EX-2 3 ex2.htm FIRST QUARTER FINANCIAL DATA First Quarter Financial Data
 

Exhibit 2
 
ADB Systems International Ltd.
Consolidated Balance Sheets
(expressed in thousands of dollars)
(Canadian GAAP, Unaudited) 


   
March 31
 
March 31
 
December 31
 
   
2006
 
2006
 
2005
 
   
(unaudited)
 
(unaudited)
 
(audited)
 
   
(in $C)
 
(in $US)
 
(in $C)
 
               
       
1.1670
     
       
translated
     
       
into $US at
     
       
Cdn$ 1.1670
     
       
for
     
       
convenience
     
               
Cash
 
$
863
 
$
740
 
$
278
 
Restricted Cash
 
$
-
 
$
-
 
$
-
 
Marketable securities
   
13
   
11
   
13
 
Other current assets
   
1,510
   
1,295
   
1,295
 
Other assets
   
221
   
189
   
257
 
Total assets
 
$
2,607
 
$
2,234
 
$
1,843
 
                     
Accounts payable and accrued liabilities
 
$
2,105
 
$
1,804
 
$
2,129
 
Due to related parties
   
92
   
79
   
137
 
Deferred revenue
   
490
   
420
   
141
 
Current portion of secured subordintated notes
   
356
   
305
   
343
 
Non-current portion of secured subordintated notes
   
2,112
   
1,810
   
1,800
 
Minority interest
   
3
   
3
   
3
 
Total shareholders' deficiency
   
(2,551
)
 
(2,187
)
 
(2,710
)
Total liabilities and shareholders' equity (deficiency)
 
$
2,607
 
$
2,234
 
$
1,843
 


 
 

 


ADB Systems International Ltd.
Consolidated Statements of Operations
(expressed in thousands of dollars, except per share amounts)
(Canadian GAAP, Unaudited)


   
Three Months Ended
 
   
March 31
 
   
2006
 
2006
 
2005
 
   
($C)
 
($US)
 
($C)
 
               
       
translated
     
       
into US$ at
     
       
1.1670
     
       
Cdn$ 1.1670
     
       
for
     
       
convenience
     
               
Revenue
 
$
1,722
 
$
1,476
 
$
1,536
 
                     
Operating expenses
                   
    General and administrative
   
841
   
721
   
1,026
 
    Customer service and technology
   
884
   
757
   
929
 
    Sales and marketing costs
   
142
   
122
   
137
 
    Employee stock options
   
47
   
40
   
23
 
    Depreciation and amortization
   
36
   
31
   
33
 
    Other income
   
-
   
-
   
(42
)
        Total operating expenses
   
1,950
   
1,672
   
2,106
 
                     
Loss from operations
   
(228
)
 
(196
)
 
(570
)
                     
Interest expense
                   
    Cash interest expense
   
107
   
92
   
71
 
    Accretion of secured subordinated notes
   
145
   
124
   
95
 
     
252
   
216
   
166
 
                     
Net loss for the period
 
$
(480
)
$
(412
)
$
(736
)
                     
Net loss per share, basic and diluted
 
$
(0.01
)
$
(0.01
)
$
(0.01
)
                     
Weighted average common shares
   
74,208
   
74,208
   
71,370
 


 
 

 


RECONCILIATION OF NET LOSS TO EBITDA


   
Three Months Ended
 
   
March 31
 
   
2006
 
2006
 
2005
 
   
($C)
 
($US)
 
($C)
 
               
       
translated
     
       
into US$ at
     
       
1.1670
     
       
Cdn$ 1.1670
     
       
for
     
       
convenience
     
               
Net loss for the period, as per above
 
$
(480
)
$
(411
)
$
(736
)
                     
Reconciling items:
                   
Employee stock options
   
47
   
40
   
23
 
Interest expense:
                   
    Cash interest expense
   
107
   
92
   
71
 
    Accretion of secured subordinated notes
   
145
   
124
   
95
 
Depreciation and amortization
   
36
   
31
   
33
 
Other income
   
-
   
-
   
(42
)
EBITDA
   
(145
)
 
(124
)
 
(556
)