EX-99.3 5 dex993.htm UNAUDITED INTERIM FINANCIAL STATEMENTS Unaudited Interim Financial statements

Exhibit 99.3

ColdSpark, Inc.

Balance Sheets

Unaudited

 

     March 31,
2009
    December 31,
2008
 
Assets     

Current assets

    

Cash and cash equivalents

   $ 598,356      $ 408,006   

Restricted cash

     50,854        50,854   

Accounts receivable

     57,027        87,758   

Prepaid expenses and other current assets

     5,283        10,462   
                

Total current assets

     711,520        557,080   

Property and equipment, net of accumulated depreciation of $225,966 and $204,026, respectively

     188,288        209,949   

Deposit

     12,052        12,052   
                

Total assets

   $ 911,860      $ 779,081   
                
Liabilities and Stockholders’ Deficit     

Current liabilities

    

Accounts payable

   $ 46,503      $ 60,172   

Accrued expenses

     598,476        566,066   

Deferred revenue

     1,546,889        1,220,834   

Other current liabilities

     319,394        298,031   

Notes payable

     3,000,000        2,500,000   
                

Total current liabilities

     5,511,262        4,645,103   

Long-term liabilities

     68,967        33,887   
                

Total liabilities

     5,580,229        4,678,990   
                

Stockholders’ deficit

    

Series A preferred stock, $0.0001 par value, 7,500,000 shares authorized, 7,264,948 shares issued and outstanding, at liquidation value

     6,405,718        6,405,718   

Common stock, $.0001 par value, 30,000,000 shares authorized, 15,630,525 shares issued and outstanding

     1,563        1,563   

Additional paid-in capital

     586,352        539,251   

Accumulated deficit

     (11,662,002     (10,846,441
                

Total stockholders’ deficit

     (4,668,369     (3,899,909
                

Total liabilities and stockholders’ deficit

   $ 911,860      $ 779,081   
                

 

1


ColdSpark, Inc.

Statement of Operations

For the three months ended March 31,

Unaudited

 

     2009     2008  

Net revenues:

    

Software license revenue

   $ 185,969      $ 263,213   

Service and support revenue

     269,017        261,583   
                

Total revenues

     454,986        524,796   
                

Operating expenses:

    

Sales and marketing

     143,415        232,293   

General and administrative

     1,052,519        1,169,105   
                

Total operating expenses

     1,195,934        1,401,398   
                

Loss from operations

     (740,948     (876,602
                

Other income/(expense):

    

Interest income

     —          3,766   

Interest expense

     (74,614     (23,738
                

Total other income/(expense)

     (74,614     (19,972
                

Net loss

   $ (815,562   $ (896,574
                

 

2


ColdSpark, Inc.

Statement of Cash Flows

For the three months ended March 31,

Unaudited

 

     2009     2008  

Cash flows from operating activities:

    

Net loss

   $ (815,562   $ (896,574

Adjustments to reconcile net loss to net cash used in operating activities:

    

Depreciation

     21,940        26,902   

Stock-based compensation

     47,101        4,678   

Changes in operating assets and liabilities:

    

Accounts receivable

     30,731        (439,192

Prepaid expenses and other current assets

     5,179        (29,145

Accounts payable

     (13,669     (39,178

Accrued expenses

     32,410        31,611   

Deferred revenue

     326,055        333,385   

Other current and non liabilities

     66,764        —     
                

Net cash used in operating activities

     (299,051     (1,007,513
                

Cash flows from investing activities:

    

Decrease in restricted cash

     —          52,214   

Purchase of property and equipment

     (279     —     
                

Net cash used in investing activities

     (279     52,214   
                

Cash flows from financing activities:

    

Increase in notes payable

     500,000        1,000,000   

Payments on line of credit

     (899     —     

Principal payments on capitalized lease obligations

     (9,421     (17,874
                

Net cash provided by financing activities

     489,680        982,126   
                

Net increase in cash and cash equivalents

     190,350        26,827   

Cash and cash equivalents, beginning of year

     408,006        340,140   
                

Cash and cash equivalents, end of year

   $ 598,356      $ 366,967   
                

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

    

Capital expenditures funded by capital leases

   $ —        $ 76,179   
                

 

3