EX-2 3 a05-9608_1ex2.htm EX-2

Exhibit 2

 

ADB Systems International Ltd.

Consolidated Statement of Operations

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

(Canadian GAAP, Unaudited)

 

 

 

Three Months Ended
March 31

 

 

 

2005

 

2005

 

2004

 

 

 

translated

 

 

 

into US$ at

 

 

 

Cdn$ 1.2094

 

 

 

for

 

 

 

convenience

 

 

 

 

 

 

 

 

 

Revenue

 

$

1,536

 

$

1,270

 

$

1,184

 

 

 

 

 

 

 

 

 

General and administrative

 

1,026

 

848

 

1,042

 

Customer service and technology

 

929

 

768

 

795

 

Sales and marketing costs

 

137

 

113

 

283

 

 

 

2,092

 

1,729

 

2,120

 

 

 

 

 

 

 

 

 

Loss before employee stock options, depreciation and amortization, interest expense and interest income

 

(556

)

(459

)

(936

)

 

 

 

 

 

 

 

 

Employee stock options

 

23

 

19

 

28

 

Depreciation and amortization

 

33

 

27

 

356

 

Interest expense

 

166

 

137

 

67

 

Interest income

 

 

 

(1

)

 

 

222

 

183

 

450

 

 

 

 

 

 

 

 

 

Loss before the undernoted

 

(778

)

(642

)

(1,386

)

 

 

 

 

 

 

 

 

Loss on disposals of capital assets

 

 

 

 

(1

)

Other income

 

42

 

35

 

 

 

 

 

 

 

 

 

 

NET LOSS FOR THE PERIOD

 

$

(736

)

$

(607

)

$

(1,387

)

 

 

 

 

 

 

 

 

BASIC LOSS PER SHARE

 

$

(0.01

)

$

(0.01

)

$

(0.02

)

 

 

 

 

 

 

 

 

Weighted average common shares (000’s)

 

71,370

 

71,370

 

59,742

 

 



 

ADB Systems International Ltd.

Consolidated Balance Sheet

(expressed in thousands of Canadian dollars)

(Canadian GAAP, Unaudited)

 

 

 

March 31

 

March 31

 

December 31

 

 

 

2005

 

2005

 

2004

 

 

 

(unaudited)

 

(unaudited)

 

(audited)

 

 

 

 

 

(in US$)

 

 

 

 

 

 

 

translated

 

 

 

 

 

 

 

into US$ at

 

 

 

 

 

 

 

Cdn$ 1.2094

 

 

 

 

 

 

 

for

 

 

 

 

 

 

 

convenience

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

1,407

 

$

1,163

 

$

440

 

Marketable securities

 

13

 

11

 

13

 

Other current assets

 

1,550

 

1,282

 

1,743

 

Other assets

 

280

 

231

 

297

 

Total assets

 

$

3,250

 

$

2,687

 

$

2,493

 

 

 

 

 

 

 

 

 

Current liabilities

 

$

1,782

 

$

1,474

 

$

1,680

 

Deferred revenue

 

860

 

711

 

135

 

Other liabilities

 

1,779

 

1,471

 

1,684

 

Minority interest

 

3

 

2

 

3

 

Total shareholders’ deficiency

 

(1,174

)

(971

)

(1,009

)

Total liabilities and shareholders’ equity

 

$

3,250

 

$

2,687

 

$

2,493