Annual Statements Open main menu

FALCONSTOR SOFTWARE INC - Quarter Report: 2005 June (Form 10-Q)



                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

/X/     QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
        EXCHANGE ACT OF 1934
        For the quarterly period ended              JUNE 30, 2005
                                       -----------------------------------------

/ /     TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
        EXCHANGE ACT OF 1934
        For the transition period from __________________ to __________________

                         COMMISSION FILE NUMBER 0-23970

                            FALCONSTOR SOFTWARE, INC.
             (Exact name of registrant as specified in its charter)

                 DELAWARE                            77-0216135
         (State of Incorporation)                    (I.R.S. Employer
                                                     Identification No.)

    2 HUNTINGTON QUADRANGLE
        MELVILLE, NEW YORK                           11747
(Address of principal executive offices)           (Zip code)

        Registrant's telephone number, including area code: 631-777-5188

            Indicate  by check mark  whether  the  registrant  (1) has filed all
reports  required to be filed by Section 13 or 15(d) of the Securities  Exchange
Act of 1934 during the preceding 12 months (or for such shorter  period that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

            Yes /X/     No / /

        Indicate by check mark whether the  registrant is an  accelerated  filer
        (as defined in Rule 12b-2 of the Exchange Act). Yes /X/  No / /

The number of shares of Common Stock issued and  outstanding as of July 28, 2005
was 48,142,403 and 47,717,803, which includes redeemable common shares.

                                      -1-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

                                                                            Page

PART I.       Financial Information                                            3


Item 1.       Consolidated Financial Statements                                3

              Consolidated Balance Sheets at June 30, 2005
                  (unaudited) and December 31, 2004                            3

              Unaudited Condensed Consolidated Statements of Operations
                  for the three and six months ended June 30, 2005 and 2004    4

              Unaudited Condensed Consolidated Statements of Cash Flows
                  for the six months ended June 30, 2005 and 2004              5

              Notes to the Unaudited Condensed Consolidated
                  Financial Statements                                         6

Item 2.       Management's Discussion and Analysis of Financial Condition
                  and Results of Operations                                   13

Item 3.       Qualitative and Quantitative Disclosures about Market Risk      27

Item 4.       Controls and Procedures                                         27


PART II.      Other Information                                               27

Item 1.       Legal Proceedings                                               27

Item 2.       Unregistered Sales of Equity Securities and Use of Proceeds     28

Item 4.       Submission of Matters to a Vote of Security Holders             28

Item 5.       Other Information                                               28

Item 6.       Exhibits                                                        28

                                      -2-





PART I.  FINANCIAL INFORMATION
ITEM 1.     CONSOLIDATED FINANCIAL STATEMENTS

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                                                                          JUNE 30, 2005    DECEMBER 31, 2004
                                                                                          -------------    -----------------
                                    ASSETS                                                 (UNAUDITED)
Current assets:
   Cash and cash equivalents .......................................................     $ 15,839,208      $ 15,484,573
   Marketable securities ...........................................................       18,435,167        18,488,616
   Accounts receivable, net of allowances of $3,305,357 and
     $2,551,616, respectively.......................................................       11,145,340        10,269,822
   Prepaid expenses and other current assets .......................................          932,636           629,036
                                                                                         ------------      ------------

            Total current assets ...................................................       46,352,351        44,872,047

Property and equipment, net ........................................................        4,854,508         4,662,269
Goodwill ...........................................................................        3,512,796         3,512,796
Other intangible assets, net .......................................................          257,769           307,620
Other assets .......................................................................        2,278,473         2,719,460
                                                                                         ------------      ------------

            Total assets ...........................................................     $ 57,255,897      $ 56,074,192
                                                                                         ============      ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable ................................................................     $    983,953      $    821,433
   Accrued expenses ................................................................        3,233,610         3,501,034
   Deferred revenue ................................................................        5,447,644         4,097,279
                                                                                         ------------      ------------
              Total current liabilities ............................................        9,665,207         8,419,746

Deferred revenue ...................................................................        1,450,955         1,290,496
                                                                                        -------------      ------------

              Total liabilities ....................................................       11,116,162         9,710,242

Commitments and contingencies

Stockholders' equity:
   Convertible preferred stock - $.001 par value, 2,000,000 shares authorized ......             --                --
   Common stock - $.001 par value, 100,000,000 shares authorized,
      48,066,226 and 47,768,755 shares issued, respectively and 47,641,626
      and 47,491,655 shares outstanding, respectively ..............................           48,066            47,769
   Additional paid-in capital ......................................................       86,107,917        85,400,740
   Accumulated deficit .............................................................      (36,798,160)      (36,952,436)
   Common stock held in treasury, at cost (424,600 and 277,100 shares,
     respectively)..................................................................       (2,781,894)       (1,714,775)
   Accumulated other comprehensive loss ............................................         (436,194)         (417,348)
                                                                                        -------------      ------------

            Total stockholders' equity .............................................       46,139,735        46,363,950
                                                                                        -------------      ------------
            Total liabilities and stockholders' equity .............................     $ 57,255,897      $ 56,074,192
                                                                                        =============      ============

     See accompanying notes to unaudited consolidated financial statements.

                                      -3-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                                  THREE MONTHS ENDED JUNE 30,          SIX MONTHS ENDED JUNE 30,
                                                                ------------------------------      ------------------------------

                                                                     2005             2004             2005              2004
                                                                -------------    ------------       -------------    -------------


Revenues:
Software license revenue .....................................  $  6,650,442     $  4,915,498      $ 12,932,951      $  8,463,329
Maintenance revenue ..........................................     1,791,267        1,043,202         3,321,441         1,865,055
Software services and other revenue ..........................     1,053,878          524,437         1,633,231         1,413,551
                                                                ------------     ------------      ------------      ------------
                                                                   9,495,587        6,483,137        17,887,623        11,741,935
                                                                ------------     ------------      ------------      ------------

Operating expenses:
   Amortization of purchased and capitalized
     software ................................................       193,417          409,250           416,000           824,298
   Cost of maintenance, software services and
     other revenue ...........................................     1,468,866          989,955         2,796,083         1,967,960
   Software development costs ................................     2,763,745        2,178,927         5,431,136         4,340,843
   Selling and marketing .....................................     3,979,124        3,401,078         7,484,343         6,714,616
   General and administrative ................................     1,031,285        1,397,409         2,017,311         2,208,052
                                                                ------------     ------------      ------------      ------------
                                                                   9,436,437        8,376,619        18,144,873        16,055,769
                                                                ------------     ------------      ------------      ------------
           Operating income (loss) ...........................        59,150       (1,893,482)         (257,250)       (4,313,834)
                                                                ------------     ------------      ------------      ------------

Interest and other income ....................................       236,909          188,852           423,495           391,777
                                                                ------------     ------------      ------------      ------------

         Income (loss) before income taxes ...................       296,059       (1,704,630)          166,245        (3,922,057)

Provision for income taxes ...................................         7,954            8,461            11,969            12,541
                                                                ------------     ------------      ------------      ------------

         Net income ( loss) ..................................  $    288,105     $ (1,713,091)     $    154,276      $ (3,934,598)
                                                                ------------     ------------      ------------      ------------

Basic net income (loss) per share ............................  $       0.01     $      (0.04)     $       0.00      $      (0.08)
                                                                ============     ============      ============      =============

Diluted net income (loss) per share ..........................  $       0.01     $      (0.04)     $       0.00      $       (0.08)
                                                                ============     ============      ============      ==============
Weighted average basic shares
   outstanding ...............................................    47,594,072       46,859,326        47,561,653         46,750,352
                                                                ============      ===========      ============      ==============

Weighted average diluted shares
   outstanding ...............................................    50,623,983       46,859,326        50,806,365         46,750,352
                                                                ============      ===========      ============      ==============


     See accompanying notes to unaudited consolidated financial statements.

                                      -4-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                                                    SIX MONTHS ENDED
                                                                                        JUNE 30,
                                                                                  2005              2004
                                                                             ------------      ------------
Cash flows from operating activities:
   Net income (loss) ...................................................     $    154,276      $ (3,934,598)
      Adjustments to reconcile net income (loss) to net cash provided by
         (used in) operating activities:
         Depreciation and amortization .................................        1,708,690         1,853,942
         Non-cash professional services ................................          (75,728)           21,092
         Equity-based compensation expense .............................             --               7,969
         Provision for returns and doubtful accounts ...................          965,196         1,468,067
      Changes in operating assets and liabilities:
         Accounts receivable, net ......................................       (1,840,715)       (2,318,335)
         Prepaid expenses and other current assets .....................         (303,600)          (57,914)
         Other assets ..................................................           24,987            (1,948)
         Accounts payable ..............................................          162,520           359,709
         Accrued expenses ..............................................         (267,424)          596,207
         Deferred revenue ..............................................        1,510,824         1,337,640
                                                                             ------------      ------------

   Net cash provided by (used in) operating activities                          2,039,026          (668,169)
                                                                             ------------      ------------

Cash flows from investing activities:
   Sale of marketable securities .......................................       31,448,900        22,698,597
   Purchase of marketable securities ...................................      (31,382,328)      (16,810,099)
   Purchase of property and equipment ..................................       (1,356,820)       (1,245,281)
   Purchase of software licenses .......................................             --             (50,000)
   Purchase of intangible assets .......................................          (78,258)          (43,472)
   Security deposits ...................................................             --              (4,501)
                                                                             ------------      ------------

   Net cash (used in) provided by investing activities .................       (1,368,506)        4,545,244
                                                                             ------------      ------------

Cash flows from financing activities:
   Proceeds from exercise of stock options .............................          783,203           451,165
   Payments to acquire treasury stock ..................................       (1,067,119)         (279,645)
                                                                             ------------      ------------

   Net cash (used in) provided by financing activities ..............            (283,916)          171,520
                                                                             ------------      ------------

Effect of exchange rate changes on cash and cash equivalents ...........          (31,969)              378
                                                                             ------------      ------------

Net increase in cash and cash equivalents ..............................          354,635         4,048,973

Cash and cash equivalents, beginning of period .........................       15,484,573         8,486,144
                                                                             ------------      ------------

Cash and cash equivalents, end of period ...............................     $ 15,839,208      $ 12,535,117
                                                                             ============      ============

Cash paid for income taxes .............................................     $      6,294      $        323
                                                                             ============      =============

The Company did not pay any  interest  expense for the six months ended June 30,
2005 and  2004.  See  accompanying  notes to  unaudited  consolidated  financial
statements.

                                      -5-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(A) THE COMPANY AND NATURE OF OPERATIONS

    FalconStor Software, Inc., a Delaware Corporation (the "Company"), develops,
manufactures  and sells  network  storage  software  solutions  and provides the
related maintenance, implementation and engineering services.

(B) PRINCIPLES OF CONSOLIDATION

    The consolidated  financial  statements  include the accounts of the Company
and its wholly owned  subsidiaries.  All significant  intercompany  balances and
transactions have been eliminated in consolidation.


(C) UNAUDITED INTERIM FINANCIAL INFORMATION

    The unaudited interim consolidated financial statements of the Company as of
June 30,  2005 and for the three and six months  ended  June 30,  2005 and 2004,
included  herein have been prepared,  without  audit,  pursuant to the rules and
regulations  of  the  Securities  and  Exchange  Commission   ("SEC").   Certain
information  and note  disclosures  normally  included in  financial  statements
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America have been  condensed or omitted  pursuant to such rules
and regulations relating to interim financial statements.

    In the opinion of management,  the accompanying  unaudited interim condensed
consolidated  financial  statements reflect all adjustments,  consisting only of
normal recurring adjustments, necessary to present fairly the financial position
of the Company at June 30, 2005, and the results of its operations for the three
months and six months ended June 30, 2005 and 2004.

(D) CASH EQUIVALENTS AND MARKETABLE SECURITIES

    The Company considers all highly liquid investments with a maturity of three
months  or  less  when  purchased  to be  cash  equivalents.  Cash  equivalents,
consisting of money market funds and commercial paper, amounted to approximately
$11.5  million  and  $10.9  million  at June 30,  2005 and  December  31,  2004,
respectively.  Marketable  securities  at June 30,  2005 and  December  31, 2004
amounted to $18.4  million and $18.5  million,  respectively,  and  consisted of
corporate bonds and government securities, which are classified as available for
sale, and accordingly,  unrealized gains and losses on marketable securities are
reflected  as  a  component  of   accumulated   other   comprehensive   loss  in
stockholders' equity.

(E)  REVENUE RECOGNITION

    The Company  recognizes  revenue from software  licenses in accordance  with
Statement of Position ("SOP") 97-2, SOFTWARE REVENUE  RECOGNITION.  Accordingly,
revenue for  software  licenses is  recognized  when  persuasive  evidence of an
arrangement  exists,  the fee is fixed  and  determinable  and the  software  is
delivered  and  collection  of the  resulting  receivable  is  deemed  probable.
Software  delivered to a customer on a trial basis is not  recognized as revenue
until a permanent key is delivered to the customer. Reseller customers typically
send the  Company a purchase  order only when they have an end user  identified.
When a customer licenses software together with the purchase of maintenance, the
Company  allocates a portion of the fee to maintenance  for its fair value based
on the  contractual  maintenance  renewal rate.  Software  maintenance  fees are
deferred and  recognized as revenue  ratably over the term of the contract.  The
long-term  portion of deferred  revenue  relates to  maintenance  contracts with
terms in excess of one year. The cost of providing technical support is included
in cost of  revenues.  The Company  provides an allowance  for software  product
returns as a reduction of revenue.

    Revenues  associated with software  implementation and software  engineering
services are recognized as the services are completed.  Costs of providing these
services are included in cost of revenues.

                                      -6-






    The Company has  entered  into  various  distribution,  licensing  and joint
promotion  agreements  with  OEMs and  distributors,  whereby  the  Company  has
provided  to the  reseller a  non-exclusive  software  license  to  install  the
Company's  software on certain  hardware or to resell the Company's  software in
exchange  for  payments  based  on  the  products  distributed  by  the  OEM  or
distributor. Nonrefundable advances and engineering fees received by the Company
from an OEM are  recorded as deferred  revenue and  recognized  as revenue  when
related  software  engineering  services are complete,  if any, and the software
product master is delivered and accepted.

    For the  quarters  ended June 30,  2005 and 2004,  the Company had a limited
number of transactions in which it purchased  hardware and bundled this hardware
with the Company's software and sold the bundled solution to its customer. Since
the software is not essential for the functionality of the equipment included in
the Company's bundled  solutions,  and both the hardware and software have stand
alone value to the customer,  a portion of the contractual fees is recognized as
revenue when the software or hardware is  delivered  based on the relative  fair
value of the delivered element(s).

    For the three months ended June 30, 2005, the Company had two customers that
together  accounted for 27% of revenues and one customer that  accounted for 11%
of the accounts receivable balance at June 30, 2005.


(F) PROPERTY AND EQUIPMENT

    Property and  equipment  are recorded at cost.  Depreciation  is  recognized
using the straight-line  method over the estimated useful lives of the assets (3
to 7 years). Depreciation expense was $579,451 and $498,967 for the three months
ended June 30, 2005 and 2004, respectively,  and $1,164,580 and $923,731 for the
six months ended June 30, 2005 and 2004,  respectively.  Leasehold  improvements
are amortized on a straight-line basis over the term of the respective leases or
over their estimated useful lives, whichever is shorter.

(G) GOODWILL AND OTHER INTANGIBLE ASSETS

    Goodwill represents the excess of the purchase price over the estimated fair
value of net tangible and  identifiable  intangible  assets acquired in business
combinations.  Consistent  with  Statement  of  Financial  Accounting  Standards
("SFAS")  142,  GOODWILL  AND  OTHER  INTANGIBLE  ASSETS,  the  Company  has not
amortized  goodwill related to its acquisitions,  but instead tested the balance
for impairment.  The Company's annual  impairment  assessment is performed as of
December  31st of each  year,  and at  other  times  if  events  or  changes  in
circumstances  indicate  that it is more  likely  than  not  that  the  asset is
impaired.  Identifiable intangible assets are amortized over a three-year period
using the straight-line method. Amortization expense was $65,851 and $54,169 for
the three  months ended June 30, 2005 and 2004,  respectively,  and $128,110 and
$105,912  for the six months  ended June 30,  2005 and 2004,  respectively.  The
gross carrying amount and accumulated amortization of other intangible assets as
of June 30, 2005 and December 31, 2004 are as follows:

                                                                    June 30,    December 31,
                                                                     2005           2004
                                                                 -----------    ----------

            Customer relationships and purchased technology:

            Gross carrying amount                                $ 216,850      $ 216,850
            Accumulated amortization                              (216,850)      (180,708)
                                                                 ---------      ---------

            Net carrying amount                                  $    --        $  36,142
                                                                 =========      =========

            Patents:

            Gross carrying amount                                $ 601,881      $ 523,623
            Accumulated amortization                              (344,113)      (252,145)
                                                                 ---------      ---------

            Net carrying amount                                  $ 257,768      $ 271,478
                                                                 =========      =========

(H) SOFTWARE DEVELOPMENT COSTS AND PURCHASED TECHNOLOGY

    Costs  associated  with  the  development  of  new  software   products  and
enhancements  to existing  software  products  are  expensed  as incurred  until
technological  feasibility  of the  product has been  established.  Based on the
Company's product development process,  technological feasibility is established
upon completion of a working model.  The Company did not capitalize any software
development costs until its initial product reached technological feasibility at

                                      -7-





the end of March 2001. Until such product was released,  the Company capitalized
$94,570 of software  development  costs.  Software  development costs were fully
amortized as of June 30, 2004.  Amortization  of software  development  costs is
recorded  at the  greater  of  straight  line over  three  years or the ratio of
current revenue of the related products to total current and anticipated  future
revenue of these products.

    Purchased software technology of $629,806 and $1,045,806, net of accumulated
amortization  of $4,281,194 and  $3,865,194,  is included in other assets in the
balance  sheets  as of June  30,  2005  and  December  31,  2004,  respectively.
Amortization  expense was  $193,417 and $409,250 for the three months ended June
30, 2005 and 2004,  respectively,  and  $416,000 and $816,416 for the six months
ended June 30, 2005 and 2004, respectively.

(I) INCOME TAXES

    Deferred  tax  assets  and  liabilities  are  recognized  for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences  are expected to be realized or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

(J) LONG-LIVED ASSETS

    The Company reviews its long-lived assets for impairment  whenever events or
changes in circumstances  indicate that the carrying amount of the asset may not
be recoverable.  If the sum of the expected future cash flows,  undiscounted and
without  interest,  is less than the carrying amount of the asset, an impairment
loss is  recognized  as the  amount  by which the  carrying  amount of the asset
exceeds its fair value.

(K) ACCOUNTING FOR STOCK-BASED COMPENSATION

    The  Company  applies  the   intrinsic-value   based  method  of  accounting
prescribed by Accounting Principles Board ("APB") Opinion No. 25, ACCOUNTING FOR
STOCK  ISSUED TO  EMPLOYEES,  and related  interpretations  including  Financial
Accounting  Standards  Board  ("FASB")  Interpretation  No. 44,  ACCOUNTING  FOR
CERTAIN  TRANSACTIONS  INVOLVING STOCK  COMPENSATION,  AN  INTERPRETATION OF APB
OPINION NO. 25 to account for its fixed-plan  stock options.  Under this method,
compensation expense is recorded only if on the date of grant the current market
price of the  underlying  stock  exceeded  the  exercise  price.  SFAS No.  123,
ACCOUNTING FOR STOCK-BASED  COMPENSATION,  established accounting and disclosure
requirements  using a  fair-value-based  method of  accounting  for  stock-based
employee compensation plans. As allowed by SFAS No. 123, the Company has elected
to continue to apply the  intrinsic-value-based  method of accounting  described
above, and has adopted only the disclosure requirements of SFAS No. 123.

    Had the Company determined stock-based compensation cost based upon the fair
value method under SFAS No. 123,  the  Company's  pro forma net loss and diluted
net loss per share would have been adjusted to the pro forma  amounts  indicated
below:

                                                        Three Months Ended June 30,          Six Months Ended June 30,

                                                          2005              2004              2005             2004
                                                          ----              ----              ----             ----
Net Income (loss) as reported                       $     288,105     $  (1,713,091)    $     154,276     $  (3,934,598)
Add stock-based employee compensation expense
included  in reported net income, net of tax                 --                --                --               7,969

Deduct total stock-based employee compensation
expense determined under fair-value-based method
for all awards, net of tax                             (2,563,735)       (2,035,104)       (4,813,325)       (3,718,235)
                                                    -------------     -------------     -------------     -------------

Net loss - pro forma                                $  (2,275,630)    $  (3,748,195)    $  (4,659,049)    $  (7,644,864)
                                                    =============     =============     =============     =============

                                      -8-



Basic and diluted net income (loss) per common
share-as reported                                   $         .01     $        (.04)    $         .00     $        (.08)

Basic and diluted net loss per common               $        (.05)    $        (.08)    $        (.10)    $        (.16)
share-pro forma

    Due to the pro forma net loss in all  periods,  diluted  net loss per common
    share is equal to basic net loss per common share on a pro forma basis.

    The per share weighted average fair value of stock options granted was $5.66
    and $5.18 for the three months  ended June 30, 2005 and 2004,  respectively,
    and  $7.06  and  $5.41  for the six  months  ended  June 30,  2005 and 2004,
    respectively,  on the date of grant using the  Black-Scholes  option pricing
    method with the following weighted average assumptions:

    2005--expected  dividend  yield  of 0%,  risk  free  interest  rate of 3.5%,
    expected stock  volatility  ranging from 161% to 166% and an expected option
    life of five years for options granted to employees of the Company;

    2004--expected  dividend  yield  of 0%,  risk  free  interest  rate of 3.5%,
    expected stock  volatility  ranging from 172% to 176% and an expected option
    life of five years for options granted to employees of the Company.

(L) FINANCIAL INSTRUMENTS

    As of June 30, 2005 and December 31, 2004,  the fair value of the  Company's
financial instruments including cash and cash equivalents,  accounts receivable,
accounts payable and accrued expenses,  approximates book value due to the short
maturity of these instruments.

(M) FOREIGN CURRENCY

    Assets and  liabilities  of foreign  operations  are  translated at rates of
exchange at the end of the period, while results of operations are translated at
average  exchange  rates in effect for the period.  Unrealized  gains and losses
from the  translation  of foreign  assets and  liabilities  are  classified as a
separate  component  of  stockholders'  equity.  Realized  gains and losses from
foreign  currency  transactions  are  included  in  the  unaudited  consolidated
statements of operations.

(N) EARNINGS PER SHARE (EPS)

    Basic EPS is  computed  based on the  weighted  average  number of shares of
common stock outstanding.  Diluted EPS is computed based on the weighted average
number  of  common  shares  outstanding   increased  by  dilutive  common  stock
equivalents. Due to net losses for the three and six months ended June 30, 2004,
all common stock  equivalents  were excluded from diluted net loss per share for
these  periods.  As  of  June  30,  2005,   potentially  dilutive  common  stock
equivalents  included  10,225,391 stock options outstanding and 750,000 warrants
outstanding  (such  warrants  become  exercisable  only if  certain  performance
targets are met by the grantee).

    The following represents a reconciliation of the numerators and denominators
of the basic and diluted earnings per share ("EPS") computation:


                                        Three Months Ended June 30, 2005            Three Months Ended June 30, 2004
                                     Net Income       Shares       Per Share      Net Income       Shares     Per Share
                                     (Numerator)   (Denominator)     Amount       (Numerator)   (Denominator)  Amount
                                     -----------   -------------     ------       -----------   -------------  ------

Basic EPS                            $   288,105     47,594,072    $    0.01     $(1,713,091)    46,859,326    $  (0.04)
                                                                   =========                                   ========

Effect of dilutive securities:
      Stock Options                                   3,029,911                                          --
                                    ------------     ----------   ----------     -----------     -----------   -----------
Diluted EPS                         $   288,105      50,623,983    $    0.01     $(1,713,091)     46,859,326    $  (0.04)
                                    ============     ==========   ==========     ===========     ===========   ==========

                                      -9-





                                          Six Months Ended June 30, 2005              Six Months Ended June 30, 2004
                                     Net Income       Shares       Per Share      Net Income       Shares     Per Share
                                     (Numerator)   (Denominator)     Amount       (Numerator)   (Denominator)  Amount
                                     -----------   -------------     ------       -----------   -------------  ------

Basic EPS                           $ 154,276        47,561,653    $    0.00     $(3,934,598)     46,750,352    $  (0.08)
                                                                  ==========                                   ==========

Effect of dilutive securities:
      Stock Options                                   3,244,712                                            -
                                    ------------     ----------   ----------     -----------     -----------   -----------
Diluted EPS                         $ 154,276        50,806,365    $    0.00     $(3,934,598)     46,750,352    $   (0.08)
                                    ============     ==========   ==========     ===========     ===========   ==========

(O) COMPREHENSIVE INCOME (LOSS)

    The Company's comprehensive income (loss) is as follows:

                                                 Three Months Ended June 30,       Six Months Ended June 30,
                                                     2005           2004              2005           2004
                                                     ----           ----              ----           ----

Net Income                                      $   288,105      $(1,713,091)     $   154,276      $(3,934,598)
                                                -----------      -----------      -----------      -----------

Other comprehensive income (loss):
     Foreign currency translation
       adjustments                                  (16,446)         (63,699)         (31,969)             378

     Unrealized gains (loss) on investments           6,968            3,942           13,123         (143,734)
                                                -----------      -----------      -----------      -----------

Other comprehensive loss                             (9,478)         (59,757)         (18,846)        (143,356)
                                                -----------      -----------      -----------      -----------

Comprehensive income (loss)                     $   278,627      $(1,772,848)     $   135,430      $(4,077,954)
                                                ===========      ===========      ===========      ===========

(P) USE OF ESTIMATES

    The  preparation  of  financial  statements  in  conformity  with  generally
accepted  accounting  principles  requires  management  to  make  estimates  and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
disclosure of  contingent  assets and  liabilities  at the date of the financial
statements  and the  reported  amounts  of  revenues  and  expenses  during  the
reporting period. Actual results could differ from those estimates.

(Q) NEW ACCOUNTING PRONOUNCEMENTS

    In December  2004,  the FASB issued  SFAS No. 123 (R),  SHARE BASED  PAYMENT
("SFAS 123(R)"). This statement replaces SFAS No.123, ACCOUNTING FOR STOCK BASED
COMPENSATION  and  supersedes  APB  No.  25,  ACCOUNTING  FOR  STOCK  ISSUED  TO
EMPLOYEES.  SFAS 123 (R) requires all stock based  compensation to be recognized
as an  expense  in the  financial  statements  and that  such  cost be  measured
according  to the  grant  date  fair  value of  stock  options  or other  equity
instruments.  SFAS 123 (R) will become  effective  for the Company on January 1,
2006.  The Company is currently  evaluating the impact that the adoption of this
statement will have on the Company's consolidated financial statements, although
the  Company  expects  that there will be a  negative  impact on its  results of
operations.

(R) RECLASSIFICATIONS

    Certain  reclassifications  have  been  made to  prior  year's  consolidated
financial statements to conform to the current year's presentation.

(2) SEGMENT REPORTING

    The Company is  organized  in a single  operating  segment  for  purposes of
making operating decisions and assessing  performance.  Revenues from the United
States to customers in the  following  geographical  areas for the three and six

                                      -10-





months  ended June 30,  2005 and June 30, 2004 and the  location  of  long-lived
assets as of June 30, 2005 and December 31, 2004 are summarized as follows:

                          Three Months Ended June 30,     Six Months Ended June 30,
                             2005            2004           2005             2004
                             ----            ----           ----             ----

United States            $ 6,331,096     $ 3,888,657     $12,091,889     $ 6,502,730
Asia                       1,959,658       1,348,748       3,342,978       2,532,202
Oher international         1,204,833       1,245,732       2,452,756       2,707,003
                         -----------     -----------     -----------     -----------

      Total revenues     $ 9,495,587     $ 6,483,137     $17,887,623     $11,741,935
                         ===========     ===========     ===========     ===========

                                                             June 30,       December 31,
                                                               2005             2004
                                                            -----------     ------------

        Long-lived assets
          (includes all non-current assets):

        United States                                       $ 9,405,608     $ 9,929,214
        Asia                                                  1,229,304         950,387
        Other international                                     268,634         322,544
                                                            -----------     -----------


                             Total long-lived assets        $10,903,546     $11,202,145
                                                            ===========     ===========

(3)  STOCK REPURCHASE PROGRAM

     On October 25,  2001,  the Company  announced  that its Board of  Directors
authorized  the  repurchase  of  up to  two  million  shares  of  the  Company's
outstanding  common stock. The repurchases may be made from time to time in open
market  transactions  in such amounts as  determined  at the  discretion  of the
Company's  management.  The terms of the stock repurchases will be determined by
management based on market  conditions.  During the quarter and six months ended
June 30, 2005,  the Company  purchased  22,500 and 147,500  shares of its common
stock in open  market  purchases  for a total cost of $154,024  and  $1,067,119,
respectively.  As of June 30,  2005,  the  Company  had  repurchased  a total of
424,600 shares for $2,781,894.

(4)  COMMITMENTS AND CONTINGENCIES

     The Company's only contractual  obligations relate to its operating leases.
The Company has an operating  lease  covering its primary  office  facility that
expires in February, 2012. The Company also has several operating leases related
to offices in foreign  countries.  The expiration  dates for these leases ranges
from 2005 through  2012.  The  following is a schedule of future  minimum  lease
payments for all operating leases as of June 30, 2005:

            2005....................................     $    746,967
            2006....................................        1,525,211
            2007....................................        1,340,057
            2008....................................        1,222,281
            2009....................................        1,255,913
            Thereafter..............................        3,000,385
                                                         ------------
                                                         $  9,090,814
                                                         ============

                                      -11-



            We are subject to various legal proceedings and claims,  asserted or
unasserted, which arise in the ordinary course of business. While the outcome of
any such  matters  cannot be  predicted  with  certainty,  we believe  that such
matters will not have a material  adverse  effect on our financial  condition or
operating results.


                                      -12-





ITEM 2.     MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND
            RESULTS OF OPERATIONS

THE FOLLOWING  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS CONTAINS  "FORWARD-LOOKING  STATEMENTS" WITHIN THE MEANING
OF SECTION 27A OF THE  SECURITIES  ACT OF 1933 AND SECTION 21E OF THE SECURITIES
EXCHANGE ACT OF 1934. THESE FORWARD-LOOKING  STATEMENTS CAN BE IDENTIFIED BY THE
USE  OF  PREDICTIVE,   FUTURE-TENSE  OR  FORWARD-LOOKING  TERMINOLOGY,  SUCH  AS
"BELIEVES,"  "ANTICIPATES,"  "EXPECTS,"  "ESTIMATES," "PLANS," "MAY," "INTENDS,"
"WILL," OR SIMILAR  TERMS.  INVESTORS  ARE  CAUTIONED  THAT ANY  FORWARD-LOOKING
STATEMENTS  ARE NOT  GUARANTEES OF FUTURE  PERFORMANCE  AND INVOLVE  SIGNIFICANT
RISKS AND  UNCERTAINTIES,  AND THAT ACTUAL  RESULTS MAY DIFFER  MATERIALLY  FROM
THOSE  PROJECTED IN THE  FORWARD-LOOKING  STATEMENTS.  THE FOLLOWING  DISCUSSION
SHOULD BE READ TOGETHER WITH THE CONSOLIDATED  FINANCIAL STATEMENTS AND NOTES TO
THOSE FINANCIAL STATEMENTS INCLUDED ELSEWHERE IN THIS REPORT.


OVERVIEW

       Our revenues for the second  quarter of 2005  increased 46% compared with
the same period a year ago and 13% from the previous quarter. Revenues from both
our resellers and our OEM partners increased in the quarter as compared with the
first  quarter of 2005.  This  continued  growth on both a quarterly  sequential
basis and year over year indicates  that we are  increasing our market  presence
and that our resellers, OEM customers and end users value our products.

       However,  while our  revenues  increased  on a  quarter-over-quarter  and
year-over-year basis, they still fell below our expectations. We believe that at
least part of the  shortfall  from what we had  projected  was due to unexpected
events at two of our OEM customers.  In the first quarter of 2005, CNT announced
that it was being purchased by McDATA  Corporation.  This transaction  closed on
the  last  day of our  second  quarter.  During  the  second  quarter  of  2005,
StorageTek  announced  that it was being  purchased  by Sun  Microsystems.  This
transaction  has net yet closed.  In each  instance,  the  announcement  and the
actual  or  planned  transaction  caused  a near  term  loss of focus at the OEM
customer and our license revenues suffered.

       We  recorded a profit in the second  quarter.  Net income for the quarter
was $0.3 million, or $0.01 per share,  compared with a net loss of $1.7 million,
or $0.04 per share,  for the same period a year ago.  Operating  expenses in the
second  quarter of 2004  included $0.6 million in legal fees related to a patent
litigation  which  has  been  settled.  We  are  pleased  that  we  returned  to
profitability,  but,  as a direct  result of the lower  than  expected  revenues
discussed above, the level of profit fell below our expectations.

       We  continue  to  expect  that  revenues  from  our  VirtualTape  Library
software,  both FalconStor- and  OEM-branded,  will grow at a higher rate in the
second  half of 2005 than our other  products.  We also  continue to expect that
revenues  from our iSCSI  products,  which have not yet been  significant,  will
begin to increase this year.

       Deferred revenue at quarter end increased 13%,  compared with the balance
at March 31,  2005,  and by 75%  compared  with the same  period a year ago.  We
consider the continued growth of our deferred revenue as an important  indicator
of the  success  of our  products.  We  believe  that  support  and  maintenance
renewals,  which comprise the majority of our deferred revenue,  are expressions
of  satisfaction  with our  products and our support  organization  from our end
users.

       We  remain  pleased  with our  ability  to scale  our  business.  The 46%
increase in revenues  was  accomplished  with only a 13%  increase in  operating
expenses from the same period last year.  Our gross margins  increased  from 78%
for the second quarter of 2004 to 82% in the second quarter this year.

       We continue to operate the business with the goal of long term growth. We
believe  that our  ability to  continue  to refine  our  existing  products  and
features and to introduce new products and features  will be the primary  driver
of additional  growth among  existing  resellers,  OEMs and end users,  and will
drive our  strategy to attempt to engage  additional  OEM partners and to expand
the FalconStor product lines offered by these OEMs.

                                      -13-





RESULTS OF OPERATIONS - FOR THE THREE MONTHS ENDED JUNE 30, 2005 COMPARED TO THE
THREE MONTHS ENDED JUNE 30, 2004.

            Revenues for the three months ended June 30, 2005  increased  46% to
$9.5  million  compared  with $6.5  million for the three  months ended June 30,
2004.  Our  operating  expenses  increased  13% from $8.4  million for the three
months  ended June 30, 2004 to $9.4  million for the three months ended June 30,
2005.  Net income for the three  months  ended  June 30,  2005 was $0.3  million
compared  with a net loss of $1.7  million for the three  months  ended June 30,
2004.  The  increase in revenues was mainly due to an increase in (i) demand for
our network  storage  solution  software  and (ii) sales from our OEM  partners.
Revenue  contribution from our OEM partners increased in absolute dollars and as
a percentage of our total  revenue for the quarter ended June 30, 2005.  Revenue
from resellers and  distributors  also increased in absolute  dollars.  Expenses
increased in cost of maintenance,  software services and other revenue, software
development,  and selling  and  marketing  to support our growth.  For the three
months ended June 30, 2005,  we increased  the number of employees and continued
to  invest  in  our  infrastructure  by  purchasing   additional  computers  and
equipment.  We increased  the number of employees  from 189 employees as of June
30, 2004 to 261 employees as of June 30, 2005.

REVENUES

SOFTWARE LICENSE REVENUE

            Software  license  revenue is  comprised of software  licenses  sold
through our OEMs,  value-added resellers and distributors to end users and, to a
lesser extent,  directly to end users. These revenues are recognized when, among
other  requirements,  we receive a customer  purchase  order or a royalty report
summarizing  software licenses sold and the software and permanent key codes are
delivered to the customer.  We sometimes receive  nonrefundable royalty advances
and  engineering  fees from some of our OEM  partners.  These  arrangements  are
evidenced by a signed customer contract,  and the revenue is recognized when the
software product master is delivered and accepted, and the engineering services,
if any, have been performed.

            Software  license  revenue  increased  35% from $4.9 million for the
three months ended June 30, 2004 to $6.7 million for the three months ended June
30, 2005.  Increased market  acceptance and demand for our product and increased
sales from our OEM partners were the primary drivers of the increase in software
license revenue.  Software license revenue  increased from both our OEM partners
and from our resellers.  Revenue from OEM partners  increased as a percentage of
total revenue.  We expect our software  license  revenue to continue to grow and
the percentage of future software  license revenue derived from our OEM partners
to increase.

MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

            Maintenance,  software  services and other revenues are comprised of
software  maintenance and technical  support,  professional  services  primarily
related to the implementation of our software,  engineering services,  and sales
of computer  hardware.  Revenue derived from  maintenance and technical  support
contracts is deferred and recognized  ratably over the  contractual  maintenance
term. Professional services revenue is recognized in the period that the related
services are performed.  Revenue from engineering  services is primarily related
to customizing  software  product masters for some of our OEM partners.  Revenue
from  engineering  services  is  recognized  in  the  period  the  services  are
completed.  In  the  second  quarter  of  2005,  we  had  a  limited  number  of
transactions  in which we purchased  hardware and bundled this hardware with our
software  and sold the  bundled  solution  to our  customer.  A  portion  of the
contractual  fees is  recognized  as revenue  when the  hardware  or software is
delivered to the  customer  based on the  relative  fair value of the  delivered
element(s).  Maintenance,  software  services and other revenue increased 81% to
$2.8  million for the three months ended June 30, 2005 from $1.6 million for the
three months ended June 30, 2004.

            The major  factor  behind  the  increase  in  maintenance,  software
services  and other  revenue was an increase  in the number of  maintenance  and
technical  support  contracts we sold. As we are in business  longer,  and as we
license more software,  we expect these revenues will continue to increase.  The
majority  of our  new  customers  purchase  maintenance  and  support  and  most
customers  renew their  maintenance  and support after their  initial  contracts
expire.  Maintenance  revenue  increased  from $1.0 million for the three months
ended June 30, 2004 to $1.8  million for the three  months  ended June 30, 2005.
Growth in our professional  services sales,  which increased by $0.2 million for
the three months ended June 30, 2005  compared  with the three months ended June
30,  2004,  also  contributed  to the  increase in software  services  and other
revenues.  This  increase in  professional  services  revenue was related to the
increase in our software license customers who elected to purchase  professional
services.  Additionally,  our hardware sales increased from  approximately  $0.2
million for the three months ended June 30, 2004 to  approximately  $0.5 million

                                      -14-





for the three  months ended June 30,  2005.  This  increase was the result of an
increase  in  demand  from  our  customers  for  bundled  solutions.  We  expect
maintenance, software services and other revenues to continue to increase.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

         To remain  successful in the network storage  solutions market, we must
continually  upgrade our  software by  enhancing  the  existing  features of our
products and by adding new features and products.  We often evaluate  whether to
develop these new offerings  in-house or whether we can achieve a greater return
on investment by purchasing or licensing  software from third parties.  Based on
our evaluations we have purchased or licensed  various software for resale since
2001.  As of June 30, 2005 and 2004,  we had $4.9 million of purchased  software
licenses that are being  amortized over three years.  For the three months ended
June 30, 2005 and June 30,  2004,  we recorded  $0.2 million and $0.4 million of
amortization related to these purchased software licenses, respectively. We will
continue  to evaluate  third party  software  licenses  and may make  additional
purchases, which would result in an increase in amortization expense.

         The Company did not capitalize any software development costs until our
initial product reached technological  feasibility in March 2001. At that point,
we  capitalized  $0.1  million of software development  costs,  which were being
amortized  at the  greater of  straight  line over  three  years or the ratio of
current revenue of the related products to total current and anticipated  future
revenue of these products. Capitalized software costs were fully amortized as of
the end of the first quarter of 2004.

COST OF MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

         Cost of  maintenance,  software  services and other  revenues  consists
primarily  of  personnel  and other costs  associated  with  providing  software
implementations,  technical support under maintenance  contracts,  and training.
Cost of maintenance, software services and other revenues also includes the cost
of hardware  purchased that was resold.  Cost of maintenance,  software services
and other  revenues for the three months ended June 30, 2005 increased by 48% to
$1.5  million  compared  with $1.0  million for the three  months ended June 30,
2004. The increase in cost of maintenance,  software  services and other revenue
was  principally  due to an increase in personnel.  As a result of our increased
sales of  maintenance  and  support  contracts  and  professional  services,  we
required a higher  number of  employees  to  provide  technical  support  and to
implement our software. Additionally, due to the increase in hardware sales, our
associated hardware costs increased from $0.2 million for the three months ended
June 30, 2004 to $0.3 million for the three  months  ended Junes 30,  2005.  Our
cost of maintenance,  software  services and other revenue will continue to grow
in absolute dollars as our revenue increases.

         Gross  profit for the three months ended June 30, 2005 was $7.8 million
or 82% of revenue  compared  to $5.1  million  or 78% of  revenue  for the three
months  ended June 30,  2004.  The increase in gross profit and gross margin was
directly  related to the  increase  in  revenues.  Additionally,  the  increased
percentage of revenue from our OEM partners contributed to the increase in gross
margins since revenues from our OEM partners have higher gross margins.

SOFTWARE DEVELOPMENT COSTS

         Software  development  costs consist  primarily of personnel  costs for
product  development  personnel  and other  related  costs  associated  with the
development  of  new  products,   enhancements  to  existing  products,  quality
assurance and testing.  Software development costs increased 27% to $2.8 million
for the three  months ended June 30, 2005 from $2.2 million for the three months
ended June 30, 2004.  The increase in software  development  costs was primarily
due to an increase in  employees  required to enhance and test our core  network
storage  software  product,  as well as to develop new  innovative  features and
options. In addition, we required additional employees to test and integrate our
software with our OEM partners'  products.  We intend to continue recruiting and
hiring product development personnel to support our development process.

                                      -15-





SELLING AND MARKETING

         Selling and marketing expenses consist primarily of sales and marketing
personnel  and  related  costs,  travel,  public  relations  expense,  marketing
literature  and  promotions,  commissions,  trade show  expenses,  and the costs
associated  with our  foreign  sales  offices.  Selling and  marketing  expenses
increased 17% to $4.0 million for the three months ended June 30, 2005 from $3.4
million for the three months ended June 30, 2004. As a result of the increase in
revenue and interest in our software, our commission expense and travel expenses
increased.  We believe that to continue to grow sales,  our sales and  marketing
expenses will continue to increase.

GENERAL AND ADMINISTRATIVE

         General and  administrative  expenses  consist  primarily  of personnel
costs of general and  administrative  functions,  public company  related costs,
directors and officers insurance, legal and professional fees, and other general
corporate overhead costs.  General and administrative  expenses decreased 26% to
$1.0  million for the three months ended June 30, 2005 from $1.4 million for the
three  months ended June 30,  2004.  The decrease in general and  administrative
expenses was primarily due to a decrease in legal expenses. For the three months
ended June 30,  2004,  we had $0.6  million in legal  expenses  attributable  to
litigation  relating  to alleged  patent  infringement.  This  decrease in legal
expenses  was offset by an increase  in  professional  services of $0.1  million
associated with our compliance with the provisions of the  Sarbanes-Oxley Act of
2002.

INTEREST AND OTHER INCOME

         We invest our cash,  cash  equivalents  and  marketable  securities  in
government securities and other low risk investments.  Interest and other income
remained consistent at $0.2 million.

INCOME TAXES

         For the  three  months ended June 30, 2005,  our  provision  for income
taxes  consists of U.S.  and  foreign  taxes in amounts  necessary  to align our
year-to-date tax provision with the effective rate that we expect to achieve for
the full year. For the three months ended June 30, 2004, we did not record a tax
benefit  associated  with the pre-tax loss incurred for the period due primarily
to the  uncertainty  of  recoverability  of the  related  deferred  tax  assets.
Accordingly, we provided a full valuation allowance against our net deferred tax
assets.

RESULTS OF  OPERATIONS - FOR THE SIX MONTHS ENDED JUNE 30, 2005  COMPARED TO THE
SIX MONTHS ENDED JUNE 30, 2004.

REVENUES

            Revenues  for the six months  ended June 30, 2005  increased  52% to
$17.9  million  compared  with $11.7  million for the six months  ended June 30,
2004. Our operating expenses increased 13% from $16.1 million for the six months
ended June 30, 2004 to $18.1 million for the six months ended June 30, 2005. Net
income for the six months ended June 30, 2005 was $0.2 million  compared  with a
net loss of $3.9 million for the six months ended June 30, 2004. The increase in
revenues  was mainly due to an increase  in (i) demand for our  network  storage
solution  software and (ii) sales from our OEM  partners.  Revenue  contribution
from our OEM partners  increased in absolute  dollars and as a percentage of our
total revenue for the six months ended June 30, 2005. Revenue from resellers and
distributors also increased in absolute dollars.  Expenses  increased in cost of
maintenance,  software  services and other revenue,  software  development,  and
selling and  marketing to support our growth.  For the six months ended June 30,
2005,  we  increased  the number of  employees  and  continued  to invest in our
infrastructure by purchasing  additional  computers and equipment.  We increased
the number of employees  from 189 employees as of June 30, 2004 to 261 employees
as of June 30, 2005.

SOFTWARE LICENSE REVENUE

            Software license revenue increased 53% from $8.5 million for the six
months  ended June 30, 2004 to $12.9  million for the six months  ended June 30,
2005.  Increased market acceptance and demand for our product and the ramp up in

                                      -16-





sales from OEM  partners  were the primary  drivers of the  increase in software
license revenue.  Software license revenue  increased from both our OEM partners
and from our resellers.  Revenue from our OEM partners increased as a percentage
of total revenue. We expect software license revenue to continue to grow and the
percentage of software license revenue derived from OEM partners to increase.

MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

            Maintenance,  software  services and other revenue  increased 51% to
$5.0 million for the six months ended June 30, 2005  compared  with $3.3 million
for the six months ended June 30, 2004.  The primary  reason for the increase in
maintenance,  software  services and other revenue was an increase in the number
of our  maintenance  and  technical  support  contracts.  As we are in  business
longer, and as we license more software,  we expect these revenues will continue
to increase.  The majority of our new customers purchase maintenance and support
and most  customers  renew their  maintenance  and support  after their  initial
contracts  expire.  Maintenance  revenue increased from $1.9 million for the six
months  ended June 30, 2004 to $3.3  million  for the six months  ended June 30,
2005.  Growth in our hardware  sales,  which increased from $0.7 million for the
six months ended June 30, 2004 to $0.9 million for the six months ended June 30,
2005, also contributed to the increase in software  services and other revenues.
This  increase  was the result of an increase in demand from our  customers  for
bundled solutions.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

         Amortization of purchased and capitalized  software decreased from $0.8
million  for the six months  ended  June 30,  2004 to $0.4  million  for the six
months ended June 30, 2005. The decrease in amortization expense was due to some
of the purchased software licenses being fully amortized as of June 30, 2005. We
will continue to evaluate third party software  licenses and may make additional
purchases,   which  would  result  in  an  increase  in  amortization   expense.
Amortization  of capitalized  software costs was $7,881 for the six months ended
June 30, 2004.  Capitalized software costs were fully amortized as of the end of
the first quarter of 2004.

COST OF MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

         Cost of maintenance,  software  services and other revenues for the six
months ended June 30, 2005  increased by 42% to $2.8 million  compared with $2.0
million  for the six  months  ended  June  30,  2004.  The  increase  in cost of
maintenance,  software  services and other  revenues was  principally  due to an
increase in personnel.  As a result of our increased  sales of  maintenance  and
support contracts, we required a higher number of employees to provide technical
support.  Our cost of  maintenance,  software  services  and other  revenue will
continue to grow in absolute dollars as our revenue increases.

            Gross  profit  for the six  months  ended  June 30,  2005 was  $14.7
million or 82% of revenues compared with $8.9 million or 76% of revenues for the
six months  ended June 30,  2004.  The increase in gross profit and gross margin
was directly  related to the increase in revenues.  Additionally,  the increased
percentage of revenue from our OEM partners contributed to the increase in gross
margin since revenues from our OEM partners have higher gross margins.

SOFTWARE DEVELOPMENT COSTS

         Software  development  costs  increased 25% to $5.4 million for the six
months ended June 30, 2005  compared  with $4.3 million for the six months ended
June 30, 2004. The increase in software  development  costs was mainly due to an
increase in  employees  required to enhance  and test our core  network  storage
software product,  as well as to develop new innovative features and options. In
addition,  we required  additional  employees to test and integrate our software
with our OEM partners'  products.  We intend to continue  recruiting  and hiring
product development personnel to support our development process.

SELLING AND MARKETING

         Selling and  marketing  expenses  increased 11% to $7.5 million for the
six months  ended June 30, 2005 from $6.7  million for the six months ended June
30, 2004.  This increase in selling and marketing  expenses was partially due to

                                      -17-





increased  commission  expense,  which is  directly  related to our  increase in
revenues.  Additionally,  salary related expenses  increased as we increased our
headcount to support our revenue growth.

GENERAL AND ADMINISTRATIVE

         General and  administrative  expenses  decreased 9% to $2.0 million for
the six months  ended June 30, 2005 from $2.2  million for the six months  ended
June 30, 2004. The decrease in general and administrative expenses was primarily
due to a decrease in legal  expenses.  For the six months ended June 30, 2004 we
had $0.6 million in legal expenses attributable to litigation related to alleged
patent  infringement.  This decrease in legal expenses was offset by an increase
in professional services of $0.3 million associated with our compliance with the
provisions of the Sarbanes-Oxley Act of 2002.

INTEREST AND OTHER INCOME

         We invest our cash,  cash  equivalents  and  marketable  securities  in
government securities and other low risk investments.  Interest and other income
remained consistent at $0.4 million.

INCOME TAXES

         For the six months ended June 30, 2005,  our provision for income taxes
consists of U.S.  and  foreign  income  taxes  provided  at the  effective  rate
expected for the full year. Our effective rate for the six months ended June 30,
2005  differs  from  the  U.S.  Federal  statutory  rate  primarily  due  to the
availability of net operating losses to offset a substantial portion of our U.S.
taxable income. We did not record a tax benefit associated with the pre-tax loss
incurred  for  the  six  months  ended  June  30,  2004,  due  primarily  to the
uncertainty of recoverability  of the related deferred tax assets.  Accordingly,
we provided a full valuation  allowance against our net deferred tax assets.

CRITICAL ACCOUNTING POLICIES

            Our  critical  accounting  policies  are those  related  to  revenue
recognition  and  accounts  receivable  allowances.   We  recognize  revenue  in
accordance with the provisions of Statement of Position 97-2,  SOFTWARE  REVENUE
RECOGNITION,  as  amended.  Software  license  revenue is  recognized  only when
pervasive   evidence  of  an  arrangement  exists  and  the  fee  is  fixed  and
determinable,  among other  criteria.  An  arrangement  is evidenced by a signed
customer  contract for  nonrefundable  royalty advances  received from OEMs or a
customer purchase order or a royalty report  summarizing  software licenses sold
for each software license resold by an OEM,  distributor or solution provider to
an end  user.  The  software  license  fees are fixed  and  determinable  as our
standard  payment terms range from 30 to 90 days,  depending on regional billing
practices, and we have not provided any of our customers extended payment terms.
When a customer licenses software together with the purchase of maintenance,  we
allocate a portion  of the fee to  maintenance  for its fair value  based on the
contractual maintenance renewal rate.

            We review  accounts  receivable  to determine  which are doubtful of
collection.  In  making  the  determination  of the  appropriate  allowance  for
uncollectible  accounts  and  returns,  we  consider  historical  return  rates,
specific past due accounts,  analysis of our accounts receivable aging, customer
payment  terms,  historical  collections,  write-offs  and  returns,  changes in
customer demand and  relationships,  concentrations  of credit risk and customer
credit worthiness. Historically, we have experienced a somewhat consistent level
of  write-offs  and  returns  as a  percentage  of revenue  due to our  customer
relationships,  contract  provisions  and  credit  assessments.  Changes  in the
product  return  rates,   credit  worthiness  of  customers,   general  economic
conditions and other factors may impact the level of future write-offs, revenues
and our general and administrative expenses.

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

            In December 2004, the Financial  Accounting Standards Board ("FASB")
issued Statement of Accounting  Financial  Standards ("SFAS") No. 123 (R), SHARE
BASED PAYMENT ("SFAS 123(R)").  This statement replaces SFAS No.123,  ACCOUNTING
FOR STOCK BASED  COMPENSATION  and supersedes  APB No. 25,  ACCOUNTING FOR STOCK
ISSUED TO EMPLOYEES.  SFAS 123 (R) requires all stock based  compensation  to be
recognized  as an  expense  in the  financial  statements  and that such cost be
measured  according  to the grant date fair value of the stock  options or other
equity  instruments.  SFAS 123 (R) will  become  effective  for the  Company  on

                                      -18-





January 1, 2006.  We are  currently  evaluating  the impact that the adoption of
this statement will have on our consolidated  financial statements,  although we
expect that there will be a negative impact on our results of operations.

LIQUIDITY AND CAPITAL RESOURCES

         Our total cash and cash equivalents and marketable  securities  balance
as June 30, 2005  increased by $0.3 million  compared to December 31, 2004.  Our
cash and cash  equivalents  totaled  $15.8  million  and  marketable  securities
totaled  $18.4  million  at  June  30,  2005.  As  of  June  30,  2004,  we  had
approximately  $12.5 million in cash and cash  equivalents  and $22.2 million in
marketable securities.

         For the six  months  ended June 30,  2005 we  generated  positive  cash
flows.  We continued to invest in our  infrastructure  to support our  long-term
growth  during  the six months  ended  June 30,  2005.  We made  investments  in
property  and  equipment  and we increased  the number of  employees  during the
second  quarter  of 2005.  As we  continue  to grow,  we will  continue  to make
investments  in property and equipment and will need to continue to increase our
headcount.

         In connection  with our acquisition of IP Metrics in July 2002, we were
required to make cash payments to the former  shareholders of IP Metrics,  which
were  contingent on the level of revenues from IP Metrics  products for a period
of  twenty-four  months  through June 30, 2004. In 2004, we made payments to the
former shareholders of IP Metrics totaling $214,009.  We believe that we have no
further payment obligations.

         In October 2001, our Board of Directors authorized the repurchase of up
to two million  shares of our  outstanding  common  stock.  Since  October 2001,
424,600  shares have been  repurchased  at an aggregate  purchase  price of $2.8
million.  During the second quarter of 2005,  22,500 shares were purchased at an
aggregate purchase price of $0.2 million.

         Net cash provided by operating  activities totaled $2.0 million for the
six  months  ended  June 30,  2005,  compared  with net cash  used in  operating
activities  of $0.7 million for the six months ended June 30, 2004.  This change
was  primarily  due to our net income of $0.2  million for the six months  ended
June 30, 2005, compared with a net loss of $3.9 million for the six months ended
June 30, 2004.  Net cash  provided by operating  activities  of $2.0 million was
primarily  derived from  increases in deferred  revenue of $1.5  million.  These
amounts were partially offset by net increases in accounts  receivable,  prepaid
expenses  and other  currents  assets  and  accrued  expenses.  The cash used in
operating activities for the six months ended June 30, 2004 was mainly comprised
of our net loss of $3.9  million,  and  increases  in  accounts  receivable  and
prepaid expenses,  offset by increases in accounts payable, accrued expenses and
deferred revenue of $2.3 million in the aggregate.

         Net cash used in  investing  activities  was $1.4  million  for the six
months ended June 30, 2005, due primarily to net sales of marketable  securities
of $0.1 million and  purchases of property and  equipment of $1.4  million.  Net
cash provided by investing  activities was $4.5 million for the six months ended
June 30, 2004,  due  primarily  to net sales of  marketable  securities  of $5.9
million. This amount was partially offset by purchases of property and equipment
of $1.2 million and purchases of software licenses and intangible assets of $0.1
million.

         Net cash used in  financing  activities  was $0.3  million  for the six
months  ended June 30,  2005.  We received  proceeds  from the exercise of stock
options of $0.8 million and we made  payments of $1.1 million for the six months
ended June 30, 2005 to acquire  treasury  stock.  Net cash provided by financing
activities was $0.2 million for the six months ended June 30, 2004.  This amount
was  primarily  related to proceeds  from the exercise of stock  options of $0.5
million partially offset by payments to acquire treasury stock of $0.3 million.

         We currently do not have any debt and our only material commitments are
related to our office  leases.  We have an operating  lease covering our primary
office facility that expires in February,  2012. We also have several  operating
leases related to offices in foreign  countries.  The expiration dates for these
leases  range  from  2004  through  2012.  Refer  to Note 4 of the  notes to our
unaudited condensed consolidated financial statements.

         We believe  that our  current  balance of cash,  cash  equivalents  and
marketable  securities,   and  expected  cash  flows  from  operations  will  be
sufficient to meet our cash requirements for at least the next twelve months.

                                      -19-





                                  RISK FACTORS

WE HAVE HAD A  HISTORY  OF NET  LOSSES  AND MAY NOT BE ABLE TO  RETURN  TO OR TO
MAINTAIN PROFITABILITY.

         For the second  quarter of 2005,  we had a net profit of $0.3  million.
This is only the second profitable quarter in our history. Other than the second
quarter of 2005 and the fourth quarter of 2004, we have had a history of losses,
including  the full year ended  December 31, 2004, in which we had a net loss of
$5.9 million. Our business model depends upon signing agreements with additional
OEM customers,  further developing our reseller sales channel, and expanding our
sales force. Any difficulty in obtaining these OEM and reseller  customers or in
attracting  qualified  sales  personnel  will  hinder our  ability  to  generate
additional revenues and achieve or maintain profitability.

FAILURE TO ACHIEVE  ANTICIPATED  GROWTH COULD HARM OUR  BUSINESS  AND  OPERATING
RESULTS.

         Achieving  our  anticipated  growth will depend on a number of factors,
some of which include:

o        retention of key management, marketing and technical personnel;

o        our ability to increase our customer  base and to increase the sales of
         our products; and

o        competitive conditions in the network storage  infrastructure  software
         market.

         We cannot assure you that the anticipated growth will be achieved.  The
failure  to  achieve  anticipated  growth  could  harm our  business,  financial
condition and operating results.

WE HAVE SIGNIFICANT LEASE COMMITMENTS THAT COULD IMPACT OUR PROFITABILITY.

         During  the third  quarter  of 2003,  we signed a lease for new  office
space that commenced on November 1, 2003 and continues through  February,  2012.
This  commitment  along with  several  operating  leases  related to our foreign
offices could impact our ability to achieve or to maintain profitability.

DUE TO THE UNCERTAIN AND SHIFTING  DEVELOPMENT OF THE NETWORK  STORAGE  SOFTWARE
MARKET, WE MAY HAVE DIFFICULTY  ACCURATELY PREDICTING REVENUE FOR FUTURE PERIODS
AND APPROPRIATELY BUDGETING FOR EXPENSES.

         The rapidly  evolving nature of the network storage  software market in
which we sell our  products,  and other  factors  that are beyond  our  control,
reduces our ability to accurately  forecast our  quarterly  and annual  revenue.
However,  we must use our  forecasted  revenue to establish our expense  budget.
Most of our  expenses  are fixed in the short  term or  incurred  in  advance of
anticipated revenue. As a result, we may not be able to decrease our expenses in
a timely manner to offset any shortfall in revenue.

OUR REVENUES DEPEND IN PART ON SPENDING BY CORPORATE CUSTOMERS.

         The  operating  results of our  business  depend in part on the overall
demand for network  storage  software.  Because our sales are primarily to major
corporate  customers,  any softness in demand for network  storage  software may
result in decreased revenues.

WE ARE DEPENDENT ON CERTAIN KEY CUSTOMERS.

         We tend to have one or more  customers  account  for 10% or more of our
revenues during each fiscal  quarter.  For the three months ended June 30, 2005,
we had two customers that together  accounted for 27% of our revenues.  While we
believe  that we will  continue  to  receive  revenue  from these  clients,  our
agreements  typically give  customers the ability to terminate the  relationship
upon 90 days notice. If our contracts with these partners are terminated,  or if
the volume of sales from these clients  significantly  declines, it would have a
material adverse effect on our operating results.

                                      -20-





THE MARKETS FOR STORAGE  AREA  NETWORKS AND NETWORK  ATTACHED  STORAGE ARE STILL
MATURING,  AND OUR BUSINESS WILL SUFFER IF THEY DO NOT CONTINUE TO DEVELOP AS WE
EXPECT.

         The  continued  adoption  of Storage  Area  Networks  (SAN) and Network
Attached Storage (NAS) solutions is critical to our future success.  The markets
for SAN and NAS  solutions  are still  maturing,  making it difficult to predict
their  potential  sizes or future  growth rates.  If these markets  develop more
slowly  than we  expect,  our  business,  financial  condition  and  results  of
operations would be adversely affected.

THE MARKET FOR IP-BASED  STORAGE  AREA  NETWORKS IS NEW AND  UNCERTAIN,  AND OUR
BUSINESS WILL SUFFER IF IT DOES NOT DEVELOP AS WE EXPECT.

         The rapid adoption of IP-based  Storage Area Networks (SAN) is critical
to our future success. The market for IP-based SANs is still unproven, making it
difficult to predict the potential  size or future growth rate.  Most  potential
customers have made substantial  investments in their current storage networking
infrastructure,  and they may elect to remain with current network architectures
or to adopt new architecture in limited stages or over extended periods of time.
We are  uncertain  whether a viable  market for our products  will develop or be
sustainable.  If this market fails to develop,  or develops  more slowly than we
expect,  our business,  financial  condition and results of operations  would be
adversely affected.

THE  MARKET  FOR  DISK-BASED  BACKUP  SOLUTIONS  IS NEW AND  UNCERTAIN,  AND OUR
BUSINESS WILL SUFFER IF IT DOES NOT DEVELOP AS WE EXPECT.

         The rapid  adoption of disk-based  backup  solutions is critical to our
future success.  The market for disk-based  backup  solutions is still unproven,
making it difficult to predict the potential  size or future  growth rate.  Most
potential  customers  have made  substantial  investments  in their current tape
backup  infrastructure,  and  they  may  elect  to  remain  with  their  current
infrastructure  or to adopt new  solutions  in limited  stages or over  extended
periods of time. We are uncertain  whether a viable market for our products will
develop or be  sustainable.  If this market fails to develop,  or develops  more
slowly  than we  expect,  our  business,  financial  condition  and  results  of
operations would be adversely affected.

WE MAY NOT BE ABLE TO PENETRATE THE SMALL/MEDIUM BUSINESS, SMALL OFFICE AND HOME
OFFICE MARKETS.

         We have announced plans to offer products for the small/medium business
(SMB) and small office/home office (SOHO) markets.  We may not be able to design
or  offer  products  attractive  to the SMB and the  SOHO  markets,  or to reach
agreements  with OEMs and resellers  with  significant  presences in the SMB and
SOHO markets.  If we are unable to penetrate  the SMB and SOHO markets,  we will
not be able to recoup the expenses  associated with our efforts in these markets
and our ability to grow revenues could suffer.

IF WE ARE UNABLE TO DEVELOP AND MANUFACTURE NEW PRODUCTS THAT ACHIEVE ACCEPTANCE
IN THE NETWORK STORAGE SOFTWARE MARKET, OUR OPERATING RESULTS MAY SUFFER.

         The network storage software market continues to evolve and as a result
there is continuing demand for new products. Accordingly, we may need to develop
and manufacture new products that address  additional  network storage  software
market  segments and emerging  technologies  to remain  competitive  in the data
storage software industry. We are uncertain whether we will successfully qualify
new network  storage  software  products with our customers by meeting  customer
performance and quality specifications or quickly achieve high volume production
of storage  networking  software  products.  Any  failure to address  additional
market  segments  could harm our  business,  financial  condition  and operating
results.

OUR  PRODUCTS  MUST  CONFORM TO  INDUSTRY  STANDARDS  IN ORDER TO BE ACCEPTED BY
CUSTOMERS IN OUR MARKETS.

         Our  current  products  are only one part of a SAN or NAS  system.  All
components  of these  systems  must comply with the same  industry  standards in
order to operate together efficiently. We depend on companies that provide other
components  of these  systems to conform to industry  standards.  Some  industry
standards  may not be widely  adopted or  implemented  uniformly,  and competing
standards  may emerge that may be  preferred by OEM  customers or end users.  If
other  providers of components do not support the same industry  standards as we
do, or if  competing  standards  emerge,  our  products  may not achieve  market
acceptance, which would adversely affect our business.

                                      -21-





OUR COMPLEX  PRODUCTS  MAY HAVE ERRORS OR DEFECTS  THAT COULD  RESULT IN REDUCED
DEMAND FOR OUR PRODUCTS OR COSTLY LITIGATION.

         Our IPStor  platform is complex and is designed to be deployed in large
and complex networks. Many of our customers have unique  infrastructures,  which
may require additional  professional  services in order for our software to work
within their  infrastructure.  Because our products are critical to the networks
of our customers,  any significant  interruption in their service as a result of
defects in our  product  within our  customers'  networks  could  result in lost
profits  or damage to our  customers.  These  problems  could  cause us to incur
significant  service and engineering costs,  divert  engineering  personnel from
product  development  efforts and  significantly  impair our ability to maintain
existing  customer  relationships  and attract new  customers.  In  addition,  a
product  liability  claim,  whether  successful  or not,  would  likely  be time
consuming  and  expensive  to  resolve  and  would  divert  management  time and
attention.  Further,  if we are unable to fix the errors or other  problems that
may be  identified in full  deployment,  we would likely  experience  loss of or
delay in revenues and loss of market share and our business and prospects  would
suffer.

FAILURE OF STORAGE  APPLIANCES  POWERED BY IPSTOR TO INTEGRATE SMOOTHLY WITH END
USER SYSTEMS COULD IMPACT DEMAND FOR THE APPLIANCES.

         We have  entered into  agreements  with  resellers  and OEM partners to
develop storage appliances that combine certain aspects of IPStor  functionality
with third party  hardware to create single purpose  turnkey  solutions that are
designed to be easy to deploy. If the storage  appliances are not easy to deploy
or do not integrate smoothly with end user systems, the basic premise behind the
appliances will not be met and sales would suffer.

OUR OEM  CUSTOMERS  REQUIRE  OUR  PRODUCTS  TO UNDERGO A LENGTHY  AND  EXPENSIVE
QUALIFICATION PROCESS THAT DOES NOT ASSURE PRODUCT SALES.

         Prior to offering our products for sale, our OEM customers require that
each of our products undergo an extensive  qualification process, which involves
interoperability  testing of our product in the OEM's system as well as rigorous
reliability  testing.  This qualification of a product by an OEM does not assure
any  sales of the  product  to the OEM.  Despite  this  uncertainty,  we  devote
substantial resources,  including  engineering,  sales, marketing and management
efforts,  toward  qualifying our products with OEMs in  anticipation of sales to
them. If we are  unsuccessful or delayed in qualifying any products with an OEM,
such failure or delay would  preclude or delay sales of that product to the OEM,
which may impede our ability to grow our business.

WE RELY ON OUR OEM CUSTOMERS AND RESELLERS FOR MOST OF OUR SALES.

         Almost all of our sales come from sales to end users of our products by
our OEM customers and by our  resellers.  These OEM customers and resellers have
limited resources and sales forces and sell many different products, both in the
network storage  infrastructure  software  market and in other markets.  The OEM
customers  and  resellers  may  choose to focus  their  sales  efforts  on other
products  in the  network  storage  software  market or other  markets.  The OEM
customers  might also choose not to  continue  to develop or to market  products
which include our products. This would likely result in lower revenues to us and
would impede our ability to grow our business.

ISSUES WITH THE HARDWARE SOLD BY OUR PARTNERS COULD RESULT IN LOWER SALES OF OUR
PRODUCTS.

         As part of our sales channel, we license our software to OEMs and other
partners  who install our  software on their own  hardware or on the hardware of
other third parties. If the hardware does not function properly or causes damage
to customers' systems, we could lose sales to future customers,  even though our
software  functions  properly.   Problems  with  our  partners'  hardware  could
negatively impact our business.

WE MUST MAINTAIN OUR EXISTING  RELATIONSHIPS AND DEVELOP NEW RELATIONSHIPS  WITH
STRATEGIC INDUSTRY PARTNERS.

         Part of our strategy is to partner with major third-party  software and
hardware  vendors who integrate our products into their offerings  and/or market
our  products  to  others.  These  strategic  partners  often have  customer  or
distribution  networks  to which we  otherwise  would  not  have  access  or the
development  of  which  would  take up  large  amounts  of our  time  and  other
resources.  There is intense  competition to establish  relationships with these
strategic  partners.  Some of our agreements with our OEM customers grant to the
OEMs limited exclusivity rights to portions of our products for periods of time.

                                      -22-





This could  result in lost sales  opportunities  for us with other  customers or
could cause other potential OEM partners to consider or select software from our
competitors  for their storage  solutions.  In addition,  the desire for product
differentiation  could cause  potential OEM partners to select software from our
competitors.  We cannot guarantee that our current strategic partners,  or those
companies  with whom we may  partner  in the  future,  will  continue  to be our
partners for any period of time.  If our software  were to be replaced in an OEM
solution by competing  software,  or if our software is not selected by OEMs for
future  solutions,  it would  likely  result in lower  revenues  to us and would
impede our ability to grow our business.

CONSOLIDATION   IN  THE  NETWORK  STORAGE  INDUSTRY  COULD  HURT  OUR  STRATEGIC
RELATIONSHIPS

         In the  past  several  months,  two  companies  with  whom we have  OEM
relationships have been acquired or have announced plans to be acquired by other
companies.  If an OEM customer is acquired,  the new parent might choose to stop
offering solutions  containing our software.  Even if the solutions continued to
be offered,  there might be a loss of focus and sales  momentum as the companies
are integrated.

THE  NETWORK  STORAGE   SOFTWARE  MARKET  IS  HIGHLY   COMPETITIVE  AND  INTENSE
COMPETITION COULD NEGATIVELY IMPACT OUR BUSINESS.

         The network  storage  software  market is  intensely  competitive  even
during  periods  when  demand  is  stable.  Some of our  current  and  potential
competitors have longer operating  histories,  significantly  greater resources,
broader name  recognition and a larger installed base of customers than we have.
Those competitors and other potential competitors may be able to establish or to
expand  network  storage   software   offerings  more  quickly,   adapt  to  new
technologies and customer requirements faster, and take advantage of acquisition
and other opportunities more readily.

         Our competitors also may:

o        consolidate or establish  strategic  relationships  among themselves to
         lower their  product  costs or to otherwise  compete  more  effectively
         against us; or

o        bundle their products with other products to increase  demand for their
         products.

         In  addition,  some  OEMs  with  whom  we do  business,  or  hope to do
business,  may enter the market directly and rapidly capture market share. If we
fail  to  compete  successfully  against  current  or  future  competitors,  our
business, financial condition and operating results may suffer.

OUR FUTURE QUARTERLY RESULTS MAY FLUCTUATE SIGNIFICANTLY,  WHICH COULD CAUSE OUR
STOCK PRICE TO DECLINE.

         Our  previous  results  are not  necessarily  indicative  of our future
performance and our future quarterly results may fluctuate significantly.

         Our future performance will depend on many factors, including:

o        the timing of securing  software license  contracts and the delivery of
         software and related revenue recognition;

o        the seasonality of information  technology,  including  network storage
         products, spending;

o        the average unit selling price of our products;

o        existing or new competitors  introducing better products at competitive
         prices before we do;

o        our ability to manage successfully the complex and difficult process of
         qualifying our products with our customers;

o        new products or enhancements from us or our competitors;

o        import or export restrictions on our proprietary technology; and

o        personnel changes.

                                      -23-





         Many of our expenses are  relatively  fixed and  difficult to reduce or
modify.  As a result,  the fixed nature of our expenses will magnify any adverse
effect of a decrease in revenue on our operating results.

OUR STOCK PRICE MAY BE VOLATILE

         The market price of our common stock has been  volatile in the past and
may be volatile in the future. For example,  during the past twelve months ended
June 30,  2005,  the closing  market  price of our common stock as quoted on the
NASDAQ National  Market System  fluctuated  between $5.13 and $9.67.  The market
price  of our  common  stock  may be  significantly  affected  by the  following
factors:

         o    actual or anticipated fluctuations in our operating results;

         o    failure to meet financial estimates;

         o    changes  in  market  valuations  of  other  technology  companies,
              particularly those in the storage networking software market;

         o    announcements  by us or our  competitors of significant  technical
              innovations,  acquisitions, strategic partnerships, joint ventures
              or capital commitments;

         o    loss of one or more key OEM customers; and

         o    departures of key personnel.

         The stock market has experienced extreme volatility that often has been
unrelated to the performance of particular companies.  These market fluctuations
may cause our stock price to fall regardless of our performance.

OUR RESULTS OF OPERATIONS WILL BE NEGATIVELY IMPACTED BY THE REQUIREMENT THAT WE
RECOGNIZE THE FAIR VALUE OF STOCK OPTIONS GRANTED AS AN EXPENSE.

         The  Financial   Accounting   Standards  Board  ("FASB")  has  required
companies to  recognize  the fair value of stock  options and other  stock-based
compensation  to  employees  as   compensation   expense  in  the  statement  of
operations.  In  accordance  with SEC rules,  we must  implement  the FASB rules
effective in the first quarter of 2006.  While it is too early to tell the exact
impact of this  requirement,  there will be a negative  impact on our results of
operations.

WE HAVE A SIGNIFICANT  AMOUNT OF AUTHORIZED BUT UNISSUED  PREFERRED STOCK, WHICH
MAY AFFECT THE LIKELIHOOD OF A CHANGE OF CONTROL IN OUR COMPANY.

         Our Board of Directors has the authority, without further action by the
stockholders,  to issue up to 2,000,000  shares of preferred stock on such terms
and  with  such  rights,  preferences  and  designations,   including,   without
limitation  restricting  dividends on our common  stock,  dilution of the voting
power of our common stock and impairing the liquidation rights of the holders of
our  common  stock,  as  the  Board  may  determine  without  any  vote  of  the
stockholders.  Issuance  of such  preferred  stock,  depending  upon the rights,
preferences and designations thereof may have the effect of delaying,  deterring
or  preventing  a  change  in  control.  In  addition,  certain  "anti-takeover"
provisions of the Delaware  General  Corporation  Law,  among other things,  may
restrict  the  ability  of our  stockholders  to  authorize  a merger,  business
combination  or change of  control.  Finally,  we have  entered  into  change of
control agreements with certain executives.

WE HAVE A SIGNIFICANT NUMBER OF OUTSTANDING  OPTIONS AND WARRANTS,  THE EXERCISE
OF WHICH WOULD DILUTE THE THEN-EXISTING  STOCKHOLDERS'  PERCENTAGE  OWNERSHIP OF
OUR COMMON STOCK.

         As of June  30,  2005,  we had  outstanding  options  and  warrants  to
purchase an  aggregate  of  10,975,391  shares of our common stock at a weighted
average  exercise price of $5.17 per share. We also have 1,357,219 shares of our
common stock  reserved for issuance under our stock option plans with respect to
options that have not been granted.

                                      -24-





         The  exercise  of all of the  outstanding  options and  warrants  would
dilute the then-existing stockholders' percentage ownership of common stock, and
any sales in the public  market of the common stock  issuable upon such exercise
could adversely affect prevailing market prices for the common stock.  Moreover,
the terms upon which we would be able to obtain  additional equity capital could
be adversely  affected because the holders of such securities can be expected to
exercise or convert them at a time when we would, in all likelihood,  be able to
obtain any needed  capital on terms more  favorable  than those provided by such
securities.

OUR BUSINESS  COULD BE  MATERIALLY  AFFECTED AS A RESULT OF A NATURAL  DISASTER,
TERRORIST ACTS, OR OTHER CATASTROPHIC EVENTS

         In August,  2003,  our  business was  interrupted  due to a large scale
blackout in the northeastern United States. While the headquarters facilities we
moved in to in November,  2003 contain  redundant power supplies and generators,
our  domestic  and  foreign  operations,  and  the  operations  of our  industry
partners,  remain  susceptible to fire,  floods,  power loss,  power  shortages,
telecommunications failures, break-ins and similar events.

         Terrorist  actions  domestically  or  abroad  could  lead  to  business
disruptions  or to  cancellations  of customer  orders or a general  decrease in
corporate spending on information technology, or could have direct impact on our
marketing,  administrative  or financial  functions and our financial  condition
could suffer.

THE  INTERNATIONAL  NATURE OF OUR BUSINESS  COULD HAVE AN ADVERSE  AFFECT ON OUR
OPERATING RESULTS.

         We sell our products  worldwide.  Accordingly,  our  operating  results
could be materially adversely affected by various factors including  regulatory,
political,  or  economic  conditions  in a specific  country  or  region,  trade
protection measures and other regulatory requirements, and acts of terrorism and
international conflicts.

         Our international  sales are denominated  primarily in U.S. dollars. An
increase in the value of the U.S.  dollar relative to foreign  currencies  could
make our products more expensive and, therefore, potentially less competitive in
foreign markets.

         Additional  risks  inherent in our  international  business  activities
generally  include,  among others,  longer accounts  receivable  payment cycles,
difficulties  in managing  international  operations,  decreased  flexibility in
matching  workforce to needs as compared with the U.S., and potentially  adverse
tax  consequences.  Such factors could  materially  adversely  affect our future
international sales and, consequently, our operating results.

IF WE ARE UNABLE TO PROTECT OUR INTELLECTUAL PROPERTY, OUR BUSINESS WILL SUFFER.

         Our success is dependent upon our  proprietary  technology.  Currently,
the IPStor software suite is the core of our proprietary technology. We have one
patent  issued,  multiple  pending  patent  applications,   numerous  trademarks
registered and multiple  pending  trademark  applications  related to our IPStor
product.  We cannot predict  whether we will receive  patents for our pending or
future patent applications, and any patents that we own or that are issued to us
may be invalidated, circumvented or challenged. In addition, the laws of certain
countries  in which we sell and  manufacture  our  products,  including  various
countries in Asia, may not protect our products and intellectual property rights
to the same extent as the laws of the United States.

         We also rely on trade secret,  copyright and trademark laws, as well as
the  confidentiality  and other  restrictions  contained in our respective sales
contracts  and  confidentiality  agreements to protect our  proprietary  rights.
These legal protections afford only limited protection.

OUR EFFORTS TO PROTECT OUR INTELLECTUAL PROPERTY MAY CAUSE US TO BECOME INVOLVED
IN COSTLY AND LENGTHY LITIGATION, WHICH COULD SERIOUSLY HARM OUR BUSINESS.

         In recent years,  there has been  significant  litigation in the United
States involving patents, trademarks and other intellectual property rights.

         We  were  already  subject  to  one  action,  which  alleged  that  our
technology  infringed on patents  held by a third  party.  While we settled this
litigation,  the  litigation  was expensive and diverted  management's  time and

                                      -25-





attention. Any additional litigation, regardless of its outcome, would likely be
time consuming and expensive to resolve and would divert  management's  time and
attention  and  might  subject  us  to  significant  liability  for  damages  or
invalidate our intellectual property rights. Any potential intellectual property
litigation against us could force us to take specific actions, including:

         o    cease selling our products  that use the  challenged  intellectual
                property;

         o    obtain from the owner of the infringed intellectual property right
                a license to sell or use the relevant  technology  or trademark,
                which  license may not be available on reasonable  terms,  or at
                all; or

         o    redesign those products that use infringing  intellectual property
                or cease to use an infringing product or trademark.

DEVELOPMENTS  LIMITING THE AVAILABILITY OF OPEN SOURCE SOFTWARE COULD IMPACT OUR
ABILITY TO DELIVER PRODUCTS AND COULD SUBJECT US TO COSTLY LITIGATION.

         Many  of our  products  are  designed  to  include  software  or  other
intellectual  property  licensed  from third  parties,  including  "Open Source"
software.  At least one intellectual  property rights holder has alleged that it
holds the rights to  software  traditionally  viewed as Open  Source.  It may be
necessary in the future to seek or renew licenses relating to various aspects of
these products.  There can be no assurance that the necessary  licenses would be
available  on  acceptable  terms,  if at all. The  inability  to obtain  certain
licenses  or other  rights or to obtain  such  licenses  or rights on  favorable
terms, or the need to engage in litigation regarding these matters, could have a
material  adverse  effect on our  business,  operating  results,  and  financial
condition.  Moreover,  the  inclusion  in our  products  of  software  or  other
intellectual  property licensed from third parties on a nonexclusive basis could
limit our ability to protect our proprietary rights in our products.

THE LOSS OF ANY OF OUR KEY PERSONNEL COULD HARM OUR BUSINESS.

         Our  success  depends  upon  the  continued  contributions  of our  key
employees,  many of whom would be extremely difficult to replace. We do not have
key person life insurance on any of our  personnel.  Worldwide  competition  for
skilled employees in the network storage software industry is extremely intense.
If we are  unable to retain  existing  employees  or to hire and  integrate  new
employees, our business, financial condition and operating results could suffer.
In addition,  companies whose employees accept positions with competitors  often
claim that the competitors  have engaged in unfair hiring  practices.  We may be
the subject of such claims in the future as we seek to hire qualified  personnel
and could incur substantial costs defending ourselves against those claims.

WE MAY NOT SUCCESSFULLY INTEGRATE THE PRODUCTS, TECHNOLOGIES OR BUSINESSES FROM,
OR REALIZE THE INTENDED BENEFITS OF ACQUISITIONS.

         We have made, and may continue to make, acquisitions of other companies
or  their  assets.  Integration  of  the  acquired  products,  technologies  and
businesses, could divert management's time and resources. Further, we may not be
able to properly  integrate the acquired  products,  technologies or businesses,
with our existing products and operations,  train, retain and motivate personnel
from  the  acquired  businesses,  or  combine  potentially  different  corporate
cultures.   If  we  are  unable  to  fully  integrate  the  acquired   products,
technologies  or businesses,  or train,  retain and motivate  personnel from the
acquired   businesses,   we  may  not  receive  the  intended  benefits  of  the
acquisitions,  which could harm our  business,  operating  results and financial
condition.

IF  ACTUAL  RESULTS  OR  EVENTS  DIFFER   MATERIALLY   FROM  OUR  ESTIMATES  AND
ASSUMPTIONS,  OUR REPORTED  FINANCIAL  CONDITION AND RESULTS OF  OPERATIONS  FOR
FUTURE PERIODS COULD BE MATERIALLY AFFECTED.

         The  preparation  of  consolidated  financial  statements  and  related
disclosure in accordance with generally  accepted  account  principles  requires
management to establish  policies that contain  estimates and  assumptions  that
affect the amounts  reported in the  consolidated  financial  statements and the
accompanying  notes.  Note 1 to the  Consolidated  Financial  Statements in this
Report on Form 10-Q describes the significant  accounting  policies essential to
preparing  our  financial   statements.   The  preparation  of  these  financial
statements  requires us to make estimates and judgments that affect the reported
amounts of assets, liabilities,  revenues and expenses, and related disclosures.

                                      -26-





We base our estimates on historical  experience and assumptions  that we believe
to be  reasonable  under the  circumstances.  Actual  future  results may differ
materially from these estimates. We evaluate, on an ongoing basis, our estimates
and assumptions.

LONG TERM CHARACTER OF INVESTMENTS.

         Our present  and future  equity  investments  may never  appreciate  in
value,  and are subject to normal risks  associated  with equity  investments in
businesses.   These  investments  may  involve   technology  risks  as  well  as
commercialization  risks and market  risks.  As a result,  we may be required to
write down some or all of these investments in the future.

UNKNOWN FACTORS

         Additional  risks and  uncertainties  of which we are  unaware or which
currently we deem immaterial also may become important factors that affect us.


ITEM 3.     QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISKS. Our return on our investments in cash, cash equivalents and
marketable  securities  is subject to interest rate risks.  We regularly  assess
these risks and have established  policies and business  practices to manage the
market risk of our  marketable  securities.  If interest rates were to change by
10% from the levels at June 30, 2005, the effect on our financial  results would
be insignificant.

FOREIGN  CURRENCY  RISK.  We have  several  offices  outside the United  States.
Accordingly,  we are  subject to  exposure  from  adverse  movements  in foreign
currency   exchange  rates.  The  effect  of  foreign  currency   exchange  rate
fluctuations  have not been material  since our inception.  If foreign  currency
exchange  rates  were to change by 10% from the  levels  at June 30,  2005,  the
effect on our other comprehensive  income would be insignificant.  We do not use
derivative financial instruments to limit our foreign currency risk exposure.

ITEM 4.     CONTROLS AND PROCEDURES

Under the supervision and with the  participation  of our management,  including
our  principal  executive  officer  and  principal  financial  officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures as of the end of the period covered by this report, and,
based on  their  evaluation,  our  principal  executive  officer  and  principal
financial  officer  have  concluded  that  these  controls  and  procedures  are
effective.  No  changes  in  the  Company's  internal  controls  over  financial
reporting  occurred during the quarter ended June 30, 2005, that have materially
affected,  or are reasonably likely to materially affect, the Company's internal
controls over financial reporting.

Disclosure  controls and procedures  are procedures  that are designed to ensure
that  information  required to be disclosed by us in the reports that we file or
submit  under the  Securities  Exchange  Act of 1934,  as amended,  is recorded,
processed,  summarized  and reported,  within the time periods  specified in the
Securities and Exchange  Commission's rules and forms.  Disclosure  controls and
procedures  include,  without  limitation,  controls and procedures  designed to
ensure that  information  required to be  disclosed by us in the reports that we
file under the Exchange Act is accumulated  and  communicated to our management,
including our principal  executive officer and principal  financial officer,  as
appropriate to allow timely decisions regarding required disclosure.

PART II.    OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

We are subject to various legal proceedings and claims,  asserted or unasserted,
which arise in the ordinary  course of  business.  While the outcome of any such
matters  cannot be predicted with  certainty,  we believe that such matters will
not have a material  adverse  effect on our  financial  condition  or  operating
results.

                                      -27-





ITEM 2.     UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Shares of common stock repurchased during the quarter ended June 30, 2005:



                                                           TOTAL NUMBER OF         MAXIMUM NUMBER
                                                          SHARES PURCHASED       OF SHARES THAT MAY
                   TOTAL NUMBER OF     AVERAGE PRICE     AS PART OF PUBLICLY      YET BE PURCHASED
                   SHARES PURCHASED    PAID PER SHARE      ANNOUNCED PLAN          UNDER THE PLAN

June, 2005             22,500             $6.85                22,500                1,575,400

   Total               22,500             $6.85                22,500                1,575,400


The Company's Board of Directors approved a program, effective October 24, 2001,
to  repurchase  up to two million  shares of the  Company's  common  stock.  The
program has no expiration date.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

The Company held its annual meeting of stockholders on May 10, 2005.  45,314,028
shares of Common Stock,  95% of the  outstanding  shares,  were  represented  in
person or by proxy.

Steven R.  Fischer  was elected to serve as a director of the Company for a term
expiring in 2008 with 45,187,608 shares voted in favor,  126,420 shares withheld
and 0 broker non-votes.

Alan W.  Kaufman  was  elected to serve as a director  of the Company for a term
expiring in 2008 with 45,183,208 shares voted in favor,  130,820 shares withheld
and 0 broker non-votes.

The  selection  of KPMG  LLP as  independent  accountants  for the  Company  was
ratified with  45,176,918  shares voted in favor,  12,305 shares voted  against,
24,805 shares abstained and 0 broker non-votes.

ITEM 5.     OTHER INFORMATION

During the second  quarter of 2005,  the annual  cash  compensation  for each of
Wayne Lam, James Weber and Bernard Wu, all of whom are executive officers of the
Company,  was increased to $190,000.  None of such individuals has an employment
agreement with the Company.

ITEM 6.     EXHIBITS

                  Exhibits

                   31.1       Certification of the Chief Executive Officer

                   31.2       Certification of the Chief Financial Officer

                                      -28-





                   32.1       Certification of Chief Executive  Officer pursuant
                              to Section 906 of the  Sarbanes-Oxley  Act of 2002
                              (18 U.S.C. ss. 1350)

                   32.2       Certification of Chief Financial  Officer pursuant
                              to Section 906 of the  Sarbanes-Oxley  Act of 2002
                              (18 U.S.C. ss. 1350)


                                      -29-




                                   SIGNATURES

            Pursuant to the requirements of the Securities Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.



                           FALCONSTOR SOFTWARE, INC.

                           /s/ James Weber
                           -----------------------------------
                           James Weber
                           Chief Financial Officer, Vice President and Treasurer
                           (Chief Accounting Officer)

August 8, 2005



                                      -30-