EX-99.1C1 15 dex991c1.htm UNAUDITED BALANCE SHEETS Unaudited Balance Sheets

 

Exhibit 99.1 (c) 1

 

ARCLIGHT SYSTEMS LLC

 

Unaudited Balance Sheets

 

September 30, 2003 and December 31, 2002

 

    

September 30,

2003


  

December 31,

2002


Assets              

Current assets:

             

Cash and cash equivalents

   $ 37,366,835    $ 56,212,589

Accounts receivable, net of allowance for doubtful accounts of $87,000 and $0 in 2003 and 2002, respectively

     23,000      —  

Prepaid expenses

     470,785      479,714

Other current assets

     79,188      391,848
    

  

Total current assets

     37,939,808      57,084,151

Property and equipment, net of accumulated depreciation of $2,590,999 and $1,958,303 in 2003 and 2002, respectively

     2,315,887      2,852,060

Capitalized software, net of accumulated amortization of $600,859 and $229,237 in 2003 and 2002, respectively

     874,719      1,273,342

Intangible assets, net of accumulated amortization of $7,066,980 and $4,241,466 in 2003 and 2002, respectively

     23,481,871      26,307,385

Total assets of discontinued operations

     182,430      1,106,828
    

  

Total assets

   $ 64,794,715    $ 88,623,766
    

  

Liabilities and Members’ Equity              

Current liabilities:

             

Accounts payable

   $ 704,335    $ 327,525

Payable to Cardinal Health

     8,526      360,820

Distribution payable

     15,055,000      18,115,000

Accrued payroll, bonus and related

     1,081,034      866,200

Accured software development fees

     —        82,500

Customer deposits

     1,100,000      1,162,500

Other accrued expenses

     1,791,325      1,727,211
    

  

Total current liabilities

     19,740,220      22,641,756

Total liabilities of discontinued operations

     598,796      1,048,484
    

  

Total liabilities

     20,339,016      23,690,240
    

  

Members’ equity:

             

Class A equity; 2,500,000 units authorized, issued and outstanding

     3,137,932      3,137,932

Class B equity; 5,000,000 units authorized, 4,027,952 issued and outstanding in 2003 and 2002, respectively

     27,078,835      27,078,835

Class C equity; 2,500,000 units authorized, 370,604 units issued and outstanding in 2003 and 2002, respectively

     3,700,403      3,547,277

Retained earnings

     10,538,529      31,169,482
    

  

Total members’ equity

     44,455,699      64,933,526
    

  

Total liabilities and members’ equity

   $ 64,794,715    $ 88,623,766
    

  

 

See accompanying notes to financial statements.