EX-2 3 a04-13707_1ex2.htm EX-2

Exhibit 2

 

ADB Systems International Ltd.

Consolidated Balance Sheets

(expressed in thousands of Canadian dollars)

(Canadian GAAP, Unaudited)

 

 

 

September 30
2004

 

September 30
2004

 

December 31
2003

 

 

 

(unaudited)

 

(unaudited)

 

(audited)

 

 

 

 

 

(in US$ )

 

 

 

 

 

 

 

translated

 

 

 

 

 

 

 

into US$at

 

 

 

 

 

 

 

Cdn$1.2648

 

 

 

 

 

 

 

for

 

 

 

 

 

 

 

convenience

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

245

 

$

194

 

$

432

 

Marketable securities

 

13

 

10

 

13

 

Other current assets

 

1,096

 

867

 

1,502

 

Other assets

 

334

 

264

 

1,264

 

Total assets

 

$

1,688

 

$

1,335

 

$

3,211

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

1,638

 

$

1,295

 

$

1,370

 

Deferred revenue

 

240

 

190

 

91

 

Other liabilities

 

1,386

 

1,096

 

721

 

Minority interest

 

3

 

2

 

3

 

Total shareholders’ equity (deficiency)

 

(1,579

)

(1,248

)

1,026

 

Total liabilities and shareholders’ equity (deficiency)

 

$

1,688

 

$

1,335

 

$

3,211

 

 

1



 

ADB Systems International Ltd.

Consolidated Statements of Operations

(expressed in thousands of Canadian dollars, except per share amounts)

(Canadian GAAP, Unaudited)

 

 

 

 

 

Three Months Ended
September 30

 

Nine Months Ended
September 30

 

 

 

2004

 

2004

 

2003

 

2004

 

2004

 

2003

 

 

 

 

 

translated

 

 

 

 

 

translated

 

 

 

 

 

 

 

into US$at

 

 

 

 

 

into US$at

 

 

 

 

 

 

 

Cdn$1.2648

 

 

 

 

 

Cdn$1.2648

 

 

 

 

 

 

 

for

 

 

 

 

 

for

 

 

 

 

 

 

 

convenience

 

 

 

 

 

convenience

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

886

 

$

701

 

$

1,701

 

$

3,401

 

$

2,689

 

$

4,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative

 

1,061

 

839

 

1,010

 

3,345

 

2,645

 

3,565

 

Software development and technology expense

 

678

 

536

 

497

 

2,377

 

1,879

 

2,090

 

Sales and marketing costs

 

149

 

118

 

259

 

600

 

474

 

906

 

 

 

1,888

 

1,493

 

1,766

 

6,322

 

4,998

 

6,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before interest, taxes, depreciation, amortization and employee stock options

 

(1,002

)

(792

)

(65

)

(2,921

)

(2,309

)

(2,201

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee stock options

 

 

 

130

 

39

 

31

 

133

 

Depreciation and amortization

 

374

 

296

 

333

 

1,096

 

867

 

1,525

 

Interest expense

 

145

 

115

 

63

 

277

 

219

 

238

 

Interest income

 

 

 

(1

)

(3

)

(2

)

(7

)

 

 

519

 

411

 

525

 

1,409

 

1,115

 

1,889

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before the undernoted

 

(1,521

)

(1,203

)

(590

)

(4,330

)

(3,424

)

(4,090

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains/(losses) on disposals of capital assets and strategic investments

 

 

 

 

(1

)

(1

)

7

 

Gain on settlement of demand loan

 

 

 

 

 

 

2,195

 

Retail activities

 

 

 

 

 

 

67

 

 

 

 

 

 

(1

)

(1

)

2,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

$

(1,521

)

$

(1,203

)

$

(590

)

$

(4,331

)

$

(3,425

)

$

(1,821

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share

 

$

(0.02

)

$

(0.02

)

$

(0.01

)

$

(0.07

)

$

(0.06

)

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares

 

61,996

 

61,996

 

56,284

 

61,105

 

61,105

 

52,901

 

 

2