
(31,836
|
)
|
(31,836
|
)
|
---
|
|||||||||
Deposits
made
|
(485
|
)
|
(485
|
)
|
---
|
|||||||||
Net
cash (used) by investing activities
|
(228,982
|
)
|
(228,982
|
)
|
---
|
|||||||||
Cash
flows from financing activities:
|
||||||||||||||
Payments
made on line of credit, net
|
(2,999
|
)
|
(2,999
|
)
|
---
|
|||||||||
Cash
overdraft
|
---
|
38,990
|
38,990
|
(i)
|
||||||||||
Payments
made on long-term notes payable
|
(50,890
|
)
|
(50,890
|
)
|
---
|
|||||||||
Net
cash (used) by financing activities
|
(53,889
|
)
|
(14,899
|
)
|
38,990
|
|||||||||
Net
(decrease) in cash and cash equivalents
|
(80,658
|
)
|
(41,668
|
)
|
38,990
|
|||||||||
Cash
and cash equivalents, beginning of year
|
142,022
|
41,668
|
(100,354
|
)
|
(d)
|
|||||||||
Cash
and cash equivalents, end of period
|
$
|
61,364
|
$
|
---
|
$
|
(61,364
|
)
|
|||||||
|
||||||||||||||
Reconciliation
of net income (loss) to cash flows from operating
activities:
|
||||||||||||||
Net
income (loss)
|
$
|
297,765
|
$
|
(137,270
|
)
|
$
|
(435,035
|
)
|
||||||
Adjustments
to reconcile net income (loss) to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Software
development costs amortized
|
258,258
|
258,258
|
---
|
|||||||||||
Provision
for bad debts
|
2,500
|
2,500
|
---
|
|||||||||||
Stock
and warrants issued for services
|
44,186
|
44,186
|
---
|
|||||||||||
Rebate
reserve adjustment
|
(266,301
|
)
|
124,262
|
390,563
|
(e)
|
|||||||||
Depreciation
and amortization
|
22,886
|
274,639
|
251,753
|
(f)
|
||||||||||
Change
in assets and liabilities:
|
||||||||||||||
Decrease
in accounts receivable
|
180,062
|
180,062
|
---
|
|||||||||||
Decrease
in inventories
|
110,697
|
110,697
|
---
|
|||||||||||
(Increase)
in prepaid expenses
|
(75,406
|
)
|
(75,406
|
)
|
---
|
|||||||||
(Decrease)
in accrued royalties
|
(204,937
|
)
|
(204,937
|
)
|
---
|
|||||||||
(Decrease)
in accounts payable
|
(174,711
|
)
|
(174,708
|
)
|
3
|
(g)
|
||||||||
Increase
in income taxes payable
|
700
|
700
|
---
|
|||||||||||
Increase
in deferred taxes
|
1,605
|
60,622
|
59,017
|
(h)
|
||||||||||
Increase
(decrease) in other liabilities
|
4,909
|
(261,392
|
)
|
(266,301
|
)
|
(e)
|
||||||||
Net
cash provided by operating activities
|
$
|
202,213
|
$
|
202,213
|
$
|
---
|
||||||||
|
||||||||||||||
(a)
Decrease
from reclassification of estimated cost of sales returns against
cash
paid.
|
||||||||||||||
(b)
Increase
from reclassification of reserve for rebate adjustment from
other
operating activities, reclassification
of inventory write-down from other operating activities, and
estimated
cost of sales
returns from cash received.
|
||||||||||||||
(c)
Decrease
from reclassification of reserve for rebate adjustment and
inventory
write-down to cash
paid.
|
||||||||||||||
(d)
Decrease
from reclassification of restricted cash as other
asset.
|
||||||||||||||
(e)
Reclassification
of Rebate reserve adjustment as decrease in other
liabilities.
|
||||||||||||||
(f)
Additional
software license amortization.
|
||||||||||||||
(g)
Rounding
difference.
|
||||||||||||||
(h)
Net
income tax effects of additional software amortization.
|
||||||||||||||
(i)
Reclassify
cash overdraft as financing
activity.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||
For
the Six Months Ended June 30, 2003
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Originally Reported
|
As
Restated
|
Change
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||||
Cash
received from customers
|
$
|
2,045,624
|
$
|
2,045,624
|
$
|
---
|
||||||||
Cash
paid to suppliers and employees
|
(1,861,189
|
)
|
(1,861,189
|
)
|
---
|
|||||||||
Other
operating activities, net
|
21,611
|
21,611
|
---
|
|||||||||||
Net
cash provided by operating activities
|
206,046
|
206,046
|
---
|
|||||||||||
Cash
flows from investing activities:
|
||||||||||||||
Acquisition
of property and equipment
|
(6,643
|
)
|
(6,643
|
)
|
---
|
|||||||||
Software
development costs
|
(145,666
|
)
|
(145,666
|
)
|
---
|
|||||||||
Website
development costs
|
(21,055
|
)
|
(21,056
|
)
|
(1
|
)
|
(a)
|
|||||||
Deposits
made
|
(500
|
)
|
(50,500
|
)
|
(50,000
|
)
|
(b)
|
|||||||
Net
cash (used) by investing activities
|
(173,864
|
)
|
(223,865
|
)
|
(50,001
|
)
|
||||||||
Cash
flows from financing activities:
|
||||||||||||||
Payments
made on line of credit, net
|
(5,016
|
)
|
(5,016
|
)
|
---
|
|||||||||
Cash
overdraft
|
---
|
12,125
|
12,125
|
(f)
|
||||||||||
Payments
made on long-term notes payable
|
(27,941
|
)
|
(27,941
|
)
|
---
|
|||||||||
Net
cash (used) by financing activities
|
(32,957
|
)
|
(20,832
|
)
|
12,125
|
|||||||||
Net
(decrease) in cash and cash equivalents
|
(775
|
)
|
(38,651
|
)
|
(37,876
|
)
|
||||||||
Cash
and cash equivalents, beginning of year
|
38,651
|
38,651
|
---
|
|||||||||||
Cash
and cash equivalents, end of period
|
$
|
37,876
|
$
|
---
|
$
|
(37,876
|
)
|
|||||||
|
||||||||||||||
Reconciliation
of net income to cash flows from operating activities:
|
||||||||||||||
Net
income
|
$
|
637,776
|
$
|
524,146
|
$
|
(113,630
|
)
|
|||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Software
development costs amortized
|
40,422
|
40,422
|
---
|
|||||||||||
Rebate
reserve adjustment
|
---
|
(14,793
|
)
|
(14,793
|
)
|
(e)
|
||||||||
Depreciation
and amortization
|
49,747
|
274,002
|
224,255
|
(c)
|
||||||||||
Change
in assets and liabilities:
|
||||||||||||||
Decrease
in accounts receivable
|
69,541
|
69,541
|
---
|
|||||||||||
Decrease
in inventories
|
96,600
|
96,600
|
---
|
|||||||||||
Decrease
in refundable income taxes payable
|
29,148
|
29,148
|
---
|
|||||||||||
(Increase)
in prepaid expenses
|
(9,254
|
)
|
(9,254
|
)
|
---
|
|||||||||
(Decrease)
in accrued royalties
|
(534,754
|
)
|
(534,754
|
)
|
---
|
|||||||||
(Decrease)
in accounts payable
|
(187,278
|
)
|
(187,278
|
)
|
---
|
|||||||||
(Decrease)
in deferred taxes
|
(17,400
|
)
|
(113,232
|
)
|
(95,832
|
)
|
(d)
|
|||||||
Increase
in other liabilities
|
31,498
|
31,498
|
---
|
|||||||||||
Net
cash provided by operating activities
|
$
|
206,046
|
$
|
206,046
|
$
|
---
|
||||||||
|
||||||||||||||
(a)
Rounding
difference.
|
||||||||||||||
(b)
Increase
from reclassification of restricted cash held by merchant
banker.
|
||||||||||||||
(c)
Increase
from additional software license amortization.
|
||||||||||||||
(d)
Income
tax effects from additional software license
amortization.
|
||||||||||||||
(e)
Reallocation
and reclassification of rebate adjustment to periods ended
June 30, 2003,
September 30, 2003, December 31, 2003, March 31, 2004 and June
30,
2004.
|
||||||||||||||
(f)
Reclassify
cash overdraft as financing
activity.
|
· |
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 June
30,
|
Six
Months Ended June
30,
|
|||||||||||
|
2003
|
2004
|
|
2003
|
|
2004
|
|
||||||
Beginning
balance
|
$
|
306,155
|
$
|
506,121
|
$
|
280,502
|
$
|
584,706
|
|||||
Capitalized
|
147,028
|
104,421
|
213,103
|
178,049
|
|||||||||
Amortized
(cost of sales)
|
67,437
|
106,045
|
107,859
|
258,258
|
|||||||||
Ending
balance
|
$
|
385,746
|
$
|
504,497
|
$
|
385,746
|
$
|
504,497
|
|||||
Research
and development expense (General and administrative)
|
$
|
30,003
|
$
|
27,522
|
$
|
97,794
|
$
|
43,696
|
FINDEX.COM,
INC.
|
|||
Date: December
21, 2005
|
By
|
/s/
Steven Malone
|
|
Steven
Malone
|
|||
President
and Chief Executive Officer
|
Date: December
21, 2005
|
By
|
/s/
Kirk R. Rowland
|
|
Kirk
R. Rowland, CPA
|
|||
Chief
Financial Officer
|