Exhibit 99.1(b)5

TechRx Incorporated

Consolidated Statements of Stockholders' Equity

Eleven months ended May 31, 2002 and year ended June 30, 2001

(Dollars in Thousands, except share data)

						Common Stock
	Convertible Series A Preferred Stock		Convertible Series C Preferred Stock			Shares		Value		Additional Paid-In Capital		Warrants Outstanding			Accumulated Deficit			Accumulated Other Comprehensive Income (Loss)			Notes Receivable from Stockholders			Total
Balance June 30, 2000	$	3,070	$	—		11,308,268		$	11	$	3,941	$	740		$	(4,184	)	$	—		$	—		$	3,578
Net loss		—		—		—			—		—		—			(26,527	)		—			—			(26,527	)
Cumulative translation adjustment		—		—		—			—		—		—			—			26			—			26
Comprehensive loss		—		—		—			—		—		—			—			—			—			(26,501	)
Issuance of preferred and common stock to NDC		—		28,300		2,166,667			2		6,498		—			—			—			—			34,800
Conversion of bridge loan		—		—		1,500,002			2		4,498		—			—			—			—			4,500
Exercise of stock options		—		—		148,268			—		110		—			—			—			(38	)		72
Exercise of warrants		—		2,500		—			—		125		(125	)		—			—			—			2,500
Warrants issued in conjunction with NDC acquisition		—		—		—			—		—		2,648			—			—			—			2,648
Warrants issued in conjunction with debt		—		—		—			—		—		32			—			—			—			32
Accretion of Series B preferred stock and related
dividends		—		—		—			—		—		—			(306	)		—			—			(306	)
Balance June 30, 2001		3,070		30,800		15,123,205			15		15,172		3,295			(31,017	)		26			(38	)		21,323
Net loss		—		—		—			—		—		—			(13,764	)		—			—			(13,764	)
Cumulative translation adjustment		—		—		—			—		—		—			—			(75	)		—			(75	)
Comprehensive loss		—		—		—			—		—		—			—			—			—			(13,839	)
Exercise of stock options		—		—		243,974			—		170		—			—			—			(139	)		31
Exercise of warrants		—		11,367		—			—		—		(1,367	)		—			—			—			10,000
Accretion of Series B preferred stock and related
dividends		—		—		—			—		—		—			(427	)		—			—			(427	)
Capital contributions from stockholders—
transaction cost reimbursement		—		—		—			—		2,015		—			—			—			—			2,015
Treasury shares contributed from stockholder		—		—		(80,000	)		—		—		—			—			—			—			—
Issuance of common stock		—		—		80,000			—		—		—			—			—			—			—
Preferred Series C dividends		—		1,485		—			—		—		—			(1,485	)		—			—			—
Conversion of Preferred Series C stock		—		(43,652	)	13,731,492			14		43,638		—			—			—			—			—
Conversion of Preferred Series B stock		—		—		3,000,000			3		2,985		—			—			—			—			2,988
Stock-based compensation		—		—		—			—		696		—			—			—			—			696
Balance May 31, 2002	$	3,070	$	—		32,098,671		$	32	$	64,676	$	1,928		$	(46,693	)	$	(49	)	$	(177	)	$	22,787

See accompanying notes.