Back to GetFilings.com




                                    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              September 30, 2002
                                       -----------------------------------------

/ /     TRANSITION  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
        EXCHANGE ACT OF 1934


        For the transition period from to _________ 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.)


           125 Baylis Road
          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 / /

THE NUMBER OF SHARES OF COMMON STOCK ISSUED AND  OUTSTANDING  AS OF NOVEMBER 01,
2002 WAS 45,253,850, WHICH INCLUDES REDEEMABLE COMMON SHARES.

                                       1





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

                                                                              Page

PART I.    Financial Information                                               3



Item 1.    Unaudited Consolidated Financial Statements                         3

           Consolidated Balance Sheets at September 30, 2002
              (unaudited) and December 31, 2001                                3

           Unaudited Consolidated Statements of Operations for the three
              and nine months ended September 30, 2002 and 2001                4

           Unaudited Consolidated Statements of Cash Flows for the
              nine months ended September 30, 2002 and 2001                    5

           Notes to the Unaudited Consolidated Financial Statements            6

Item 2.    Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                       10

Item 3.    Qualitative and Quantitative Disclosures about Market Risk         20

Item 4.    Controls and Procedures                                            20


PART II.   Other Information                                                  21

Item 6.    Exhibits and Reports on Form 8-K                                   21

                                       2





PART I.  FINANCIAL INFORMATION
ITEM 1.     Unaudited Consolidated Financial Statements

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                                                            September 30, 2002 December 31, 2001
                                                                            ------------------ -----------------
                      Assets                                                    (unaudited)
Current assets:
   Cash and cash equivalents ................................................   $ 26,775,722    $ 38,370,937
   Marketable securities ....................................................     26,674,334      26,156,180
   Accounts receivable, net .................................................      3,438,180       2,539,987
   Prepaid expenses and other current assets ................................      1,025,881       1,077,017
                                                                                ------------    ------------

            Total current assets ............................................     57,914,117      68,144,121

Property and equipment, net .................................................      1,972,855       1,605,396
Investments .................................................................      1,290,127       2,300,062
Goodwill and other intangible assets, net ...................................      3,383,273            --
Other assets ................................................................      2,401,277       2,421,376
                                                                                ------------    ------------

            Total assets ....................................................   $ 66,961,649    $ 74,470,955
                                                                                ============    ============

                        Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable .........................................................   $    234,679    $    544,998
   Accrued expenses .........................................................      2,011,131       1,588,723
   Deferred revenue .........................................................      1,660,008         357,912
   Liabilities of discontinued operations ...................................      6,453,578       8,134,322
                                                                                ------------    ------------

            Total current liabilities .......................................     10,359,396      10,625,955
                                                                                ------------    ------------

    Long-term liabilities of discontinued operations ........................           --           283,428
                                                                                ------------    ------------

                        Commitments

Stockholders' equity:
   Convertible preferred stock - $.001 par value, 2,000,000 shares authorized           --              --
   Common stock - $.001 par value, 100,000,000 shares authorized,
      45,488,850 and 45,049,379 shares issued, respectively..................         45,489          45,049
   Additional paid-in capital ...............................................     79,256,778      77,991,996
   Deferred compensation ....................................................       (587,306)     (1,026,674)
   Accumulated deficit ......................................................    (20,759,980)    (12,151,469)
   Common stock held in treasury, at cost (235,000 and 190,000 shares,
     respectively) ..........................................................     (1,435,130)     (1,220,730)
   Accumulated other comprehensive income (loss) ............................         82,402         (76,600)
                                                                                ------------    ------------

            Total stockholders' equity ......................................     56,602,253      63,561,572
                                                                                ------------    ------------
            Total liabilities and stockholders' equity ......................   $ 66,961,649    $ 74,470,955
                                                                                ============    ============


     See accompanying notes to unaudited consolidated financial statements.

                                       3





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)



                                                    Three Months Ended              Nine Months Ended
                                                       September 30,                  September 30,
                                                       -------------                  -------------

                                                   2002           2001             2002            2001
                                                   ----           ----             ----            ----

Revenues .................................   $  2,855,522    $  2,521,887    $  7,212,982    $  2,565,287

Operating expenses:
   Cost of revenues ......................        583,947         519,887       1,751,756       1,075,061
   Software development costs ............      1,827,190       1,417,473       5,344,379       3,702,894
   Selling and marketing .................      2,200,129       1,850,936       6,501,484       5,301,639
   General and administrative ............        644,094         619,238       1,899,118       2,114,727
   Impairment of prepaid royalty .........        482,715            --           482,715            --
                                             ------------    ------------    ------------    ------------
                                                5,738,075       4,407,534      15,979,452      12,194,321
                                             ------------    ------------    ------------    ------------
           Operating loss ................     (2,882,553)     (1,885,647)     (8,766,470)     (9,629,034)
                                             ------------    ------------    ------------    ------------

Interest and other income ................        405,033         441,990       1,242,894         826,097
Impairment of long-lived assets ..........     (1,084,935)           --        (1,084,935)           --
                                             ------------    ------------    ------------    ------------

         Loss before income taxes ........     (3,562,455)     (1,443,657)     (8,608,511)     (8,802,937)

Provision for income taxes ...............           --              --              --             1,312
                                             ------------    ------------    ------------    ------------

         Net loss ........................   $ (3,562,455)   $ (1,443,657)   $ (8,608,511)   $ (8,804,249)
                                             ------------    ------------    ------------    ------------

Beneficial conversion feature attributable
   to convertible preferred stock ........           --              --              --         3,896,287
                                             ------------    ------------    ------------    ------------

Net loss attributable to common
   shareholders ..........................   $ (3,562,455)   $ (1,443,657)   $ (8,608,511)   $(12,700,536)
                                             ============    ============    ============    ============

Basic and diluted net loss per share .....   $      (0.08)   $      (0.04)   $      (0.19)   $      (0.40)
                                             ============    ============    ============    ============

Weighted average basic and diluted shares
   outstanding ...........................     45,239,977      37,004,055      45,221,168      32,076,681
                                             ============    ============    ============    ============


     See accompanying notes to unaudited consolidated financial statements.

                                       4





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                              Nine Months Ended  Nine Months Ended
                                                             September 30, 2002 September 30, 2001
                                                             ------------------ ------------------
Cash flows from operating activities:
   Net loss ................................................   $ (8,608,511)   $ (8,804,249)
      Adjustments to reconcile net loss to net cash
         used in operating activities:
         Depreciation and amortization .....................      1,235,048         312,916
         Non-cash professional services expenses ...........         30,278         429,671
         Equity-based compensation expense .................        575,173         344,186
         Impairment of long-lived and other assets .........      1,567,650            --
      Changes in operating assets and liabilities:
         Accounts receivable, net ..........................       (880,593)       (820,930)
         Prepaid expenses and other current assets .........       (431,579)       (523,753)
         Other assets ......................................         (5,179)           --
         Accounts payable ..................................       (324,094)      1,256,577
         Accrued expenses ..................................        101,179       1,301,871
         Deferred revenue ..................................        653,014         292,441
                                                               ------------    ------------

            Net cash used in continuing operating activities     (6,087,614)     (6,211,270)
                                                               ------------    ------------

Cash flows from investing activities:
   Purchase of marketable securities .......................    (17,267,619)           --
   Sale of marketable securities ...........................     16,898,656            --
   Purchase of investment ..................................        (75,000)           --
   Purchase of property and equipment ......................       (935,241)     (1,034,462)
   Purchase of software licenses ...........................       (600,000)     (2,240,000)
   Purchase of intangible assets ...........................        (93,401)           --
   Net cash acquired from acquisition of NPI ...............           --        48,208,649
   Net cash paid for acquisition of IP Metrics .............     (2,365,374)           --
   Security deposits .......................................           --          (204,587)
                                                               ------------    ------------

      Net cash provided by (used in) investing activities ..     (4,437,979)     44,729,600
                                                               ------------    ------------
Cash flows from financing activities:
   Net proceeds from issuance of preferred stock ...........           --         7,932,335
   Acquisition of treasury stock ...........................       (214,400)           --
   Proceeds from exercise of stock options .................      1,099,139          72,125
                                                               ------------    ------------

      Net cash provided by financing activities ............        884,739       8,004,460
                                                               ------------    ------------

Cash flows from discontinued operations:
     Payments of liabilities of discontinued operations ....     (1,964,172)           --
                                                               ------------    ------------

Effect of exchange rate changes on cash ....................          9,811         (31,295)
                                                               ------------    ------------
Net (decrease) increase in cash and cash equivalents .......    (11,595,215)     46,491,495
Cash and cash equivalents, beginning of period .............     38,370,937       7,727,182
                                                               ------------    ------------
Cash and cash equivalents, end of period ...................   $ 26,775,722    $ 54,218,677
                                                               ============    ============

   The Company did not pay any interest expense or income taxes for the nine
                    months ended September 30, 2002 and 2001.
     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 storage networking  infrastructure  software 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 and
for the three and nine months ended September 30, 2002 and 2001, included herein
have been prepared,  without audit, pursuant to the rules and regulations of the
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 September 30, 2002 and the results of its  operations  for the
three and nine months ended September 30, 2002 and 2001.

(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
$26 million at September  30, 2002.  Cash at September 30, 2002 amounted to $0.8
million.  Marketable  securities at September 30, 2002 amounted to $26.7 million
and consisted of corporate bonds and government securities.

(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,  provided no  significant  obligations  remain 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.  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 cost of providing  technical  support is included in cost of
revenues.

Revenues  associated  with  software  implementation  and  software  engineering
services  are  recognized  as the  services are  performed.  Network  consulting
services,  which are billed on a time and material basis, are also recognized as
revenue when the services are performed.  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  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 royalty
payments based on the number of products  distributed by the OEM or distributor.
Nonrefundable  advances  received by the Company from an OEM for  royalties  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.

Revenue  from  maintenance  fees and  services was $543,711 and $770,000 for the
three months ended September 30, 2002 and 2001,  respectively and $1,167,948 and
$790,000 for the nine months ended  September  30, 2002 and 2001,  respectively.
All other revenues were derived from software licenses.

(f)  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 a net loss, all common stock  equivalents were excluded from diluted net loss
per  share.  As  of  September  30,  2002  potentially   dilutive  common  stock
equivalents included 8,108,334 stock options outstanding.

(g)  Comprehensive Loss

Comprehensive  loss amounted to $3,429,401  and  $1,381,724 for the three months
ended September 30, 2002 and 2001,  respectively,  and $8,449,509 and $8,761,824
for  the  nine  months  ended   September  30,  2002  and  2001,   respectively.
Comprehensive   loss  includes  the  Company's   foreign  currency   translation
adjustments of $(16,359) and $(11,787) for the three months ended  September 30,
2002 and 2001, respectively,  and $9,811 and $(31,295) for the nine months ended
September  30, 2002 and 2001,  respectively.  Additionally,  comprehensive  loss
includes the Company's unrealized gains on marketable securities of $149,413 and
$149,191 for the three and nine months ended  September  30, 2002,  respectively
and $73,720 for the three and nine months ended September 30, 2001.

(h)  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.

(i) New Accounting Pronouncements

In July 2002, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting Standards No. 146, Accounting for Costs Associated with
Exit or Disposal Activities. Statement 146, which is effective prospectively for
exit or disposal activities  initiated after December 31, 2002, applies to costs
associated with an exit activity,  including restructurings,  or with a disposal
of long-lived  assets.  Those  activities  can include  eliminating  or reducing
product  lines,   terminating  employees  and  contracts  and  relocating  plant
facilities or personnel.  Statement 146 requires that exit or disposal costs are
recorded as an  operating  expense  when the  liability  is incurred  and can be
measured  at fair  value.  Commitment  to an exit plan or a plan of  disposal by
itself will not meet the requirement for recognizing a liability and the related
expense under  Statement  146.  Statement 146  grandfathers  the  accounting for
liabilities  that were  previously  recorded  under EITF Issue 94-3. The Company
believes the adoption of Statement 146 will not impact its financial statements.

(2) Acquisitions

On July 3, 2002, FalconStor AC, Inc., a newly formed wholly-owned  subsidiary of
the Company,  acquired all of the common stock of IP Metrics Software, Inc. ("IP
Metrics"),  a provider of  intelligent  trunking  software for  mission-critical
networks, for approximately $2.4 million in cash plus payments contingent on the
level of  revenues  from IP  Metrics'  products  and  services  for a period  of
twenty-four months.

                                       7





The fair value of the net tangible  liabilities  of IP Metrics  assumed was $0.9
million.  The Company purchased certain  intangible  assets,  including customer
relationships and purchased technology with a fair value of $0.2 million.  These
intangible  assets are being  amortized under the  straight-line  method over an
estimated useful life of 3 years,  the expected period of benefit.  The purchase
price in excess of the fair  value of the net  tangible  and  intangible  assets
acquired and liabilities  assumed by the Company amounted to $3.1million and has
been recorded as goodwill.

On  August  22,  2001,   pursuant  to  an  Agreement  and  Plan  of  Merger  and
Reorganization (the "Merger Agreement"),  FalconStor, Inc. ("FalconStor") merged
with Network  Peripherals Inc. ("NPI"),  with NPI as the surviving  corporation.
Under the terms of the Merger  Agreement,  all of FalconStor's  preferred shares
were converted into common shares and the  stockholders  of FalconStor  received
0.721858  shares of NPI common stock for each share of  FalconStor  common stock
that  they  held.  Although  NPI  acquired  FalconStor,   as  a  result  of  the
transaction,  FalconStor stockholders held a majority of the voting interests in
the combined enterprise after the merger. Accordingly,  for accounting purposes,
the acquisition was a "reverse  acquisition"  and FalconStor was the "accounting
acquiror." Further, as a result of NPI's decision on June 1, 2001 to discontinue
its  NuWave  and  legacy  business,  at  the  time  of  the  merger  NPI  was  a
non-operating  public shell with no  continuing  operations,  and no  intangible
assets  associated  with NPI were  purchased  by  FalconStor.  As a result,  the
transaction was accounted for as a  recapitalization  of FalconStor and recorded
based on the fair value of NPI's net  tangible  assets  acquired by  FalconStor,
with no goodwill or other intangible assets being recognized.  Costs incurred by
FalconStor  directly related to the transaction,  amounting to $8,882,998,  were
charged to additional  paid-in  capital.  The conversion of all of  FalconStor's
preferred stock into common stock resulted in an additional 20,207,460 shares of
common stock  outstanding and, for accounting  purposes,  the merger resulted in
the issuance of 13,348,605  common shares to NPI's pre-merger  shareholders.  In
connection with the merger, the name of NPI was changed to FalconStor  Software,
Inc.

The  following  unaudited pro forma  consolidated  financial  information  gives
effect to the above described  acquisition of IP Metrics and merger with NPI, as
if they had occurred at the beginning of the respective periods by consolidating
the continuing results of operations of the Company,  IP Metrics and NPI for the
three and nine months ended September 30, 2002 and 2001. The unaudited pro forma
consolidated financial information reflects NPI as a discontinued operation.




                                                          Three months Ended              Nine months Ended
                                                             September 30,                  September 30,
                                                          2002           2001            2002            2001

Revenues                                            $  2,855,522    $  2,684,246    $  7,673,660    $  2,822,149
Net loss from continuing operations                   (3,562,455)     (1,471,339)     (9,008,643)     (9,026,612)
Basic and diluted net
        loss from continuing operations per share   $      (0.08)   $      (0.03)   $      (0.20)   $      (0.21)
Weighted average basic and
       diluted shares outstanding                     45,239,977      44,694,012      45,221,168      43,518,342

The pro forma  information is provided for  illustrative  purposes only and does
not represent what the actual consolidated results of operations would have been
had  the  merger  occurred  on the  dates  assumed,  nor  are  they  necessarily
indicative of future results of operations.

(3) 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 nine months

                                       8



ended  September 30, 2002 and 2001 and the location of  long-lived  assets as of
September 30, 2002 and December 31, 2001 are summarized as follows:


                                        Three Months Ended September 30,     Nine Months Ended September 30,

                                                 2002          2001                2002         2001
                                              ----------   ----------           ----------   -----------
          Revenues:
               United States                  $1,673,411   $  722,903           $4,166,703   $  766,303
               Asia and other international    1,182,111    1,798,984            3,046,279    1,798,984
                                              ----------   ----------           ----------   ----------

                    Total revenues            $2,855,522   $2,521,887           $7,212,982   $2,565,287
                                              ==========   ==========           ==========   ==========



                                                                 September 30,     December 31,
                                                                    2002               2001
                                                                 -------------     ------------

          Long-lived assets (includes all non-current assets):
               United States                                     $8,640,564          $5,963,235
               Asia and other international                         406,968             363,599
                                                                 ----------          ----------

                         Total long-lived assets                 $9,047,532          $6,326,834
                                                                 ==========          ==========


(4) Impairment of Long-Lived and Other Assets

In October 2001, the Company  entered into an agreement with Network-1  Security
Solutions,  Inc ("NSSI"),  a publicly traded  company,  whereby $2.8 million was
paid to  NSSI,  of  which  $2.3  million  was for the  purchase  of  convertible
preferred  stock  accounted for under the cost method and $0.5 million was for a
non-refundable prepaid royalty recoupable against future product sales of NSSI's
product.  Primarily  due to the decline  since May,  2002 in the market value of
NSSI's common stock underlying the convertible  preferred stock to a value which
is below the Company's  cost,  the Company has concluded the decline in the fair
value of its  investment  in NSSI's  preferred  stock is other  than  temporary.
Accordingly,  in September,  2002 the Company  recorded an impairment  charge to
write-down  its  investment  in NSSI  preferred  stock to its fair value of $1.2
million.  In addition,  due to the lack of market acceptance of the NSSI product
in its current state,  the prepaid  royalty is not  recoverable  and was written
off. As a result, in September, 2002, the Company recorded a $1.6 million charge
for the impairment of long-lived and other assets related to its NSSI agreement.

                                       9






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 condensed consolidated financial statements and
notes to those statements included elsewhere in this report.


OVERVIEW

FalconStor  was   incorporated  in  Delaware  for  the  purpose  of  developing,
manufacturing  and  selling  storage  networking   infrastructure  software  and
providing the related maintenance,  implementation and engineering services. Our
unique open software approach to storage  networking enables companies to better
capture and  manipulate  the expanding  volume of enterprise  data than existing
storage  solutions,  without rendering those solutions  obsolete.  By moving the
intelligence of storage management from hardware to software, we allow companies
to adopt the  state-of-the-art  Fibre Channel technology while at the same time,
leverage  their  prior  investments  in  Ethernet  information  technology  (IT)
infrastructure,  taking full  advantage of the  ubiquitous  connectivity  of the
industry-standard  Internet  Protocol (IP). Our software  technology can embrace
various  input/output (I/O) interface,  communications  standards and innovative
storage  services as they are introduced.  Our  architecture has been recognized
and  licensed by  partners in Gigabit  Ethernet  Switch,  SCSI-to-Fibre  Channel
Router, Disk-Subsystem and Appliances spaces. We believe our flagship IPStor(TM)
product,  which began  shipping in the second  quarter of 2001, is currently the
only   available   all-software   solution   that   combines   industry-standard
connectivity  with  next-generation  network storage  services,  offering large,
distributed enterprises a complete storage management solution that includes all
four of the key service categories: universal connectivity supporting both Fibre
Channel  and  IP/iSCSI-based  storage  provisioning;   virtualization;   storage
services such as fail-over, mirroring, replication and snapshot; and unified SAN
(storage area network) and NAS (network-attached storage).

From March 2000  through May 2001,  we received  net  proceeds of  approximately
$17.9  million  from the  sale of our  preferred  stock,  which  converted  into
approximately  20.2 million  shares of our common  stock.  Our  operations  from
inception  through  the second  quarter  of 2001 were  mainly  comprised  of the
development  of our core storage  networking  infrastructure  software  product.
During 2000 and the first two quarters of 2001, we were in the development stage
of operations, as a result there were no significant revenues generated from our
planned  principal  operations.  During the second quarter of 2001, we completed
the development of our principal product and released our software.  We began to
generate  significant  revenues from  software  licenses in the third quarter of
2001.

On August 22,  2001,  we merged with NPI, a publicly  traded  company.  For more
information relating to the merger with NPI, including the accounting treatment,
see note 2 to the unaudited condensed consolidated financial statements.

On July 3, 2002,  we  acquired IP Metrics,  a provider of  intelligent  trunking
software for  mission-critical  networks.  For more information  relating to the
acquisition of IP Metrics, including the accounting treatment, see note 2 to the
unaudited condensed consolidated financial statements.

Our critical  accounting policies are those related to revenue  recognition.  As
described  in  note  1  to  our  unaudited  condensed   consolidated   financial
statements,  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

                                       10





the fee is fixed and  determinable.  An  arrangement  is  evidenced  by a signed
customer contract for  nonrefundable  royalty advances received from OEMs and, a
customer  purchase  order  for each  software  license  to be  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 the regional billing practice,  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.


RESULTS OF  OPERATIONS - FOR THE THREE MONTHS ENDED  SEPTEMBER 30, 2002 COMPARED
TO THE THREE MONTHS ENDED SEPTEMBER 30, 2001.

Revenues

Revenues for the three months ended  September  30, 2002  increased  13% to $2.9
million  compared to $2.5 million for the three months ended September 30, 2001.
The increase in revenues was  partially  due to an increase in software  license
revenues from $1.8 million for the three months ended September 30, 2001 to $2.3
million for the three months ended September 30, 2002. This increase in software
license revenues was due to increased  market  acceptance of our product as well
as an  increase  in the number of our  channel  partners,  which  resulted in an
increase in  deployments.  Another  reason for the  increase in revenues  was an
increase in  maintenance  and other  revenues  from $50,000 for the three months
ended  September  30, 2001 to $0.5 million for the three months ended  September
30, 2002. This increase in maintenance and other revenues was due to an increase
in the number of maintenance and support  contracts  signed over the past twelve
months.  Maintenance  revenues  are  recognized  ratably  over  the  contractual
maintenance  term. These increases in software license and maintenance and other
revenues  were  partially  offset by a decrease  in  revenues  from  engineering
services.  Revenue from engineering services decreased from $0.7 million for the
three  months  ended  September  30, 2001 to $40,000 for the three  months ended
September  30, 2002.  This revenue has  decreased  since the majority of our OEM
contracts  were signed in 2001 and the related  engineering  services,  that are
typically performed at the beginning of an OEM relationship, were also completed
in 2001.

Cost of Revenues

Cost of revenues  increased  12% from $0.5  million for the three  months  ended
September  30, 2001 to $0.6  million for the three months  ended  September  30,
2002. Cost of revenues  consists  primarily of personnel  costs  associated with
providing  system   implementations  and  technical  support  under  maintenance
contracts and training.  The increase in cost of revenues was due to an increase
in personnel  related expenses in order to support the increase in the number of
deployments  of our software and to fulfill our  obligations  under  maintenance
support contracts.

Gross profit for the three months ended  September  30, 2002 was $2.3 million or
80% of revenues compared to $2.0 million or 79% of revenues for the three months
ended September 30, 2001. The increase in gross profit was due to an increase in
revenues.

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 29% from approximately $1.4 million for the
three  months ended  September  30, 2001 to  approximately  $1.8 million for the
three months ended September 30, 2002. The $0.4 million  increase from the prior
year period is mainly due to an increase in product development  personnel.  The
increase in employees was needed to enhance and test our core storage networking
infrastructure  software  product,  and to develop new  innovative  features and
options.

                                       11





Selling and Marketing

Selling  and  marketing  expenses  consist  primarily  of  sales  and  marketing
personnel costs, travel, commission expense, public relations expense, marketing
literature and promotions,  trade show expenses,  and the costs  associated with
our foreign sales offices.  Selling and marketing expenses were $2.2 million for
the three months ended September 30, 2002 compared to $1.9 million for the three
months ended  September 30, 2001, an increase of 19%. This increase in sales and
marketing  expense is partially  due to an increase in personnel  expenses as we
expanded  our  sales  force to  accommodate  our  revenue  growth  as well as an
increase  in our  marketing  expenses in an effort to promote our product and to
create brand awareness.

General and Administrative

General and  administrative  expenses  consist  primarily of personnel  costs of
general and administrative functions, public company related fees, directors and
officers  insurance,  legal and  professional  fees and other general  corporate
overhead  costs.   General  and  administrative   expenses  remained  relatively
consistent  at $0.6 million for the three months  ended  September  30, 2002 and
2001.

Interest and Other Income

Interest and other income remained relatively consistent at $0.4 million for the
three months ended September 30, 2002 and 2001.

Impairment of Long-Lived and Other Assets

In October 2001, we entered into an agreement with Network-1 Security Solutions,
Inc ("NSSI"), a publicly traded company,  whereby $2.8 million was paid to NSSI,
of which $2.3  million  was for the  purchase  of  convertible  preferred  stock
accounted  for under the cost method and $0.5  million was for a  non-refundable
prepaid  royalty  recoupable  against  future  product sales of NSSI's  product.
Primarily  due to the  decline  since May,  2002 in the  market  value of NSSI's
common stock  underlying  the  convertible  preferred  stock below the Company's
cost,  we have  concluded  the  decline in the fair value of our  investment  in
NSSI's preferred stock is other than temporary.  Accordingly, in September, 2002
we recorded an impairment  charge to write-down our investment in NSSI preferred
stock to its fair value of $1.2 million. In addition,  due to the lack of market
acceptance of the NSSI product in its current state,  the prepaid royalty is not
recoverable and was written off. As a result, in September,  2002, we recorded a
$1.6 million charge for the impairment of long-lived and other assets related to
our NSSI agreement,  of which $0.5 million was an operating  expense.  Excluding
this asset  impairment  charge,  operating  expenses  for the three months ended
September  30, 2002  remained  flat  compared to the three months ended June 30,
2002. This impairment  charge reflects a write-down of our investment in NSSI to
$0.58 per share,  NSSI's closing price on September 30, 2002. As of November 13,
2002, NSSI stock was trading at $0.17. If the stock price is lower than $0.58 at
the  end  of  any  future  quarter,  we may be  required  to  record  additional
impairment charges.



RESULTS OF OPERATIONS - FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002 COMPARED TO
THE NINE MONTHS ENDED SEPTEMBER 30, 2001.

Revenues

Revenues for the nine months ended September 30, 2002 were $7.2 million compared
to $2.6 million for the nine months ended  September  30, 2001.  The increase in
revenues  was due to the  release  of our  principal  product  at the end of the
second quarter of 2001. As a result of the release of our product,  for the nine
months ended September 30, 2002 our revenues from software licenses increased to
$6 million and our maintenance and other revenues increased to $0.8 million. For
the nine months  ended  September  30, 2001,  we generated  only $1.8 million in
revenues from software  licenses and $50,000 in  maintenance  and other revenues
since our software was not released until the end of the second quarter of 2001.
Additionally,  we recognized  $0.7 million in engineering  services for the nine
months ended September 30, 2001 related to customizing  software product masters
for our OEM  partners  compared  to $0.4  million  for  the  nine  months  ended
September 30, 2002.

                                       12





Cost of Revenues

Cost of revenues for the nine months ended  September 30, 2002  increased 63% to
approximately  $1.8 million compared to approximately  $1.1 million for the nine
months ended September 30, 2001. The increase in cost of revenues from the prior
year is mainly due to an increase in the number of employees. As a result of the
release of our  software  in the second  quarter  of 2001,  we hired  additional
employees  to  help  implement  and  provide  maintenance  and  support  for our
software.

Gross  profit for the nine months ended  September  30, 2002 was $5.5 million or
76% of revenues  compared to $1.5 million or 58% of revenues for the nine months
ended  September  30,  2001.  The  increase in gross profit was due to increased
revenues associated with the release of our software.

Software Development Costs

Software  development costs were  approximately $5.3 million for the nine months
ended  September  30, 2002 compared to  approximately  $3.7 million for the nine
months ended  September 30, 2001, an increase of 44%. The $1.6 million  increase
from the prior year period is mainly due to an  increase in product  development
personnel.  The  increase in  employees  was needed to enhance and test our core
storage networking  infrastructure  software product,  as well as to develop new
innovative features and options.

Selling and Marketing

Selling and marketing expenses increased 23% from approximately $5.3 million for
the nine months ended September 30, 2001 to  approximately  $6.5 million for the
nine months ended  September  30, 2002.  This  increase in selling and marketing
expenses  was due to our  product  being  released  during the end of the second
quarter of 2001.  As a result of this  release,  we expanded  our sales force to
accommodate our revenue growth and we increased our marketing efforts to promote
our product  and to create  brand  awareness.  In  addition,  as a result of the
increase in revenues our commission expense increased.

General and Administrative

General and administrative expenses were approximately $1.9 million for the nine
months ended September 30, 2002, a decrease of  approximately  $0.2 million from
the  nine  months  ended  September  30,  2001.  The  decrease  in  general  and
administrative  expenses  was due to a non-cash  consulting  expense  for option
grants and higher legal fees for the nine months ended  September 30, 2001.  For
the nine months ended September 30, 2002, we did not incur any similar expenses.

Interest and Other Income

Interest  and other  income was  approximately  $1.2 million for the nine months
ended  September  30, 2002  compared to $0.8  million for the nine months  ended
September  30,  2001.  The $0.4 million  increase in interest  income was due to
higher average cash,  cash  equivalent and marketable  securities  balances as a
result of the merger with NPI.

Income Taxes

We did not record a tax benefit  associated  with the pre-tax loss incurred from
the period from inception  (February 10, 2000) through September 30, 2002, as we
deemed that it was more likely than not that the deferred tax assets will not be
realized  based  on  our  development  and  now  early  stage   operations  and,
accordingly,  we provided a full  valuation  allowance  against the deferred tax
asset.

                                       13





LIQUIDITY AND CAPITAL RESOURCES

As of September  30, 2002, we had  approximately  $26.8 million in cash and cash
equivalents  and  $26.7  million  in  marketable  securities.  Net cash  used in
operating  activities  for the nine  months  ended  September  30, 2002 was $6.1
million  compared to $6.2 million for the nine months ended  September 30, 2001.
The cash used in  continuing  operating  activities  for the nine  months  ended
September  30,  2002 was  mainly  comprised  of the  Company's  net loss of $8.6
million  and an  increase in accounts  receivable,  prepaid  expenses  and other
current assets and a decrease of accounts payable  totaling $1.6 million.  These
amounts were partially offset by non-cash expenses of $3.4 million and increases
in deferred revenue and accrued expenses of $0.8 million.  Net cash used for the
nine months ended  September 30, 2001 was mainly  comprised of the Company's net
loss of $8.8 million and increases in accounts  receivable and prepaid  expenses
and other current  assets  totaling $1.3 million.  These amounts were  partially
offset by non-cash  expenses of $1.1 million and increases in accounts  payable,
accrued expenses and deferred revenue of $2.8 million.

Net cash used in investing  activities  for the nine months ended  September 30,
2002 was  approximately  $4.4 million compared to $44.7 million of cash provided
for the nine months  ended  September  30,  2001.  The  increase in cash used by
investing  activities  was  mainly  due to  $0.4  million  in net  purchases  of
marketable securities, $0.9 million in purchases of property and equipment, $0.6
million in  purchases of software  licenses and $2.4 million paid in  connection
with the  acquisition  of IP Metrics.  For the nine months ended  September  30,
2001,  the net cash  provided was mainly  attributable  to the $48.2 million net
cash acquired in connection  with our merger with NPI. This amount was partially
offset by $1 million in purchase  of property  and  equipment,  $2.2  million in
purchases  of  software  licenses,  and $0.2  million  paid in  connection  with
security deposits.

Net cash provided by financing activities was approximately $0.9 million for the
nine months ended  September 30, 2002. This amount was comprised of $1.1 million
of proceeds  from the  exercise of stock  options  offset by payments to acquire
treasury  stock of $0.2 million.  Net cash provided by financing  activities for
the nine  months  ended  September  30,  2001 was $8  million,  which was mainly
comprised of proceeds from the issuance of preferred stock.

For the nine months  ended  September  30,  2002,  the Company paid $2.0 million
related to discontinued operations.

In October 2001,  our Board of Directors  authorized the repurchase of up to two
million shares of our common stock,  of which 235,000 shares have been purchased
through September 30, 2002.

In connection  with our  acquisition of IP Metrics in July 2002, we are required
to make cash  payments  to the  former  shareholders  of IP  Metrics,  which are
contingent  on the level of revenues  from IP Metrics'  products for a period of
twenty-four months subsequent to the acquisition.

Our principal  sources of liquidity are cash,  cash  equivalents  and marketable
securities,  which  are  expected  to be used for  general  corporate  purposes,
including expansion of operations and capital expenditures.

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.

Impact of Recently Issued Accounting Pronouncements

In July 2002, the FASB issued Statement No. 146, Accounting for Costs Associated
with  Exit  or  Disposal   Activities.   Statement   146,   which  is  effective
prospectively for exit or disposal activities initiated after December 31, 2002,
applies to costs associated with an exit activity, including restructurings,  or
with a disposal of long-lived assets.  Those activities can include  eliminating
or reducing  product lines,  terminating  employees and contracts and relocating
plant  facilities  or  personnel.  Statement  146 requires that exit or disposal
costs are  recorded as an operating  expense when the  liability is incurred and
can be measured at fair value.  Commitment to an exit plan or a plan of disposal
by itself will not meet the  requirement  for  recognizing  a liability  and the
related expense under Statement 146.  Statement 146  grandfathers the accounting
for liabilities that were previously recorded under EITF Issue 94-3. The Company
believes the adoption of Statement 146 will not impact its financial statements.

                                       14





                                  RISK FACTORS

We have had limited revenues and a history of losses,  and we may not achieve or
maintain profitability.

         Due to the early stage of our product, we have had limited revenues and
a history of losses.  For the year ended  December  31, 2001 and the nine months
ended  September  30,  2002,  we had  revenues  of  $5,591,729  and  $7,212,982,
respectively.  For  the  period  from  inception  (February  10,  2000)  through
September  30, 2002 and for the three months ended  September 30, 2002, we had a
net loss of $20,759,980 and $3,562,455,  respectively.  We have signed contracts
with resellers and original equipment  manufacturers,  or OEMs, and believe that
as a result of these contracts,  our revenues should increase in the future. Our
business model depends upon signing  agreements  with  additional OEM customers,
further  developing our reseller  sales channel,  and expanding our direct 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 storage networking  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.

Due to  the  uncertain  and  shifting  development  of  the  storage  networking
infrastructure  software market,  we may have difficulty  accurately  predicting
revenue for future periods and appropriately budgeting for expenses.

       Due to the early  stage of our  product,  we have only a limited  history
from which to predict our revenue. This limited operating  experience,  combined
with the  rapidly  evolving  nature  of the  storage  networking  infrastructure
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 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.

Global  economic  conditions  may  continue to erode,  which result in decreased
revenues.

       The  macroeconomic   environment  and  capital  spending  on  information
technology  have continued to erode,  resulting in continued  uncertainty in our
revenue  expectations.  The  operating  results  of our  business  depend on the
overall demand for storage networking infrastructure software. Because our sales
are primarily to major  corporate  customers  whose  businesses  fluctuate  with
general  economic and  business  conditions,  continued  soft demand for storage
networking  infrastructure  software caused by a weakening economy and budgetary
constraints may result in decreased revenues. Customers may continue to defer or
reconsider  purchasing  our  software if they  continue to  experience a lack of
growth  in their  business  or if the  general  economy  fails to  significantly
improve, resulting in a lack of demand for our product.

The markets for storage area  networks,  network  attached  storage,  and direct
attached storage are new and uncertain,  and our business will suffer if they do
not develop as we expect.

                                       15





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

If we are unable to develop and manufacture new products that achieve acceptance
in the storage networking  infrastructure software market, our operating results
may suffer.

         The storage  networking  infrastructure  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
storage  networking   infrastructure   software  market  segments  and  emerging
technologies to remain competitive in the data storage software industry. We are
uncertain   whether  we  will  successfully   qualify  new  storage   networking
infrastructure   software  products  with  our  customers  by  meeting  customer
performance and quality specifications or quickly achieve high volume production
of storage networking  infrastructure  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, NAS or DAS storage
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.

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  warranty  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.

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 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.

                                       16





The storage networking  infrastructure software market is highly competitive and
intense competition could negatively impact our business.

         The storage  networking  infrastructure  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  rapidly  or to  expand  storage  networking  infrastructure  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 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 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    our customers canceling,  rescheduling or deferring  significant orders for
     our products,  particularly in anticipation of new products or enhancements
     from us or our competitors;

o    import or export restrictions on our proprietary technology; and

o    personnel changes.

         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 board of directors may  selectively  release shares of our common stock from
lock-up restrictions.

         Currently,  approximately  1.9 million  shares of our common  stock are
subject to  contractual  lock-up  restrictions  expiring on April 30, 2003,  and
approximately 26.7 million shares of our common stock are subject to contractual
lock-up restrictions  expiring on April 30, 2004. Our board of directors may, in
its sole  discretion,  release any or all of the shares of our common stock from
lock-up  restrictions  at any time with or without  notice.  Any release of such
shares from lock-up  restrictions may be applied on a proportionate or selective
basis. If the release is selectively  applied, the stockholders whose shares are
not  released  will be forced to hold such shares while other  stockholders  may
sell.  In addition,  the release of any of such shares  could  depress our stock
price.  Our  board  of  directors  has  agreed  to a  phased  release  of  up to

                                       17





approximately  1.5 million  shares  between  November 1, 2002 and April 1, 2004,
from the shares that are subject to contractual lock-up restrictions expiring on
April 30, 2004.

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 nine  months  ended
September 30, 2002, the market price of our common stock as quoted on the NASDAQ
National Market System fluctuated  between $4.02 and $11.97. 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 infrastructure 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.

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, the exercise of which would
dilute the then-existing stockholders' percentage ownership of our common stock.

         As of September  30, 2002, we have  outstanding  options to purchase an
aggregate of 8,108,334 shares of our common stock at a weighted average exercise
price of $3.47 per share.

         The  exercise  of all of  the  outstanding  options  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. In addition, the
existence of a significant  amount of  outstanding  options may encourage  short
selling by the option  holders  since the  exercise of the  outstanding  options
could depress the price of our 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.

                                       18





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
nine pending  patent  applications  and twenty  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  technology  may be  subject  to  infringement  claims  that  could harm our
business.

         We may  become  subject to  litigation  regarding  infringement  claims
alleged by third parties.  If an action is commenced  against us, our management
may have to devote  substantial  attention and resources to defend these claims.
An  unfavorable  result for the Company could have a material  adverse effect on
our business,  financial  condition  and  operating  results and could limit our
ability to use our intellectual property.

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.  Legal
proceedings could subject us to significant  liability for damages or invalidate
our  intellectual  property rights.  Any litigation,  regardless of its outcome,
would  likely be time  consuming  and  expensive  to  resolve  and would  divert
management's time and attention.  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 trademark.


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. Many of our senior management
and a significant  number of our other  employees  have been with us for a short
period of time.  Worldwide  competition  for  skilled  employees  in the storage
networking  infrastructure  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.

Network  Peripherals  I nc. has  liabilities  and ongoing  obligations to certain
customers and suppliers as a result of the winding down of its business.

            Network  Peripherals  Inc.  had  existing  agreements  with  certain
suppliers and customers.  NPI may have liabilities to certain existing customers
and suppliers as a result of the termination of these  agreements.  While we are

                                       19





taking steps to minimize any such  potential  liability,  we cannot be sure that
our efforts to remove all such liability will be successful.

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.

Long term character of investments.

            We made an investment in Network-1 Security Solutions, Inc. and were
required to record an impairment  charge of $1.6 million from this investment in
the quarter ended September 30, 2002. Despite this loss, we may continue to make
equity   investments  in  other  entities   (although  we  have  no  agreements,
commitments or understandings  with respect to equity investments other than our
investment in Network-1 Security Solutions, Inc.). 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 are new and
especially risky, and 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.

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.  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  within 90 days of the filing  date of this  quarterly
report,  and, based on their  evaluation,  our principal  executive  officer and
principal  financial  officer have  concluded that these controls and procedures
are effective in timely  alerting them to material  information  relating to the
Company (including its consolidated subsidiaries) required to be included in the
Company's  periodic  SEC  filings.  There  were no  significant  changes  in our

                                       20





internal  controls or in other  factors  that could  significantly  affect these
controls subsequent to the date of their evaluation.

        Disclosure controls and procedures are our controls and other procedures
that are designed to ensure that  information  required to be disclosed by us in
the  reports  that  we  file or  submit  under  the  Exchange  Act 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 6.    EXHIBITS AND REPORTS ON FORM 8-K

       (a)    Exhibits

               99.1        Certification of the Chief Executive Officer.

               99.2        Certification of the Chief Financial Officer.



       (b)   Reports on Form 8-K

               On July 16, 2002, we filed a Form 8-K under Item 5.



                                       21





                                   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/ ReiJane Huai
                                ------------------------------------
                                ReiJane Huai
                                Chairman and Chief Executive Officer


                                /s/ Jacob Ferng
                                ------------------------------------
                                Jacob Ferng
                                Chief Financial Officer and Vice President
                                (Principal Accounting Officer)

November 14, 2002

                                       22





                                 CERTIFICATIONS

I, ReiJane Huai, certify that:

1.     I have  reviewed  this  quarterly  report  on  form  10-Q  of  FalconStor
       Software, Inc.;

2.     Based on my knowledge,  this quarterly report does not contain any untrue
       statement of a material fact or omit to state a material  fact  necessary
       to make the statements  made, in light of the  circumstances  under which
       such  statements  were made,  not  misleading  with respect to the period
       covered by this quarterly report;

3.     Based on my knowledge,  the  financial  statements,  and other  financial
       information  included in this  quarterly  report,  fairly  present in all
       material respects the financial condition, results of operations and cash
       flows of the  registrant  as of, and for,  the periods  presented in this
       quarterly report;

4.     The  registrant's  other  certifying  officers and I are  responsible for
       establishing  and  maintaining  disclosure  controls and  procedures  (as
       defined in Exchange Act Rules 13a-14 and 15d-14) for the  registrant  and
       we have:

          a)     designed such disclosure controls and procedures to ensure that
                 material information relating to the registrant,  including its
                 consolidated subsidiaries, is made known to us by others within
                 those  entities,  particularly  during the period in which this
                 quarterly report is being prepared;

          b)     evaluated  the  effectiveness  of the  registrant's  disclosure
                 controls  and  procedures  as of a date within 90 days prior to
                 the  filing  date of this  quarterly  report  (the  "Evaluation
                 Date"); and

          c)     presented in this  quarterly  report our  conclusion  about the
                 effectiveness  of the disclosure  controls and procedures based
                 on our evaluation as of the Evaluation Date;

5.     The registrant's other certifying officers and I have disclosed, based on
       our most recent  evaluation,  to the registrant's  auditors and the audit
       committee of registrant's  board of directors (or persons  performing the
       equivalent function):

          a)     all  significant  deficiencies  in the design or  operation  of
                 internal  controls which would adversely affect the registrants
                 ability to record, process, summarize and report financial data
                 and have identified for the registrant's  auditors any material
                 weakness in internal controls; and

          b)     any fraud, whether or not material, that involves management or
                 other employees who have a significant role in the registrant's
                 internal controls; and

6.     The registrant's  other certifying  officers and I have indicated in this
       quarterly  report  whether  or not  there  were  significant  changes  in
       internal  controls or in other  factors that could  significantly  affect
       internal controls  subsequent to the date of our most recent  evaluation,
       including any corrective actions with regard to significant  deficiencies
       and material weaknesses.



Date:  November 14, 2002                            /s/ ReiJane Huai
                                                    -------------------------
                                                    ReiJane Huai
                                                    Chief Executive Officer

                                       23





I, Jacob Ferng, certify that:

1.     I have  reviewed  this  quarterly  report  on  form  10-Q  of  FalconStor
       Software, Inc.;

2.     Based on my knowledge,  this quarterly report does not contain any untrue
       statement of a material fact or omit to state a material  fact  necessary
       to make the statements  made, in light of the  circumstances  under which
       such  statements  were made,  not  misleading  with respect to the period
       covered by this quarterly report;

3.     Based on my knowledge,  the  financial  statements,  and other  financial
       information  included in this  quarterly  report,  fairly  present in all
       material respects the financial condition, results of operations and cash
       flows of the  registrant  as of, and for,  the periods  presented in this
       quarterly report;

4.     The  registrant's  other  certifying  officers and I are  responsible for
       establishing  and  maintaining  disclosure  controls and  procedures  (as
       defined in Exchange Act Rules 13a-14 and 15d-14) for the  registrant  and
       we have:

          a)     designed such disclosure controls and procedures to ensure that
                 material information relating to the registrant,  including its
                 consolidated subsidiaries, is made known to us by others within
                 those  entities,  particularly  during the period in which this
                 quarterly report is being prepared;

          b)     evaluated  the  effectiveness  of the  registrant's  disclosure
                 controls  and  procedures  as of a date within 90 days prior to
                 the  filing  date of this  quarterly  report  (the  "Evaluation
                 Date"); and

          c)     presented in this  quarterly  report our  conclusion  about the
                 effectiveness  of the disclosure  controls and procedures based
                 on our evaluation as of the Evaluation Date;

5.     The registrant's other certifying officers and I have disclosed, based on
       our most recent  evaluation,  to the registrant's  auditors and the audit
       committee of registrant's  board of directors (or persons  performing the
       equivalent function):

          a)     all  significant  deficiencies  in the design or  operation  of
                 internal  controls which would adversely affect the registrants
                 ability to record, process, summarize and report financial data
                 and have identified for the registrant's  auditors any material
                 weakness in internal controls; and

          b)     any fraud, whether or not material, that involves management or
                 other employees who have a significant role in the registrant's
                 internal controls; and

6.     The registrant's  other certifying  officers and I have indicated in this
       quarterly  report  whether  or not  there  were  significant  changes  in
       internal  controls or in other  factors that could  significantly  affect
       internal controls  subsequent to the date of our most recent  evaluation,
       including any corrective actions with regard to significant  deficiencies
       and material weaknesses.



Date: November 14, 2002                   /s/ Jacob Ferng
                                          --------------------------------------
                                          Jacob Ferng
                                          Chief Financial Officer

                                       24