EX-15.2 4 exhibit_15-2.htm 6-K

Exhibit 15.2

NETRAKE CORPORATION

INTERIM FINANCIAL STATEMENTS

AS OF JUNE 30, 2006

IN U.S. DOLLARS

UNAUDITED

INDEX

Page
 
Balance Sheet
 
Statement of Operations
 
Statement of Cash Flows
 
Notes to Interim Financial Statements



NETRAKE CORPORATION
 
BALANCE SHEET

U.S. dollars in thousands

June 30,
2006

Unaudited
   ASSETS        
    
 CURRENT ASSETS:  
    Cash and cash equivalents   $ 480  
    Trade receivables, net    858  
    Other receivables and prepaid expenses    341  
    Inventories    1,655  

    
 Total current assets    3,334  
    
PROPERTY AND EQUIPMENT, NET    624  

    
OTHER ASSETS    30  

    
 Total assets   $ 3,988  

    
   LIABILITIES AND SHAREHOLDERS' DEFICIENCY  
    
 CURRENT LIABILITIES:  
    Trade payables   $ 861  
    Deferred revenues    1,469  
    Accrued expenses    1,112  
    Bridge notes    6,906  
    Notes payables    1,751  

    
 Total liabilities    12,099  

    
 STOCKHOLDERS' DEFICIENCY:  
    Series A, B, C and D convertible preferred stock, par value $0.001 per share: 930,376,328 shares  
       authorized; 918,421,921shares issued and outstanding as of June 30, 2006. (liquidation preference  
       of 50,091,565 as of June 30, 2006)    918  
    Common stock, par value $0.001 per share: 1,119,153,822 shares, Authorized; 13,901,823 shares  
       issued and outstanding as of June 30, 2006    14  
    Additional paid-in capital    72,967  
    Accumulated deficit    (82,010 )

    
 Total stockholders' deficiency    (8,111 )

    
 Total liabilities and stockholders' deficiency   $ 3,988  


The accompanying notes are an integral part of the interim financial statements.

- 2 -



NETRAKE CORPORATION
 
STATEMENT OF OPERATIONS

U.S. dollars in thousands

Six months
ended
June 30,
2006

Unaudited
Net revenues:        
    Product sales   $ 1,263  
    Service and other revenues    723  

    
Total net revenues    1,986  

    
Cost of revenues:  
    Product sales    995  
    Other revenues    36  

    
Total cost of revenues    1,031  

    
Gross profit    955  

    
Operating Expenses:  
   Research and development    4,036  
   Sales and marketing    2,175  
   General and administrative    1,274  
   Depreciation and amortization    739  

    
 Total operating expenses    8,224  

    
 Operating loss    7,269  
    
 Financial expenses, net    285  

    
 Net loss   $ 7,554  


The accompanying notes are an integral part of the interim financial statements.

- 3 -



NETRAKE CORPORATION
 
STATEMENT OF CASH FLOWS

U.S. dollars in thousands

Six months
ended
June 30,
2006

Unaudited
 
Cash flows from operating activities:        
  Net loss   $ (7,554 )
  Adjustments required to reconcile net loss to net cash used in operating activities:  
  Depreciation and amortization    740  
  Trade receivables    2,360  
  Inventories    (200 )
  Trade payables    (247 )
  Deferred revenues    (259 )
  Other receivables and prepaid expenses    (93 )
  Accrued expenses    192  

   
Net cash used in operating activities    (5,061 )

   
Cash flows from investing activities:   
  Purchase of property and equipment    (89 )

   
Net cash used in investing activities    (89 )

   
Cash flows from financing activities:   
  Payment of debt    (1,147 )
  Proceeds from issuance of stock    9  
  Proceeds from bridge notes    4,406  

   
Net cash provided by financing activities    3,268  

   
Decrease in cash and cash equivalents    (1,882 )
   
Cash and cash equivalents at the beginning of the period    2,362  

   
Net cash and cash equivalents at the end of the period   $ 480  

The accompanying notes are an integral part of the interim financial statements.

- 4 -



NETRAKE CORPORATION
 
NOTES TO INTERIM FINANCIAL STATEMENTS


NOTE 1:- GENERAL

  Organization and business:

  Netrake Corporation (the “Company”) develops, manufactures and sells a programmable, wire speed, network processing platform to enable service differentiation and traffic management of multiple content or media over existing broadband networks. The Company sells to both domestic and international customers on a direct basis and through global channel partners.

NOTE 2:- BASIS OF PRESENTATION

  The accompanying financial statements of the Company are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for audited financial statements. In the opinion of management, these financial statements include all adjustments considered necessary for a fair presentation of the financial position, operating results and cash flows for the interim period presented. Operating results for the six months ended June 30, 2006 are not necessarily indicative of the results of operations that may be expected for the full year. These financial statements should be read in conjunction with the audited financial statements and accompanying notes for the year ended December 31, 2005.

- 5 -