[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)
|
Page
Number
|
|
F-1
|
|
1
|
|
7
|
|
8
|
|
8
|
|
8
|
|
8
|
|
8
|
|
8
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
|
March
31, 2005
|
March
31, 2004
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
283,141
|
$
|
30,584
|
|||
Accounts
receivable, trade
|
517,242
|
443,781
|
|||||
Inventory
|
248,047
|
173,000
|
|||||
Other
current assets
|
351,193
|
23,670
|
|||||
Total
current assets
|
1,399,623
|
671,035
|
|||||
Property
and equipment, net
|
140,800
|
69,703
|
|||||
Software
license, net
|
2,139,907
|
2,643,413
|
|||||
Capitalized
software development costs, net
|
783,250
|
506,121
|
|||||
Restricted
cash
|
50,354
|
100,354
|
|||||
Other
assets
|
382,521
|
68,818
|
|||||
Total
assets
|
$
|
4,896,455
|
$
|
4,059,444
|
|||
|
|||||||
Liabilities
and stockholders’ equity
|
|||||||
Current
liabilities:
|
|||||||
Accounts
payable, trade
|
$
|
506,852
|
$
|
737,358
|
|||
Accrued
royalties
|
253,744
|
1,398,570
|
|||||
Derivative
liabilities
|
2,187,498
|
---
|
|||||
Other
current liabilities
|
473,609
|
967,072
|
|||||
Total
current liabilities
|
3,421,703
|
3,103,000
|
|||||
Long-term
obligations
|
189,698
|
802,076
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Preferred
stock
|
---
|
51
|
|||||
Common
stock
|
48,620
|
21,011
|
|||||
Paid-in
capital
|
7,521,339
|
7,080,629
|
|||||
Retained
(deficit)
|
(6,284,905
|
)
|
(6,947,323
|
)
|
|||
Total
stockholders’ equity
|
1,285,054
|
154,368
|
|||||
Total
liabilities and stockholders’ equity
|
$
|
4,896,455
|
$
|
4,059,444
|
|||
|
|||||||
See
accompanying
notes.
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Three
Months Ended March 31
|
2005
|
2004
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Revenues,
net of reserves and allowances
|
$
|
1,677,414
|
$
|
1,566,393
|
|||
Cost
of sales
|
508,785
|
468,659
|
|||||
Gross
profit
|
1,168,629
|
1,097,734
|
|||||
Operating
expenses:
|
|||||||
Sales
and marketing
|
427,447
|
242,599
|
|||||
General
and administrative
|
635,718
|
555,679
|
|||||
Other
operating expenses
|
146,421
|
137,952
|
|||||
Total
operating expenses
|
1,209,586
|
936,230
|
|||||
Earnings
(loss) from operations
|
(40,957
|
)
|
161,504
|
||||
Loss
on valuation adjustment of derivatives
|
(218,748
|
)
|
---
|
||||
Other
expenses, net
|
(3,856
|
)
|
(14,330
|
)
|
|||
Income
(loss) before income taxes
|
(263,561
|
)
|
147,174
|
||||
Provision
for income taxes
|
149,489
|
(30,311
|
)
|
||||
Net
income (loss)
|
(114,072
|
)
|
116,863
|
||||
Retained
deficit at beginning of year
|
(6,170,833
|
)
|
(7,255,023
|
)
|
|||
Retained
deficit at end of period
|
$
|
(6,284,905
|
)
|
$
|
(7,138,160
|
)
|
|
|
|||||||
Net
earnings (loss) per share:
|
|||||||
Basic
|
$
|
---
|
$
|
0.01
|
|||
Diluted
|
$
|
---
|
$
|
0.01
|
|||
|
|||||||
Weighted
average shares outstanding:
|
|||||||
Basic
|
48,619,855
|
21,011,438
|
|||||
Diluted
|
48,619,855
|
23,090,892
|
|||||
|
|||||||
See
accompanying
notes.
|
Findex.com,
Inc.
|
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Three
Months Ended March 31
|
2005
|
2004
|
|||||
|
(Restated)
|
(Restated)
|
|
||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
1,707,292
|
$
|
1,450,002
|
|||
Cash
paid to suppliers and employees
|
(1,456,683
|
)
|
(1,353,784
|
)
|
|||
Other
operating activities, net
|
(3,076
|
)
|
(13,921
|
)
|
|||
Net
cash provided by operating activities
|
247,533
|
82,297
|
|||||
Cash
flows from investing activities:
|
|||||||
Software
development costs
|
(264,649
|
)
|
(73,628
|
)
|
|||
Other
investing activities, net
|
(14,581
|
)
|
(18,674
|
)
|
|||
Net
cash (used) by investing activities
|
(279,230
|
)
|
(92,302
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from (payments on) line of credit, net
|
---
|
16,605
|
|||||
Payments
made on long-term notes payable
|
(26,521
|
)
|
(17,684
|
)
|
|||
Net
cash (used) by financing activities
|
(26,521
|
)
|
(1,079
|
)
|
|||
Net
(decrease) in cash and cash equivalents
|
(58,218
|
)
|
(11,084
|
)
|
|||
Cash
and cash equivalents, beginning of year
|
341,359
|
41,668
|
|||||
Cash
and cash equivalents, end of period
|
$
|
283,141
|
$
|
30,584
|
|||
|
|||||||
Reconciliation
of net income to cash flows from operating activities:
|
|||||||
Net
income (loss)
|
$
|
(114,072
|
)
|
$
|
116,863
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
provided
by operating activities:
|
|||||||
Software
development costs amortized
|
182,688
|
152,213
|
|||||
Provision
for bad debts
|
653
|
2,500
|
|||||
Depreciation
& amortization
|
145,768
|
135,452
|
|||||
Loss
on fair value adjustment of derivatives
|
218,748
|
---
|
|||||
Loss
on disposal of property, plant and equipment
|
1,715
|
---
|
|||||
Change
in assets and liabilities:
|
|||||||
(Increase)
decrease in accounts receivable
|
48,924
|
(80,478
|
)
|
||||
(Increase)
decrease in inventories
|
(14,047
|
)
|
99,600
|
||||
(Increase)
decrease in prepaid expenses
|
51,841
|
(1,750
|
)
|
||||
(Decrease)
in accrued royalties
|
(33,770
|
)
|
(100,436
|
)
|
|||
(Decrease)
in accounts payable
|
(114,952
|
)
|
(251,996
|
)
|
|||
Increase
in income taxes payable
|
180
|
--
|
|||||
Increase
(decrease) in deferred taxes
|
(149,669
|
)
|
30,311
|
||||
Increase
(decrease) in other liabilities
|
23,526
|
(19,982
|
)
|
||||
Net
cash provided by operating activities
|
$
|
247,533
|
$
|
82,297
|
|||
|
|||||||
See
accompanying notes.
|
·
|
planning
the Website,
|
|
·
|
developing
the applications and infrastructure until technological feasibility
is
established,
|
|
·
|
developing
graphics such as borders, background and text colors, fonts,
frames, and
buttons, and
|
|
·
|
operating
the site such as training, administration and
maintenance.
|
·
|
obtain
and register an Internet domain name,
|
|
·
|
develop
or acquire software tools necessary for the development
work,
|
|
·
|
develop
or acquire software necessary for general Website
operations,
|
|
·
|
develop
or acquire code for web applications,
|
|
·
|
develop
or acquire (and customize) database software and software to
integrate
applications such as corporate databases and accounting systems
into web
applications
|
|
·
|
develop
HTML web pages or templates,
|
|
·
|
install
developed applications on the web server,
|
|
·
|
create
initial hypertext links to other Websites or other locations
within the
Website, and
|
|
·
|
test
the Website applications.
|
Raw
materials
|
$
|
134,070
|
||
Finished
goods
|
113,977
|
|||
Inventories
|
$
|
248,047
|
|
Warrant
A
|
Warrant
B
|
||||||
Expected
term - years
|
4.30
|
4.30
|
||||||
Stock
price on March 31, 2005
|
$
|
0.10
|
$
|
0.10
|
||||
Exercise
price
|
$
|
0.18
|
$
|
0.60
|
||||
Expected
dividend yield
|
0
|
%
|
0
|
%
|
||||
Expected
stock price volatility
|
490
|
%
|
490
|
%
|
||||
Risk-free
interest rate
|
3.80
|
%
|
3.80
|
%
|
|
Warrant
A
|
Warrant
B
|
||||||
Expected
term - years
|
5
|
5
|
||||||
Stock
price on date of commitment (July 19, 2004)
|
$
|
0.20
|
$
|
0.20
|
||||
Exercise
price
|
$
|
0.18
|
$
|
0.60
|
||||
Expected
dividend yield
|
0
|
%
|
0
|
%
|
||||
Expected
stock price volatility
|
490
|
%
|
490
|
%
|
||||
Risk-free
interest rate
|
3.80
|
%
|
3.80
|
%
|
Fair
value of warrants on commitment date (July 19, 2004)
|
$
|
4,375,000
|
||||||
Less:
Net proceeds received
|
||||||||
Gross
proceeds received for stock and warrants
|
$
|
1,750,000
|
||||||
Par
value of common stock issued
|
(21,875
|
)
|
||||||
Stock
offering costs
|
(51,047
|
)
|
$
|
1,677,078
|
||||
Loss
on fair value adjustment of derivatives
|
$
|
2,697,922
|
2005
|
2004
|
||||||
Current:
|
|||||||
Federal
|
$
|
---
|
$
|
---
|
|||
State
|
180
|
---
|
|||||
180
|
---
|
||||||
Deferred:
|
|||||||
Federal
|
(141,093
|
)
|
25,001
|
||||
State
|
(8,576
|
)
|
5,310
|
||||
(149,669
|
)
|
30,311
|
|||||
Total
tax provision (benefit)
|
$
|
(149,489
|
)
|
$
|
30,311
|
For
the Three Months Ended March 31
|
2005
|
2004
|
|||||
Net
Income (loss)
|
$
|
(114,072
|
) |
$
|
116,863
|
||
Preferred
stock dividends
|
---
|
---
|
|||||
Net
income (loss) available to common shareholders
|
$
|
(114,072
|
) |
$
|
116,863
|
||
Basic
weighted average shares outstanding
|
48,619,855
|
21,011,438
|
|||||
Dilutive
effect of:
|
|||||||
Stock
options
|
---
|
---
|
|||||
Convertible
notes payable
|
---
|
1,800,000
|
|||||
Convertible
Preferred Series A
|
---
|
114,000
|
|||||
Convertible
Preferred Series B
|
---
|
40,000
|
|||||
Warrants
|
---
|
125,454
|
|||||
Diluted
weighted average shares outstanding
|
48,619,855
|
23,090,892
|
·
|
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 Statement of Financial Accounting
Standards (“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 ($1,051,785) in
the consolidated statements of operations for the
year ended December 31,
2002. We have restated the retained deficit as
of December 31, 2003 and
there was no net effect on the consolidated statements
of operations and
consolidated statements of cash flows for the three
months ended March 31,
2005 and 2004 as a result of this correction.
|
|
·
|
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 March 31, 2005 (for the
prior years’ amortization
and related income tax effects). We have
restated the condensed consolidated statements
of operations ($125,877)
and consolidated statements of cash flows for the
three months ended March
31, 2005 and 2004.
|
|
·
|
During
the three months ended June 30, 2004, we erroneously
included rebates, and
adjustments to rebates, in sales and marketing
expenses. The more
appropriate presentation should have been, and
is now, as an adjustment to
revenue, 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 originally
recorded an adjustment to the 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 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 have changed our internal control
procedures to include
review of each of these factors in our assessment
of the adequacy of our
reserve for rebates.
|
|
·
|
During
the three months ended March 31, 2004, and as a
direct result of the
settlement with Zondervan and TLC, we wrote-off
obsolete inventory with a
carried cost totaling $32,396. We originally recorded
this as a
non-recurring item in the other income (expense)
section of the
consolidated statements of operations. Our
revised condensed consolidated statements of operations
for the three
months ended March 31, 2004 reflects this inventory
adjustment in cost of
sales. There was no net effect on net income (loss)
from this
reclassification for the three months ended March
31, 2005 and
2004.
|
|
·
|
Rebates
payable to a third-party processor were overstated
($98,946) on our
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. Our revised consolidated
statement of
operations for the year ended December 31, 2000
reflects 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 months
ended March 31, 2005 and 2004 or retained deficit
at March 31,
2005.
|
|
·
|
We
erroneously treated the warrants issued to a New
York based private
investment partnership in connection with a private
placement as equity.
The correct presentation is as a liability adjusted
for changes in fair
value, at each balance sheet date, through the
consolidated statements of
operations, as provided by EITF 00-19, Accounting
for Derivative Financial Instruments Indexed to,
and Potentially Settled
in, a Company’s Own Stock.
We
reclassified the initial fair value of the warrants
($4,375,000 at July
19, 2004) as a current liability ($2,187,498 at
March 31, 2005) and have
included the net change in fair value through March
31, 2005 ($218,748) in
other expenses on the consolidated statements of
operations.
|
|
·
|
We
have also reclassified various other expense items
in the condensed
consolidated statements of operations for the three
months ended March 31,
2005 and 2004 to conform to the presentation in
the statements of
operations for the year ended December 31, 2004.
There was no net effect
on net income (loss) from these reclassifications
for the three months
ended March 31, 2005 and
2004.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||||||||||||
March
31, 2005
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Previously
Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Cash
and cash equivalents
|
$
|
283,141
|
$
|
283,141
|
$
|
---
|
||||||||
Accounts
receivable, trade
|
517,242
|
517,242
|
---
|
|||||||||||
Inventory
|
248,047
|
248,047
|
---
|
|||||||||||
Other
current assets
|
355,099
|
351,193
|
(3,906
|
)
|
(a)
|
|||||||||
Total
current assets
|
1,403,529
|
1,399,623
|
(3,906
|
)
|
||||||||||
Property
and equipment, net
|
140,800
|
140,800
|
---
|
|||||||||||
Software
license, net
|
2,513,158
|
2,139,907
|
(373,251
|
)
|
(b)
|
|||||||||
Capitalized
software development costs, net
|
783,250
|
783,250
|
---
|
|||||||||||
Restricted
cash
|
50,354
|
50,354
|
---
|
|||||||||||
Other
assets
|
417,854
|
382,521
|
(35,333
|
)
|
(a)
|
|||||||||
Total
assets
|
$
|
5,308,945
|
$
|
4,896,455
|
$
|
(412,490
|
)
|
|||||||
|
||||||||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Accounts
payable, trade
|
$
|
506,852
|
$
|
506,852
|
$
|
---
|
||||||||
Accrued
royalties
|
253,744
|
253,744
|
---
|
|||||||||||
Derivative
liabilities
|
---
|
2,187,498
|
2,187,498
|
(d)
|
||||||||||
Other
current liabilities
|
474,602
|
473,609
|
(993
|
)
|
(c)
|
|||||||||
Total
current liabilities
|
1,235,198
|
3,421,703
|
2,186,505
|
|||||||||||
Long-term
obligations
|
296,894
|
189,698
|
(107,196
|
)
|
(a)
|
|||||||||
Commitments
and contingencies
|
||||||||||||||
Stockholders’
equity:
|
||||||||||||||
Common
stock
|
48,620
|
48,620
|
---
|
|||||||||||
Paid-in
capital
|
9,198,417
|
7,521,339
|
(1,677,078
|
)
|
(e)
|
|||||||||
Retained
(deficit)
|
(5,470,184
|
)
|
(6,284,905
|
)
|
(814,721
|
)
|
||||||||
Total
stockholders’ equity
|
3,776,853
|
1,285,054
|
(2,491,799
|
)
|
||||||||||
Total
liabilities and stockholders’ equity
|
$
|
5,308,945
|
$
|
4,896,455
|
$
|
(412,490
|
)
|
|||||||
|
||||||||||||||
(a)
Decreased
deferred taxes from amortization of software license
agreement.
|
||||||||||||||
(b)
Decrease
from additional amortization of software license
agreement.
|
||||||||||||||
(c)
Decrease
in accrued management bonus resulting from additional amortization
of
software license agreement.
|
||||||||||||||
(d)
Fair
value of common stock warrants reclassified as derivatives
under EITF
00-19.
|
||||||||||||||
(e)
Net
proceeds allocated to common stock warrants reclassified
as derivative
liability.
|
Findex.com,
Inc.
|
||||||||||||||
CONDENSED
CONSOLIDATED BALANCE SHEET
|
||||||||||||||
March
31, 2004
|
||||||||||||||
(Unaudited)
|
||||||||||||||
|
||||||||||||||
|
As
Previously
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)
|
||||||||||
Capitalized
software development costs, 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:
|
||||||||||||||
Accounts
payable, trade
|
$
|
737,358
|
$
|
737,358
|
$
|
---
|
||||||||
Accrued
royalties
|
1,398,570
|
1,398,570
|
---
|
|||||||||||
Other
current liabilities
|
1,157,906
|
967,072
|
(190,834
|
)
|
(d)
|
|||||||||
Total
current liabilities
|
3,293,834
|
3,103,000
|
(190,834
|
)
|
||||||||||
Long-term
obligations
|
1,106,740
|
802,076
|
(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
|
)
|
(6,947,323
|
)
|
625,753
|
|||||||||
Total
stockholders’ equity
|
(471,385
|
)
|
154,368
|
625,753
|
||||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,929,189
|
$
|
4,059,444
|
$
|
130,255
|
||||||||
|
||||||||||||||
(a)
Reclassification
of restricted cash held by our merchant banker as a 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.
|
||||||||||||||
(d)
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
|
||||||||||||||||
Three
Months Ended March 31, 2005
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
As
Previously Reported
|
As
Restated
|
Change
|
|||||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,672,504
|
$
|
1,677,414
|
$
|
4,910
|
(a)
|
|||||||||
Cost
of sales
|
493,506
|
508,785
|
15,279
|
(b)
|
||||||||||||
Gross
profit
|
1,178,998
|
1,168,629
|
(10,369
|
)
|
||||||||||||
Operating
expenses:
|
||||||||||||||||
Sales
and marketing
|
437,816
|
427,447
|
(10,369
|
)
|
||||||||||||
General
and administrative
|
636,711
|
635,718
|
(993
|
)
|
(c)
|
|||||||||||
Other
operating expenses
|
20,544
|
146,421
|
125,877
|
(d)
|
||||||||||||
Total
operating expenses
|
1,095,071
|
1,209,586
|
114,515
|
|||||||||||||
Earnings
(loss) from operations
|
83,927
|
(40,957
|
)
|
(124,884
|
)
|
|||||||||||
Loss
on valuation adjustment of derivatives
|
---
|
(218,748
|
)
|
(218,748
|
)
|
(f)
|
||||||||||
Other
expenses, net
|
(3,856
|
)
|
(3,856
|
)
|
---
|
|||||||||||
Income
(loss) before income taxes
|
80,071
|
(263,561
|
)
|
(343,632
|
)
|
|||||||||||
Provision
for income taxes
|
81,532
|
149,489
|
67,957
|
(e)
|
||||||||||||
Net
income (loss)
|
$
|
161,603
|
$
|
(114,072
|
)
|
$
|
(275,675
|
)
|
||||||||
|
||||||||||||||||
Net
earnings per share:
|
||||||||||||||||
Basic
|
$
|
---
|
$
|
---
|
$
|
---
|
||||||||||
Diluted
|
$
|
---
|
$
|
---
|
$
|
---
|
||||||||||
|
||||||||||||||||
Weighted
average shares outstanding:
|
||||||||||||||||
Basic
|
48,619,855
|
48,619,855
|
---
|
|||||||||||||
Diluted
|
49,350,801
|
48,619,855
|
(730,946
|
)
|
(g)
|
|||||||||||
|
||||||||||||||||
(a)
Increase
from reclassifying rebate reserve adjustment as an adjustment
to revenue
instead of an adjustment
to sales and marketing expenses.
|
||||||||||||||||
(b)
Increase
from reclassifying fulfillment expenses as cost of sales instead
of sales
and marketing expenses.
|
||||||||||||||||
(c)
Decrease
in accrued management bonus resulting from additional amortization
of
software license agreement.
|
||||||||||||||||
(d)
Increase
from additional amortization of software license agreement.
|
||||||||||||||||
(e) Increase
in deferred tax benefits resulting from additional amortization
of
software license.
|
||||||||||||||||
(f)
Fair
value adjustment on common stock warrants treated as derivatives
under
EITF 00-19.
|
||||||||||||||||
(g)
Decrease
in potentially dilutive shares due to restated net
loss.
|
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.
|
||||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||||
Three
Months Ended March 31, 2005
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
As
Previously
Reported
|
As
Restated
|
Change
|
|||||||||||||
Cash
flows from operating activities:
|
||||||||||||||||
Cash
received from customers
|
$
|
1,707,292
|
$
|
1,707,292
|
$
|
---
|
||||||||||
Cash
paid to suppliers and employees
|
(1,456,683
|
)
|
(1,456,683
|
)
|
---
|
|||||||||||
Other
operating activities, net
|
(3,076
|
)
|
(3,076
|
)
|
---
|
|||||||||||
Net
cash provided by operating activities
|
247,533
|
247,533
|
---
|
|||||||||||||
Cash
flows from investing activities:
|
||||||||||||||||
Software
development costs
|
(264,649
|
)
|
(264,649
|
)
|
---
|
|||||||||||
Other
investing activities, net
|
(14,581
|
)
|
(14,581
|
)
|
---
|
|||||||||||
Net
cash (used) by investing activities
|
(279,230
|
)
|
(279,230
|
)
|
---
|
|||||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Payments
made on long-term notes payable
|
(26,521
|
)
|
(26,521
|
)
|
---
|
|||||||||||
Net
cash (used) by financing activities
|
(26,521
|
)
|
(26,521
|
)
|
---
|
|||||||||||
Net
(decrease) in cash and cash equivalents
|
(58,218
|
)
|
(58,218
|
)
|
---
|
|||||||||||
Cash
and cash equivalents, beginning of year
|
341,359
|
341,359
|
---
|
|||||||||||||
Cash
and cash equivalents, end of period
|
$
|
283,141
|
$
|
283,141
|
$
|
---
|
||||||||||
|
||||||||||||||||
Reconciliation
of net income (loss) to cash flows from operating
activities:
|
||||||||||||||||
Net
income (loss)
|
$
|
161,603
|
$
|
(114,072
|
)
|
$
|
(275,675
|
)
|
||||||||
Adjustments
to reconcile net income (loss) to net cash
|
||||||||||||||||
provided
by operating activities:
|
||||||||||||||||
Software
development costs amortized
|
182,688
|
182,688
|
---
|
|||||||||||||
Provision
for bad debts
|
653
|
653
|
---
|
|||||||||||||
Depreciation
& amortization
|
19,891
|
145,768
|
125,877
|
(a)
|
||||||||||||
Loss
on fair value adjustment of derivatives
|
---
|
218,748
|
218,748
|
(d)
|
||||||||||||
Loss
on disposal of property, plant and equipment
|
1,715
|
1,715
|
---
|
|||||||||||||
Change
in assets and liabilities:
|
||||||||||||||||
Decrease
in accounts receivable
|
48,924
|
48,924
|
---
|
|||||||||||||
(Increase)
in inventories
|
(14,047
|
)
|
(14,047
|
)
|
---
|
|||||||||||
Decrease
in prepaid expenses
|
51,841
|
51,841
|
---
|
|||||||||||||
(Decrease)
in accrued royalties
|
(33,770
|
)
|
(33,770
|
)
|
---
|
|||||||||||
(Decrease)
in accounts payable
|
(114,952
|
)
|
(114,952
|
)
|
---
|
|||||||||||
Increase
in income taxes payable
|
180
|
180
|
---
|
|||||||||||||
(Decrease)
in deferred taxes
|
(81,712
|
)
|
(149,669
|
)
|
(67,957
|
)
|
(b)
|
|||||||||
Increase
in other liabilities
|
24,519
|
23,526
|
(993
|
)
|
(c)
|
|||||||||||
Net
cash provided by operating activities
|
$
|
247,533
|
$
|
247,533
|
$
|
---
|
||||||||||
(a)
Increase
from additional amortization of software license
agreement.
|
||||||||||||||||
(b)
Increase
from reclassifying fulfillment expenses as cost of sales
instead of sales
and marketing expenses.
|
||||||||||||||||
(c)
Decrease
in accrued management bonus resulting from additional amortization
of
software license agreement.
|
||||||||||||||||
(d)
Fair
value adjustment of derivatives per EITF
00-19.
|
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 (payments on) 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.
|
Three Months Ended March 31, |
2005
|
2004
|
|||||
Beginning
balance
|
$
|
701,289
|
$
|
584,706
|
|||
Capitalized
|
264,649
|
73,628
|
|||||
Amortized
(cost of sales)
|
182,688
|
152,213
|
|||||
Ending
balance
|
$
|
783,250
|
$
|
506,121
|
|||
Research
and development expense (General and administrative)
|
$
|
37,080
|
$
|
16,174
|
No.
|
Description
of Exhibit
|
2.1
|
Share
Exchange Agreement between Findex.com, Inc. and the stockholders
of Reagan
Holdings, Inc. dated March 7, 2000, incorporated by reference
to Exhibit
2.1 on Form 8-K filed March 15, 2000.
|
3(i)(1)
|
Articles
of Incorporation of Findex.com, Inc., incorporated by reference
to Exhibit
3.1 on Form 8-K filed March 15, 2000.
|
3(i)(2)
|
Amendment
to Articles of Incorporation of Findex.com, Inc. dated November
12, 2004
incorporated by reference to Exhibit 3.1(ii) on Form 10-QSB
filed November
12, 2004.
|
3(ii)
|
By-Laws
of Findex.com, Inc., incorporated by reference to Exhibit 3.3
on Form 8-K
filed March 15, 2000.
|
10.1
|
Stock
Incentive Plan of Findex.com, Inc. dated May 7, 1999, incorporated
by
reference to Exhibit 10.1 on Form 10-KSB/A filed May 13,
2004.
|
10.2
|
Share
Exchange Agreement between Findex.com, Inc. and the stockholders
of Reagan
Holdings Inc., dated March 7, 2000, incorporated by reference
to Exhibit
2.1 on Form 8-K filed March 15, 2000.
|
10.3
|
License
Agreement between Findex.com, Inc. and Parsons Technology,
Inc. dated June
30, 1999, incorporated by reference to Exhibit 10.3 on Form
10-KSB/A filed
May 13, 2004.
|
10.4
|
Employment
Agreement between Findex.com, Inc. and Steven Malone dated
July 25, 2003,
incorporated by reference to Exhibit 10.4 on Form 10-KSB/A
filed May 13,
2004.
|
10.5
|
Employment
Agreement between Findex.com, Inc. and Kirk Rowland dated July
25, 2003,
incorporated by reference to Exhibit 10.5 on Form 10-KSB/A
filed May 13,
2004.
|
10.6
|
Employment
Agreement between Findex.com, Inc. and William Terrill dated
June 7, 2002,
incorporated by reference to Exhibit 10.6 on Form 10-KSB/A
filed May 13,
2004.
|
10.7
|
Restricted
Stock Compensation Agreement between Findex.com, Inc. and John
A. Kuehne
dated July 25, 2003, incorporated by reference to Exhibit 10.7
on Form
10-KSB/A filed May 13, 2004.
|
10.8
|
Restricted
Stock Compensation Agreement between Findex.com, Inc. and Henry
M.
Washington dated July 25, 2003, incorporated by reference to
Exhibit 10.8
on Form 10-KSB/A filed May 13, 2004.
|
10.9
|
Restricted
Stock Compensation Agreement between Findex.com, Inc. and William
Terrill
dated July 25, 2003, incorporated by reference to Exhibit 10.9
on Form
10-KSB/A filed May 13, 2004.
|
10.10
|
Stock
Purchase Agreement, including the form of warrant agreement,
between
Findex.com, Inc. and Barron Partners, LP dated July 19, 2004,
incorporated
by reference to Exhibit 10.1 on Form 8-K filed July 28,
2004.
|
10.11
|
Amendment
No. 1 to Barron Partners, LP Stock Purchase Agreement dated
September 30,
2004, incorporated by reference to Exhibit 10.3 on Form 8-K
filed October
6, 2004.
|
10.12
|
Registration
Rights Agreement between Findex.com, Inc. and Barron Partners,
LP dated
July 26, 2004, incorporated by reference to Exhibit 10.2 on
Form 8-K filed
July 28, 2004.
|
10.13
|
Waiver
certificate between Findex.com, Inc. and Barron Partners, LP
dated
September 16, 2004, incorporated by reference to Exhibit 10.4
on Form 8-K
filed October 6, 2004.
|
31.1
|
Certification
of Findex.com, Inc. Chief Executive Officer, Steven Malone,
required by
Rule 13a-14(a) or Rule 15d-14(a), and dated December 21, 2005. FILED
HEREWITH.
|
31.2
|
Certification
of Findex.com, Inc. Chief Financial Officer, Kirk R. Rowland,
required by
Rule 13a-14(a) or Rule 15d-14(a), and dated December 21, 2005. FILED
HEREWITH.
|
32.1
|
Certification
of Findex.com, Inc. Chief Executive Officer, Steven Malone,
required by
Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter
63 of Title
18 of the United States Code (18 U.S.C. 1350), and dated December 21,
2005. FILED HEREWITH.
|
32.2
|
Certification
of Findex.com, Inc. Chief Financial Officer, Kirk R. Rowland,
required by
Rule 13a-14(b) or Rule 15d-14(b) and Section 1350 of Chapter
63 of Title
18 of the United States Code (18 U.S.C. 1350), and dated December 21,
2005. FILED HEREWITH.
|
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
|