[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)
|
Findex.com,
Inc.
|
|||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
|||||||
|
(Unaudited)
|
||||||
|
(Restated)
|
(Restated)
|
|
||||
|
June
30, 2002
|
December
31, 2001
|
|||||
Assets
|
|||||||
Current
assets:
|
|||||||
Cash
and cash equivalents
|
$
|
---
|
$
|
7,140
|
|||
Accounts
receivable, trade
|
447,792
|
460,170
|
|||||
Inventory
|
509,716
|
646,246
|
|||||
Other
current assets
|
30,185
|
21,468
|
|||||
Total
current assets
|
987,693
|
1,135,024
|
|||||
Property
and equipment, net
|
110,794
|
92,185
|
|||||
Software
license, net
|
3,524,858
|
3,776,306
|
|||||
Other
assets
|
19,111
|
12,558
|
|||||
Total
assets
|
$
|
4,642,456
|
$
|
5,016,073
|
|||
|
|||||||
Liabilities
and stockholders’ equity
|
|||||||
Current
liabilities:
|
|||||||
Cash
overdraft
|
$
|
25,512
|
$
|
---
|
|||
License
fees payable
|
---
|
1,051,785
|
|||||
Notes
payable
|
749,000
|
749,000
|
|||||
Accrued
royalties
|
2,104,542
|
2,082,694
|
|||||
Accounts
payable, trade
|
1,007,479
|
1,422,573
|
|||||
Current
maturities of long-term notes payable
|
54,766
|
---
|
|||||
Other
current liabilities
|
1,279,488
|
1,490,462
|
|||||
Total
current liabilities
|
5,220,787
|
6,796,514
|
|||||
Long-term
note payable
|
78,103
|
71,322
|
|||||
Non-current
deferred taxes
|
1,045,327
|
1,147,043
|
|||||
Commitments
and contingencies
|
|||||||
Stockholders’
equity:
|
|||||||
Preferred
stock
|
51
|
51
|
|||||
Common
stock
|
19,288
|
11,231
|
|||||
Paid-in
capital
|
7,007,957
|
6,893,720
|
|||||
Retained
(deficit)
|
(8,729,057
|
)
|
(9,903,808
|
)
|
|||
Total
stockholders’ equity
|
(1,701,761
|
)
|
(2,998,806
|
)
|
|||
Total
liabilities and stockholders’ equity
|
$
|
4,642,456
|
$
|
5,016,073
|
|||
|
|||||||
See
accompanying notes.
|
Findex.com,
Inc.
|
|||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||
(Unaudited)
|
|||||||||||||
|
|||||||||||||
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||
2002
|
2001
|
2002
|
2001
|
||||||||||
|
(Restated)
|
(Restated)
|
|
(Restated)
|
|
(Restated)
|
|
||||||
Revenues,
net of reserves and allowances
|
$
|
1,125,287
|
$
|
382,843
|
$
|
2,057,979
|
$
|
1,512,408
|
|||||
Cost
of sales
|
180,954
|
175,926
|
338,841
|
639,758
|
|||||||||
Gross
profit
|
944,333
|
206,917
|
1,719,138
|
872,650
|
|||||||||
Operating
expenses:
|
|||||||||||||
Sales
and marketing
|
234,087
|
177,609
|
418,611
|
324,880
|
|||||||||
General
and administrative
|
548,342
|
855,541
|
946,772
|
1,549,546
|
|||||||||
Bad
debt expense
|
---
|
2,391,000
|
---
|
2,391,000
|
|||||||||
Depreciation
and amortization
|
134,561
|
132,983
|
268,402
|
268,058
|
|||||||||
Total
operating expenses
|
916,990
|
3,557,133
|
1,633,785
|
4,533,484
|
|||||||||
Earnings
(loss) from operations
|
27,343
|
(3,350,216
|
)
|
85,353
|
(3,660,834
|
)
|
|||||||
Other
income
|
1,051,596
|
122
|
1,051,785
|
2,641
|
|||||||||
Other
expenses, net
|
(41,328
|
)
|
(10,591
|
)
|
(64,103
|
)
|
(20,699
|
)
|
|||||
Income
(loss) before income taxes
|
1,037,611
|
(3,360,685
|
)
|
1,073,035
|
(3,678,892
|
)
|
|||||||
Provision
for income taxes
|
48,716
|
712,452
|
101,716
|
749,452
|
|||||||||
Net
income (loss)
|
$
|
1,086,327
|
$
|
(2,648,233
|
)
|
1,174,751
|
(2,929,440
|
)
|
|||||
Retained
earnings (deficit) at beginning of year
|
(9,903,808
|
)
|
(2,299,256
|
)
|
|||||||||
Retained
earnings (deficit) at end of period
|
$
|
(8,729,057
|
)
|
$
|
(5,228,696
|
)
|
|||||||
|
|||||||||||||
Net
earnings (loss) per share:
|
|||||||||||||
Basic
|
$
|
0.06
|
$
|
(0.25
|
)
|
$
|
0.08
|
$
|
(0.28
|
)
|
|||
Diluted
|
$
|
0.05
|
$
|
(0.25
|
)
|
$
|
0.07
|
$
|
(0.28
|
)
|
|||
|
|||||||||||||
Weighted
average shares outstanding:
|
|||||||||||||
Basic
|
19,288,359
|
10,566,859
|
15,622,479
|
10,550,442
|
|||||||||
Diluted
|
21,548,035
|
10,566,859
|
17,876,677
|
10,550,442
|
|||||||||
|
|||||||||||||
See
accompanying notes.
|
Findex.com,
Inc.
|
|||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
|||||||
(Unaudited)
|
|||||||
|
|||||||
Six
Months Ended June 30
|
2002
|
2001
|
|||||
|
(Restated)
|
||||||
Cash
flows from operating activities:
|
|||||||
Cash
received from customers
|
$
|
1,945,327
|
$
|
2,159,377
|
|||
Cash
paid to suppliers and employees
|
(1,854,117
|
)
|
(2,154,359
|
)
|
|||
Other
operating activities, net
|
(25,075
|
)
|
(47,808
|
)
|
|||
Net
cash provided (used) by operating activities
|
66,135
|
(42,790
|
)
|
||||
Cash
flows from investing activities:
|
|||||||
Acquisition
of property, plant and equipment
|
(35,256
|
)
|
(13,309
|
)
|
|||
Other
investing activities, net
|
(6,860
|
)
|
(16,400
|
)
|
|||
Net
cash (used) by investing activities
|
(42,116
|
)
|
(29,709
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Proceeds
from (payments on) line of credit, net
|
(10,072
|
)
|
39,495
|
||||
Payments
made on long-term notes payable
|
(21,599
|
)
|
---
|
||||
Refund
on stock subscription
|
(25,000
|
)
|
---
|
||||
Addition
to license agreements
|
---
|
25,073
|
|||||
Net
cash provided (used) by financing activities
|
(56,671
|
)
|
64,568
|
||||
Net
(decrease) in cash and cash equivalents
|
(32,652
|
)
|
(7,931
|
)
|
|||
Cash
and cash equivalents, beginning of year
|
7,140
|
21,768
|
|||||
Cash
and cash equivalents (cash overdraft), end of period
|
$
|
(25,512
|
)
|
$
|
13,837
|
||
Reconciliation
of net income to cash flows from operating activities:
|
|||||||
Net
income (loss)
|
$
|
1,174,751
|
$
|
(2,929,440
|
)
|
||
Adjustments
to reconcile net income (loss) to net cash
|
|||||||
provided
(used) by operating activities:
|
|||||||
Stock
and warrants issued for services
|
147,294
|
298,001
|
|||||
Provision
for bad debts
|
---
|
2,391,000
|
|||||
Depreciation
& amortization
|
268,402
|
268,058
|
|||||
Debt
forgiveness
|
(1,051,785
|
)
|
---
|
||||
Change
in assets and liabilities:
|
|||||||
Decrease
in accounts receivable
|
12,378
|
625,403
|
|||||
Decrease
in inventories
|
136,530
|
68,242
|
|||||
(Increase)
in refundable income taxes
|
---
|
(23,745
|
)
|
||||
(Increase)
in prepaid expenses
|
(11,989
|
)
|
(24,493
|
)
|
|||
Increase
in accrued royalties
|
21,848
|
206,900
|
|||||
Increase
(decrease) in accounts payable
|
(331,949
|
)
|
332,091
|
||||
(Decrease)
in income taxes payable
|
---
|
(39,284
|
)
|
||||
(Decrease)
in deferred taxes
|
(101,716
|
)
|
(735,000
|
)
|
|||
(Decrease)
in other liabilities
|
(197,629
|
)
|
(480,523
|
)
|
|||
Net
cash provided (used) by operating activities
|
$
|
66,135
|
$
|
(42,790
|
)
|
||
|
|||||||
See
accompanying notes.
|
Demand
note payable to a corporation, with interest at 9%.
Unsecured.
|
$
|
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
660,000 restricted common shares.
|
33,000
|
|||
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
660,000 restricted common shares.
|
33,000
|
|||
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
660,000 restricted common shares.
|
33,000
|
|||
$
|
749,000
|
June
30
|
||||
2003
|
$
|
54,766
|
||
2004
|
59,306
|
|||
2005
|
18,797
|
|||
$
|
132,869
|
|
Three
Months Ended June 30,
|
Six
Months Ended June 30,
|
|||||||||||
2002
|
2001
|
2002
|
2001
|
||||||||||
|
(Restated)
|
(Restated)
|
|
||||||||||
Current:
|
|||||||||||||
Federal
|
$
|
---
|
$
|
---
|
$
|
---
|
$
|
---
|
|||||
State
|
---
|
14,500
|
---
|
14,500
|
|||||||||
|
---
|
14,500
|
---
|
14,500
|
|||||||||
Deferred:
|
|||||||||||||
Federal
|
38,498
|
514,000
|
81,398
|
551,000
|
|||||||||
State
|
10,218
|
183,952
|
20,318
|
183,952
|
|||||||||
48,716
|
697,952
|
101,716
|
734,952
|
||||||||||
Total
tax benefit
|
$
|
48,716
|
$
|
712,452
|
$
|
101,716
|
$
|
749,452
|
For
the Three Months Ended June 30, 2001
|
Income
(Loss) (Numerator)
|
|
Shares
(Denominator)
|
|
Per-share
Amount
|
|||||
Net
Loss (Restated)
|
$
|
(2,648,233
|
)
|
|||||||
Less
preferred stock dividends
|
---
|
|||||||||
Loss
available to common stockholders-basic earnings per share
|
(2,648,233
|
)
|
10,566,859
|
$
|
(0.25
|
)
|
||||
Effect
of Dilutive Securities
|
||||||||||
Options
|
---
|
---
|
||||||||
Convertible
notes payable
|
---
|
---
|
||||||||
Convertible
Preferred Series A
|
---
|
---
|
||||||||
Convertible
Preferred Series B
|
---
|
---
|
||||||||
Warrants
|
---
|
---
|
||||||||
Loss
available to common stockholders-diluted earnings per
share
|
$
|
(2,648,233
|
)
|
10,566,859
|
$
|
(0.25
|
)
|
|||
For
the Three Months Ended June 30, 2002
|
Income
(Loss) (Numerator)
|
|
Shares
(Denominator)
|
|
Per-share
Amount
|
|||||
Net
Income (Restated)
|
$
|
1,086,327
|
||||||||
Less
preferred stock dividends
|
---
|
|||||||||
Income
available to common stockholders-basic earnings per share
|
1,086,327
|
19,288,359
|
$
|
0.06
|
||||||
Effect
of Dilutive Securities
|
||||||||||
Options
|
---
|
---
|
||||||||
Convertible
notes payable
|
10,097
|
1,980,000
|
||||||||
Convertible
Preferred Series A
|
---
|
114,000
|
||||||||
Convertible
Preferred Series B
|
---
|
40,000
|
||||||||
Warrants
(Restated)
|
---
|
125,676
|
||||||||
Income
available to common stockholders-diluted earnings per
share
|
$
|
1,096,424
|
21,548,035
|
$
|
0.05
|
|||||
For
the Six Months Ended June 30, 2001
|
Income
(Loss) (Numerator)
|
|
Shares
(Denominator)
|
|
Per-share
Amount
|
|||||
Net
Loss
|
$
|
(2,929,440
|
)
|
|||||||
Less
preferred stock dividends
|
---
|
|||||||||
Loss
available to common stockholders-basic earnings per share
|
(2,929,440
|
)
|
10,550,442
|
$
|
(0.28
|
)
|
||||
Effect
of Dilutive Securities
|
||||||||||
Options
|
---
|
---
|
||||||||
Convertible
notes payable
|
---
|
---
|
||||||||
Convertible
Preferred Series A
|
---
|
---
|
||||||||
Convertible
Preferred Series B
|
---
|
---
|
||||||||
Warrants
|
---
|
---
|
||||||||
Income
available to common stockholders-diluted earnings per
share
|
$
|
(2,929,440
|
)
|
10,550,442
|
$
|
(0.28
|
)
|
For
the Six Months Ended June 30, 2002
|
Income
(Loss) (Numerator)
|
|
Shares
(Denominator)
|
|
Per-share
Amount
|
|||||
Net
Income (Restated)
|
$
|
1,174,751
|
||||||||
Less
preferred stock dividends
|
---
|
|||||||||
Income
available to common stockholders-basic earnings per share
|
1,174,751
|
15,622,479
|
$
|
0.08
|
||||||
Effect
of Dilutive Securities
|
||||||||||
Options
|
---
|
---
|
||||||||
Convertible
notes payable
|
10,097
|
1,980,000
|
||||||||
Convertible
Preferred Series A
|
---
|
114,000
|
||||||||
Convertible
Preferred Series B
|
---
|
40,000
|
||||||||
Warrants
|
---
|
120,198
|
||||||||
Income
available to common stockholders-diluted earnings per
share
|
$
|
1,184,848
|
17,876,677
|
$
|
0.07
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||||||||
June
30, 2002
|
||||||||||||||
|
||||||||||||||
|
As
Previously
Reported
|
As
Restated
|
Change
|
|||||||||||
Assets
|
||||||||||||||
Current
assets:
|
||||||||||||||
Accounts
receivable, trade
|
$
|
447,792
|
$
|
447,792
|
$
|
---
|
||||||||
Inventories
|
509,716
|
509,716
|
---
|
|||||||||||
Other
current assets
|
30,185
|
30,185
|
---
|
|||||||||||
Total
current assets
|
987,693
|
987,693
|
---
|
|||||||||||
Property
and equipment, net
|
110,794
|
110,794
|
---
|
|||||||||||
Software
license, net
|
2,584,894
|
3,524,858
|
939,964
|
(a)
|
||||||||||
Other
assets
|
19,111
|
19,111
|
---
|
|||||||||||
Total
assets
|
$
|
3,702,492
|
$
|
4,642,456
|
$
|
939,964
|
||||||||
|
||||||||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||
Current
liabilities:
|
||||||||||||||
Cash
overdraft
|
$
|
25,512
|
$
|
25,512
|
$
|
---
|
||||||||
Accounts
payable, trade
|
1,106,425
|
1,007,479
|
(98,946
|
)
|
(b)
|
|||||||||
Notes
payable
|
749,000
|
749,000
|
---
|
|||||||||||
Accrued
royalties
|
2,104,542
|
2,104,542
|
---
|
|||||||||||
Accrued
expenses
|
1,279,488
|
1,279,488
|
---
|
|||||||||||
Current
maturities of long-term debt
|
54,766
|
54,766
|
---
|
|||||||||||
Total
current liabilities
|
5,319,733
|
5,220,787
|
(98,946
|
)
|
||||||||||
Long-term
note payable
|
78,103
|
78,103
|
---
|
|||||||||||
Deferred
income taxes, net
|
1,111,043
|
1,045,327
|
(65,716
|
)
|
(c)
|
|||||||||
Stockholders’
equity:
|
||||||||||||||
Preferred
stock, $.001 par value
|
51
|
51
|
---
|
|||||||||||
Common
stock, $.001 par value
|
19,288
|
19,288
|
---
|
|||||||||||
Paid-in
capital
|
7,007,957
|
7,007,957
|
---
|
|||||||||||
Retained
(deficit)
|
(9,833,683
|
)
|
(8,729,057
|
)
|
1,104,626
|
|||||||||
Total
stockholders’ equity
|
(2,806,387
|
)
|
(1,701,761
|
)
|
1,104,626
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
3,702,492
|
$
|
4,642,456
|
$
|
939,964
|
||||||||
|
||||||||||||||
(a)
Increase
from reclassification of extinguishment of final installment due
as Other
income and returning
the estimated economic life from 50 years to 10
years.
|
||||||||||||||
(b)
Decrease
from reflecting fiscal year ended December 31, 2000 error correction
in
retained earnings from
restating the 2000 financial statements.
|
||||||||||||||
(c)
Decrease
from income tax effects of changes to the accounting of the software
license agreement.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||
For
the Six Months Ended June 30, 2002
|
||||||||||||||
|
||||||||||||||
|
As
Previously Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
2,058,761
|
$
|
2,057,979
|
$
|
(782
|
)
|
(a)
|
||||||
Cost
of sales
|
338,841
|
338,841
|
---
|
|||||||||||
Gross
profit
|
1,719,920
|
1,719,138
|
(782
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
419,393
|
418,611
|
(782
|
)
|
(a)
|
|||||||||
General
and administrative
|
946,772
|
946,772
|
---
|
|||||||||||
Depreciation
and amortization
|
156,580
|
268,402
|
111,822
|
(b)
|
||||||||||
Total
operating expenses
|
1,522,745
|
1,633,785
|
111,040
|
|||||||||||
Earnings
from operations
|
197,175
|
85,353
|
(111,822
|
)
|
||||||||||
Interest
income
|
43
|
43
|
---
|
|||||||||||
Other
income
|
---
|
1,051,785
|
1,051,785
|
(c)
|
||||||||||
Interest
expense
|
(64,146
|
)
|
(64,146
|
)
|
---
|
|||||||||
Income
before income taxes
|
133,072
|
1,073,035
|
939,963
|
|||||||||||
Provision
for income taxes
|
36,000
|
101,716
|
65,716
|
(d)
|
||||||||||
Net
income
|
$
|
169,072
|
$
|
1,174,751
|
$
|
1,005,679
|
||||||||
|
||||||||||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
0.01
|
$
|
0.08
|
$
|
0.07
|
||||||||
Diluted
|
$
|
0.01
|
$
|
0.07
|
$
|
0.06
|
||||||||
|
||||||||||||||
Weighted
average shares outstanding
|
||||||||||||||
Basic
|
15,622,479
|
15,622,479
|
---
|
|||||||||||
Diluted
|
17,756,479
|
17,876,677
|
120,198
|
(e)
|
||||||||||
|
||||||||||||||
(a)
Reclassification
of rebates from sales and marketing expenses to an adjustment to
revenue.
|
||||||||||||||
(b)
Increase
in amortization of software license agreement from recognition of
extinguishment of final installment
as Other income and reduction of the economic life from 50 years
to 10
years.
|
||||||||||||||
(c)
Recognition
of extinguishment of the final software license installment as Other
income instead of as
an offset against the software license agreement carrying
amount.
|
||||||||||||||
(d)
Increase
from income tax effects of changes to accounting for the software
license
agreement.
|
||||||||||||||
(e)
Increase
from correction of calculation of potentially dilutive common stock
warrants.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||
For
the Three Months Ended June 30, 2002
|
||||||||||||||
|
||||||||||||||
|
As
Previously Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,127,057
|
$
|
1,125,287
|
$
|
(1,770
|
)
|
(a)
|
||||||
Cost
of sales
|
180,954
|
180,954
|
---
|
|||||||||||
Gross
profit
|
946,103
|
944,333
|
(1,770
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
235,857
|
234,087
|
(1,770
|
)
|
(a)
|
|||||||||
General
and administrative
|
548,531
|
548,531
|
---
|
|||||||||||
Depreciation
and amortization
|
22,740
|
134,561
|
111,821
|
(b)
|
||||||||||
Total
operating expenses
|
807,128
|
917,179
|
110,051
|
|||||||||||
Earnings
from operations
|
138,975
|
27,154
|
(111,821
|
)
|
||||||||||
Interest
income
|
18
|
18
|
---
|
|||||||||||
Other
income
|
---
|
1,051,785
|
1,051,785
|
(c)
|
||||||||||
Interest
expense
|
(41,346
|
)
|
(41,346
|
)
|
---
|
|||||||||
Income
before income taxes
|
97,647
|
1,037,611
|
939,964
|
|||||||||||
Provision
for income taxes
|
(17,000
|
)
|
48,716
|
65,716
|
(d)
|
|||||||||
Net
income
|
$
|
80,647
|
$
|
1,086,327
|
$
|
1,005,680
|
||||||||
|
||||||||||||||
Net
earnings per share:
|
||||||||||||||
Basic
|
$
|
0.00
|
$
|
0.06
|
$
|
0.06
|
||||||||
Diluted
|
$
|
0.00
|
$
|
0.05
|
$
|
0.05
|
||||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
19,288,359
|
19,288,359
|
---
|
|||||||||||
Diluted
|
21,422,359
|
21,548,035
|
125,676
|
(e)
|
||||||||||
|
||||||||||||||
(a)
Reclassification
of rebates from sales and marketing expenses to an adjustment to
revenue.
|
||||||||||||||
(b)
Increase
in amortization of software license agreement from recognition of
extinguishment of final installment
as Other income and reduction of the economic life from 50 years
to 10
years.
|
||||||||||||||
(c)
Recognition
of extinguishment of the final software license installment as Other
income instead of as
an offset against the software license agreement carrying
amount.
|
||||||||||||||
(d)
Increase
from income tax effects of changes to accounting for the software
license
agreement.
|
||||||||||||||
(e)
Increase
from correction of calculation of potentially dilutive common stock
warrants.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||
For
the Six Months Ended June 30, 2001
|
||||||||||||||
|
||||||||||||||
|
As
Previously Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
1,706,498
|
$
|
1,512,408
|
$
|
(194,090
|
)
|
(a)
|
||||||
Cost
of sales
|
591,618
|
639,758
|
48,140
|
(b)
|
||||||||||
Gross
profit
|
1,114,880
|
872,650
|
(242,230
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
519,000
|
324,880
|
(194,120
|
)
|
(c)
|
|||||||||
General
and administrative
|
1,597,656
|
1,549,546
|
(48,110
|
)
|
(d)
|
|||||||||
Bad
debt expense
|
2,391,000
|
2,391,000
|
---
|
|||||||||||
Depreciation
and amortization
|
268,058
|
268,058
|
---
|
|||||||||||
Total
operating expenses
|
4,775,714
|
4,533,484
|
(242,230
|
)
|
||||||||||
Earnings
(loss) from operations
|
(3,660,834
|
)
|
(3,660,834
|
)
|
---
|
|||||||||
Interest
income
|
12,638
|
12,638
|
---
|
|||||||||||
Other
income
|
2,641
|
2,641
|
---
|
|||||||||||
Interest
expense
|
(33,337
|
)
|
(33,337
|
)
|
---
|
|||||||||
Loss
before income taxes
|
(3,678,892
|
)
|
(3,678,892
|
)
|
---
|
|||||||||
Provision
for income taxes
|
749,452
|
749,452
|
---
|
|||||||||||
Net
loss
|
$
|
(2,929,440
|
)
|
$
|
(2,929,440
|
)
|
$
|
---
|
||||||
|
||||||||||||||
Net
earnings (loss) per share:
|
||||||||||||||
Basic
|
$
|
(0.28
|
)
|
$
|
(0.28
|
)
|
$
|
---
|
||||||
Diluted
|
$
|
(0.28
|
)
|
$
|
(0.28
|
)
|
$
|
---
|
||||||
|
||||||||||||||
Weighted
average shares outstanding :
|
||||||||||||||
Basic
|
10,550,442
|
10,550,442
|
---
|
|||||||||||
Diluted
|
10,550,442
|
10,550,442
|
---
|
|||||||||||
|
||||||||||||||
(a)
Reclassification
of rebates from sales and marketing expenses to an adjustment to
revenue.
|
||||||||||||||
(b)
Increase
from reclassification of freight-out from General and administrative
and
fulfillment costs from
Sales and marketing.
|
||||||||||||||
(c)
Reclassification
of rebates as an adjustment to revenue and fulfillment costs to Cost
of
sales.
|
||||||||||||||
(d)
Reclassification
of freight-out to Cost of sales.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
||||||||||||||
For
the Three Months Ended June 30, 2001
|
||||||||||||||
|
||||||||||||||
|
As
Previously Reported
|
As
Restated
|
Change
|
|||||||||||
Revenues,
net of reserves and allowances
|
$
|
575,727
|
$
|
382,843
|
$
|
(192,884
|
)
|
(a)
|
||||||
Cost
of sales
|
147,718
|
175,926
|
28,208
|
(b)
|
||||||||||
Gross
profit
|
428,009
|
206,917
|
(221,092
|
)
|
||||||||||
Operating
expenses:
|
||||||||||||||
Sales
and marketing
|
370,572
|
177,609
|
(192,963
|
)
|
(c)
|
|||||||||
General
and administrative
|
883,712
|
855,583
|
(28,129
|
)
|
(d)
|
|||||||||
Bad
debt expense
|
2,391,000
|
2,391,000
|
---
|
|||||||||||
Depreciation
and amortization
|
132,983
|
132,983
|
---
|
|||||||||||
Total
operating expenses
|
3,778,267
|
3,557,175
|
(221,092
|
)
|
||||||||||
Earnings
(loss) from operations
|
(3,350,258
|
)
|
(3,350,258
|
)
|
---
|
|||||||||
Interest
income
|
6,169
|
6,169
|
---
|
|||||||||||
Other
income
|
164
|
164
|
---
|
|||||||||||
Interest
expense
|
(16,760
|
)
|
(16,760
|
)
|
---
|
|||||||||
Loss
before income taxes
|
(3,360,685
|
)
|
(3,360,685
|
)
|
---
|
|||||||||
Provision
for income taxes
|
712,452
|
712,452
|
---
|
|||||||||||
Net
loss
|
$
|
(2,648,233
|
)
|
$
|
(2,648,233
|
)
|
$
|
---
|
||||||
|
||||||||||||||
Net
earnings (loss) per share:
|
||||||||||||||
Basic
|
$
|
(0.25
|
)
|
$
|
(0.25
|
)
|
$
|
---
|
||||||
Diluted
|
$
|
(0.25
|
)
|
$
|
(0.25
|
)
|
$
|
---
|
||||||
Weighted
average shares outstanding:
|
||||||||||||||
Basic
|
10,566,859
|
10,566,859
|
---
|
|||||||||||
Diluted
|
10,566,859
|
10,566,859
|
---
|
|||||||||||
|
||||||||||||||
(a)
Reclassification
of rebates from sales and marketing expenses to an adjustment to
revenue.
|
||||||||||||||
(b)
Increase
from reclassification of freight-out from General and administrative
and
fulfillment costs from
Sales and marketing.
|
||||||||||||||
(c)
Reclassification
of rebates as an adjustment to revenue and fulfillment costs to Cost
of
sales.
|
||||||||||||||
(d)
Reclassification
of freight-out to Cost of sales.
|
Findex.com,
Inc.
|
||||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||||
For
the Six Months Ended June 30, 2002
|
||||||||||||||
|
||||||||||||||
|
As
Previously
Reported
|
As
Restated
|
Change
|
|||||||||||
Cash
flows from operating activities:
|
||||||||||||||
Cash
received from customers
|
$
|
1,945,138
|
$
|
1,945,138
|
$
|
---
|
||||||||
Cash
paid to suppliers and employees
|
(1,853,928
|
)
|
(1,853,928
|
)
|
---
|
|||||||||
Interest
paid
|
(25,118
|
)
|
(25,118
|
)
|
---
|
|||||||||
Interest
received
|
43
|
43
|
---
|
|||||||||||
Net
cash provided by operating activities
|
66,135
|
66,135
|
---
|
|||||||||||
Cash
flows from investing activities:
|
||||||||||||||
Acquisition
of property, plant and equipment
|
(35,256
|
)
|
(35,256
|
)
|
---
|
|||||||||
Deposits
made
|
(4,408
|
)
|
(4,408
|
)
|
---
|
|||||||||
Website
development costs
|
(2,452
|
)
|
(2,452
|
)
|
---
|
|||||||||
Net
cash (used) by investing activities
|
(42,116
|
)
|
(42,116
|
)
|
---
|
|||||||||
Cash
flows from financing activities:
|
||||||||||||||
Payments
made on line of credit, net
|
(10,072
|
)
|
(10,072
|
)
|
---
|
|||||||||
Payments
made on long-term notes payable
|
(21,599
|
)
|
(21,599
|
)
|
---
|
|||||||||
Refund
on stock subscription
|
(25,000
|
)
|
(25,000
|
)
|
---
|
|||||||||
Net
cash (used) by financing activities
|
(56,671
|
)
|
(56,671
|
)
|
---
|
|||||||||
Net
decrease in cash and cash equivalents
|
(32,652
|
)
|
(32,652
|
)
|
---
|
|||||||||
Cash
and cash equivalents, beginning of year
|
7,140
|
7,140
|
---
|
|||||||||||
Cash
overdraft, end of period
|
$
|
(25,512
|
)
|
$
|
(25,512
|
)
|
$
|
---
|
||||||
|
||||||||||||||
Reconciliation
of net income to cash flows from operating activities:
|
||||||||||||||
Net
income
|
$
|
169,072
|
$
|
1,174,751
|
$
|
1,005,679
|
||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||
provided
by operating activities:
|
||||||||||||||
Stock
and warrants issued for services
|
147,294
|
147,294
|
---
|
|||||||||||
Depreciation
& amortization
|
156,580
|
268,402
|
111,822
|
(a)
|
||||||||||
Debt
forgiveness
|
---
|
(1,051,785
|
)
|
(1,051,785
|
)
|
(b)
|
||||||||
Change
in assets and liabilities:
|
||||||||||||||
Decrease
in accounts receivable
|
12,378
|
12,378
|
---
|
|||||||||||
Decrease
in inventories
|
136,530
|
136,530
|
---
|
|||||||||||
(Increase)
in prepaid expenses
|
(11,989
|
)
|
(11,989
|
)
|
---
|
|||||||||
Increase
in accrued royalties
|
21,848
|
21,848
|
---
|
|||||||||||
(Decrease)
in accounts payable
|
(331,949
|
)
|
(331,949
|
)
|
---
|
|||||||||
(Decrease)
in deferred taxes
|
(36,000
|
)
|
(101,716
|
)
|
(65,716
|
)
|
(c)
|
|||||||
(Decrease)
in other liabilities
|
(197,629
|
)
|
(197,629
|
)
|
---
|
|||||||||
Net
cash provided by operating activities
|
$
|
66,135
|
$
|
66,135
|
$
|
---
|
||||||||
|
||||||||||||||
(a)
Increase
in amortization of software license agreement from recognition of
extinguishment of final installment
as Other income and reduction of the economic life from 50 years
to 10
years.
|
||||||||||||||
(b)
Software
license installment extinguishment reclassified as Other income instead
of
as an offset against
the carrying value of the asset.
|
||||||||||||||
(c)
Income
tax effects of changes to the accounting for the software license
agreement.
|
FINDEX.COM,
INC.
|
|||
Date:
September 29, 2005
|
By
|
/s/
Steven Malone
|
|
Steven
Malone
|
|||
President
and Chief Executive Officer
|
Date:
September 29, 2005
|
By
|
/s/
Kirk R. Rowland
|
|
Kirk
R. Rowland, CPA
|
|||
Chief
Financial Officer
|