EX-99.1(C)3 17 dex991c3.htm TECHRX INCORPORATED CONSOLIDATED BALANCE SHEETS Prepared by R.R. Donnelley Financial -- TechRx Incorporated Consolidated Balance Sheets
 
Exhibit 99.1 (c) 3
 
TechRx Incorporated
 
Consolidated Balance Sheets
 
    
June 30

 
    
2000

    
1999

 
Assets
                 
Current assets:
                 
Cash
  
$
3,739,464
 
  
$
3,019,823
 
Accounts receivable:
                 
Trade, net of an allowance of $497,000 and $95,000, respectively
  
 
1,883,098
 
  
 
1,050,796
 
Other
  
 
7,311
 
  
 
14,364
 
Unbilled receivables
  
 
277,565
 
  
 
608,724
 
Income tax receivable
  
 
345,992
 
  
 
284,856
 
Prepaid expenses and other
  
 
291,614
 
  
 
60,423
 
Inventory
  
 
85,529
 
  
 
—  
 
Deferred costs
  
 
613,638
 
  
 
354,000
 
Deferred tax assets
  
 
158,341
 
  
 
—  
 
    


  


Total current assets
  
 
7,402,552
 
  
 
5,392,986
 
Fixed assets:
                 
Furniture
  
 
53,223
 
  
 
29,038
 
Office equipment
  
 
71,294
 
  
 
20,999
 
Leasehold improvements
  
 
117,328
 
  
 
87,025
 
Computer software and hardware
  
 
522,761
 
  
 
99,141
 
Capitalized software development costs
  
 
25,182
 
  
 
—  
 
    


  


    
 
789,788
 
  
 
236,203
 
Less accumulated depreciation/amortization
  
 
(267,668
)
  
 
(151,398
)
    


  


Total fixed assets
  
 
522,120
 
  
 
84,805
 
Other assets:
                 
Goodwill, net of accumulated amortization of $157,495 and $0, respectively
  
 
7,587,423
 
  
 
—  
 
Deposits
  
 
155,657
 
  
 
11,802
 
    


  


Total assets
  
$
15,667,752
 
  
$
5,489,593
 
    


  



 
Exhibit 99.1 (c) 3
 
TechRx Incorporated
 
Consolidated Balance Sheets
 
    
June 30

 
    
2000

    
1999

 
Liabilities and stockholders’ equity
                 
Current liabilities:
                 
Bridge loan, net of debt discount of $81,751 and $0, respectively
  
$
4,418,249
 
  
$
—  
 
Equipment line of credit
  
 
364,892
 
  
 
—  
 
Accounts payable
  
 
584,202
 
  
 
490,726
 
Accrued expenses
  
 
1,248,880
 
  
 
290,908
 
Interest payable
  
 
69,750
 
  
 
10,959
 
Due to shareholder
  
 
—  
 
  
 
38,679
 
Deferred revenue
  
 
2,404,836
 
  
 
938,000
 
Lease payable, current
  
 
—  
 
  
 
2,533
 
    


  


Total current liabilities
  
 
9,090,809
 
  
 
1,771,805
 
Lease payable, long-term
  
 
—  
 
  
 
4,181
 
Deferred income taxes
  
 
97,618
 
  
 
324,912
 
    


  


Total liabilities
  
 
9,188,427
 
  
 
2,100,898
 
Stockholders’ equity:
                 
Preferred stock, 10,033,500 shares authorized, issued and outstanding
  
 
6,111,558
 
  
 
—  
 
Common stock at $.001 par value; authorized 30,000,000 shares; issued and outstanding 11,308,268 and 14,168,500 shares, respectively
  
 
11,309
 
  
 
14,169
 
Additional paid-in capital
  
 
4,400,681
 
  
 
3,442,958
 
Warrants outstanding
  
 
140,145
 
  
 
—  
 
Retained earnings (deficit)
  
 
(4,184,368
)
  
 
(68,432
)
    


  


Total stockholders’ equity
  
 
6,479,325
 
  
 
3,388,695
 
    


  


Total liabilities and stockholders’ equity
  
$
15,667,752
 
  
$
5,489,593
 
    


  


 
See accompanying notes.