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         March 31, 2003
                                          --------------------------------------

/ /         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.)

            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 / /

            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 May 7, 2003
was 45,613,814, 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 March 31, 2003
                (unaudited) and December 31, 2002                            3

           Unaudited Consolidated Statements of Operations for the
                three months ended March 31, 2003 and 2002                   4

           Unaudited Consolidated Statements of Cash Flows for the three
                months ended March 31, 2003 and 2002                         5

           Notes to the Unaudited Condensed Consolidated
                Financial Statements                                         6

Item 2.    Management's Discussion and Analysis of Financial Condition
                and Results of Operations                                   12

Item 3.    Qualitative and Quantitative Disclosures about Market Risk       21

Item 4.    Controls and Procedures                                          21


PART II.   Other Information                                                22

Item 6.    Exhibits and Reports on Form 8-K                                 22

                                      -2-





PART I.  FINANCIAL INFORMATION
ITEM 1.  Consolidated Financial Statements

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                                                                  March 31, 2003   December 31, 2002
                                                                                  --------------   -----------------
                          Assets                                                   (unaudited)
Current assets:
   Cash and cash equivalents ................................................     $ 15,600,619      $ 14,191,075
   Marketable securities ....................................................       30,731,311        36,910,448
   Accounts receivable, net .................................................        3,941,408         4,285,892
   Prepaid expenses and other current assets ................................          733,498         1,167,174
                                                                                  ------------      ------------

            Total current assets ............................................       51,006,836        56,554,589

Property and equipment, net .................................................        2,476,644         2,068,001
Goodwill ....................................................................        3,301,599         3,301,599
Other intangible assets, net ................................................          319,722           309,491
Other assets ................................................................        3,061,987         2,476,306
                                                                                  ------------      ------------

            Total assets ....................................................     $ 60,166,788      $ 64,709,986
                                                                                  ============      ============

                     Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable .........................................................     $    450,770      $    437,088
   Accrued expenses .........................................................        1,942,677         1,987,651
   Deferred revenue .........................................................        2,225,983         2,182,729
   Net liabilities of discontinued operations ...............................        1,291,398         4,201,465
                                                                                  ------------      ------------

            Total current liabilities .......................................        5,910,828         8,808,933
                                                                                  ------------      ------------

Commitments

Stockholders' equity:
   Convertible preferred stock - $.001 par value, 2,000,000 shares authorized             --                --
   Common stock - $.001 par value, 100,000,000 shares authorized,
      45,824,882 and 45,527,590 shares issued, respectively                             45,825            45,528
   Additional paid-in capital ...............................................       81,536,321        81,423,661
   Deferred compensation ....................................................         (355,576)         (471,445)
   Accumulated deficit ......................................................      (25,433,487)      (23,694,634)
   Common stock held in treasury, at cost (235,000 shares) ..................       (1,435,130)       (1,435,130)
   Accumulated other comprehensive (loss) gain ..............................         (101,993)           33,073
                                                                                  ------------      ------------

            Total stockholders' equity ......................................       54,255,960        55,901,053
                                                                                  ------------      ------------
            Total liabilities and stockholders' equity ......................     $ 60,166,788      $ 64,709,986
                                                                                  ============      ============

     See accompanying notes to unaudited consolidated financial statements.

                                      -3-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                                                Three Months Ended
                                                                     March 31,
                                                               2003              2002
                                                               ----              ----

Revenues:
Software license revenue ............................     $  2,686,818      $  1,634,944
Software services and other revenue .................          992,089           345,898
                                                          ------------      ------------
                                                             3,678,907         1,980,842
                                                          ------------      ------------

Operating expenses:
   Amortization of purchased and capitalized software          261,213             7,881
   Cost of software services and other revenue ......          592,001           311,339
   Software development costs .......................        1,634,792         1,694,756
   Selling and marketing ............................        2,548,930         2,311,822
   General and administrative .......................          692,320           617,488
                                                          ------------      ------------
                                                             5,729,256         4,943,286
                                                          ------------      ------------
           Operating loss ...........................       (2,050,349)       (2,962,444)
                                                          ------------      ------------

Interest and other income ...........................          318,311           381,059
                                                          ------------      ------------

         Loss before income taxes ...................       (1,732,038)       (2,581,385)

Provision for income taxes ..........................            6,815              --
                                                          ------------      ------------

         Net loss ...................................     $ (1,738,853)     $ (2,581,385)
                                                          ------------      ------------

Basic and diluted net loss per share ................     $      (0.04)     $      (0.06)
                                                          ============      ============

Weighted average basic and diluted shares
   outstanding ......................................       45,499,862        45,184,257
                                                          ============      ============


     See accompanying notes to unaudited consolidated financial statements.

                                      -4-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                                    Three Months Ended
                                                                         March 31,
                                                                   2003              2002
                                                                   ----              ----
Cash flows from operating activities:
   Net loss .............................................     $ (1,738,853)     $ (2,581,385)
      Adjustments to reconcile net loss to net cash
         used in operating activities:
         Depreciation and amortization ..................          588,938           352,618
         Non-cash professional services expenses ........           10,901            12,600
         Equity-based compensation expense ..............          115,869           358,546
      Changes in operating assets and liabilities:
         Accounts receivable, net .......................          344,484           141,316
         Prepaid expenses and other current assets ......          433,676          (150,294)
         Other assets ...................................          (50,541)           (6,788)
         Accounts payable ...............................           13,682           113,821
         Accrued expenses ...............................          (44,974)         (173,700)
         Deferred revenue ...............................           43,254           342,194
                                                              ------------      ------------

            Net cash used in operating activities .......         (283,564)       (1,591,072)
                                                              ------------      ------------

Cash flows from investing activities:
   Sale of marketable securities ........................        8,349,508              --
   Purchase of marketable securities ....................       (2,300,000)       (9,973,296)
   Purchase of property and equipment ...................         (690,047)         (481,271)
   Purchase of software licenses ........................         (811,000)             --
   Purchase of intangibles ..............................          (41,905)             --
                                                              ------------      ------------

      Net cash provided by (used in) investing activities        4,506,556       (10,454,567)
                                                              ------------      ------------

Cash flows from financing activities:
   Proceeds from exercise of stock options ..............          102,056         1,076,538
                                                              ------------      ------------

      Net cash provided by financing activities .........          102,056         1,076,538
                                                              ------------      ------------

Cash flows from discontinued operations:
   Payments of liabilities of discontinued operations ...       (2,910,067)       (1,460,101)
                                                              ------------      ------------

Effect of exchange rate changes on cash .................           (5,437)          (14,149)
                                                              ------------      ------------

Net increase (decrease) in cash and cash equivalents ....        1,409,544       (12,443,351)

Cash and cash equivalents, beginning of period ..........       14,191,075        38,370,937
                                                              ------------      ------------

Cash and cash equivalents, end of period ................     $ 15,600,619      $ 25,927,586
                                                              ============      ============

The  Company  did not pay any  interest  expense  or income  taxes for the three
months  ended  March 31,  2003 and 2002.  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  infrastructure  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
and for the three  months  ended March 31, 2003 and 2002,  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 March 31, 2003 and the results of its operations for the three
months ended March 31, 2003 and 2002.


(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
$15.0  million  at March 31,  2003.  Marketable  securities  at March  31,  2003
amounted to $30.7  million  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)  gain 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.  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.

    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
payments  based  on  the  products   distributed  by  the  OEM  or  distributor.

                                      -6-





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 quarter  ended March 31, 2003,  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. The associated
revenue was recognized  when the hardware and the software were delivered to the
customer.


(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).

(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.  Identifiable  intangible assets are amortized over a three-year
period using the straight-line method. Amortization expense was $31,674 and $432
for the three  months  ended  March 31, 2003 and 2002,  respectively.  The gross
carrying amount and accumulated  amortization of other  intangible  assets as of
March 31, 2003 and December 31, 2002 are as follows:





                                                             March 31,      December 31,
                                                               2003            2002
                                                             ---------      ------------

        Customer relationships and purchased technology:

        Gross carrying amount                                $ 216,850      $ 216,850
        Accumulated amortization                             $ (54,213)     $ (36,142)
                                                             ---------      ---------
       Net carrying amount                                   $ 162,637      $ 180,708
                                                             =========      =========

        Patents and trademarks:

        Gross carrying amount                                $ 187,439      $ 145,534
        Accumulated amortization                             $ (30,354)     $ (16,751)
                                                             ---------      ---------
       Net carrying amount                                   $ 157,085      $ 128,783
                                                             =========      =========

(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 in
the end of March 2001. Until such product was released,  the Company capitalized
$94,570 of software  development  costs, of which  $7,881 was  amortized for the
three months ended March 31, 2003 and 2002. 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.

                                      -7-





    Purchased   software   technology  of  $2,458,750  and  $1,923,611,  net  of
accumulated  amortization  of $1,392,249  and  $1,116,389,  is included in other
assets in the  balance  sheets  as of March  31,  2003 and  December  31,  2002,
respectively.  Amortization  expense was  $275,860  and  $186,667  for the three
months ended March 31, 2003 and 2002, 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,  issued in March  2000,  to account  for its  fixed-plan  stock
options.  Under this  method,  compensation  expense is  recorded on the date of
grant only if 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:

                                                         For the Three Months Ended March 31,

                                                                2003              2002
                                                            -----------      -----------



Net loss as reported                                        $(1,738,853)     $(2,581,385)

 Add stock-based employee compensation expense included
       in reported net income, net of tax                   $   115,869      $   358,546

 Deduct total stock-based employee compensation expense
       determined under fair-value-based method for all
       awards, net of tax                                   $(1,317,042)     $  (877,116)
                                                            -----------      -----------

Net loss - pro forma                                        $(2,940,026)     $(3,099,955)
                                                            ===========      ===========

Basic net loss per common share-as reported                 $     (0.04)     $     (0.06)

Basic net loss  per common share- pro forma                 $     (0.06)     $     (0.07)

                                      -8-





(l) FINANCIAL INSTRUMENTS

    As of March 31, 2003 and December 31, 2002,  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  from the
functional  currency  to the U.S.  dollar 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 component of  accumulated
other  (loss)  gain in  stockholders'  equity.  Realized  gains and losses  from
foreign currency transactions are included in the 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  periods  presented,  all common  stock
equivalents were excluded from diluted net loss per share. As of March 31, 2003,
potentially  dilutive common stock equivalents  included 9,047,115 stock options
outstanding.

(o)  COMPREHENSIVE LOSS

    Comprehensive  loss  amounted to  $1,873,919  and  $2,848,111  for the three
months ended March 31, 2003 and 2002,  respectively  and includes the  Company's
net loss, foreign currency translation adjustments of $(5,437) and $(14,149) for
the three  months  ended March 31, 2003 and 2002,  respectively  and  unrealized
losses on  marketable  securities  of $(129,629)  and  $(252,577)  for the three
months ended March 31, 2003 and 2002, respectively.

(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 November 2002, the Emerging Issue Task Force ("EITF") reached a consensus
on EITF Issue No.  00-21,  "ACCOUNTING  FOR REVENUE  ARRANGEMENTS  WITH MULTIPLE
DELIVERABLES".  The Issue  addresses the  accounting for  arrangements  that may
involve the delivery or  performance of multiple  revenue-generating  activities
and how to determine whether such an arrangement involving multiple deliverables
contains more than one unit of accounting  for purposes of revenue  recognition.
The guidance in this issue is effective for revenue arrangements entered into in
quarters beginning after June 15, 2003. Accordingly, the Company will adopt EITF
Issue No. 00-21  effective July 1, 2003. We are currently  evaluating the impact
of this  Issue  but do not  expect  adoption  to have a  material  impact on our
results of operations, financial position or cash flows.

    In December 2002, the FASB issued SFAS No. 148,  ACCOUNTING FOR  STOCK-BASED
COMPENSATION--TRANSITION  AND DISCLOSURE  ("SFAS No. 148").  SFAS No. 148 amends
SFAS No. 123,  ACCOUNTING FOR STOCK-BASED  COMPENSATION,  to provide alternative
methods of transition for a voluntary change to the fair  value-based  method of
accounting for stock-based employee compensation ("transition  provisions").  In
addition, SFAS No. 148 amends the disclosure requirements of APB Opinion No. 28,
INTERIM FINANCIAL REPORTING, to require proforma disclosure in interim financial
statements by companies that elect to account for stock-based compensation using
the  intrinsic  value  method  prescribed  in APB  Opinion  No. 25  ("disclosure
provisions"). The transition methods of SFAS No. 148 are effective for financial
statements  for fiscal  years  ending  after  December  15,  2002.  The  Company

                                      -9-





continues  to use the  intrinsic  value  method of  accounting  for  stock-based
compensation.  As a result,  the transition  provisions do not have an effect on
the Company's  consolidated  financial  statements.  The Company has adopted the
disclosure  requirements of SFAS No. 148. The FASB recently  indicated that they
will require  stock-based  employee  compensation  to be recorded as a charge to
earnings beginning in 2004. The Company will continue to monitor the progress of
the FASB on the issuance of this  standard as well as evaluate its position with
respect to current guidance.

    In January 2003, the FASB issued  Interpretation  No. 46,  Consolidation  of
Variable Interest  Entities,  an interpretation of Accounting  Research Bulletin
No. 51.  Interpretation 46 establishes  accounting guidance for consolidation of
variable  interest  entities  that  function  to support the  activities  of the
primary beneficiary.  Interpretation 46 applies to any business enterprise, both
public and private, that has a controlling interest, contractual relationship or
other  business  relationship  with a  variable  interest  entity.  The  Company
currently has no contractual  relationship or other business relationship with a
variable  interest  entity and  therefore the adoption did not have an effect on
its consolidated  financial position or results of operations.  However,  if the
Company enters into any such arrangement with a variable  interest entity in the
future,  its  consolidated  financial  position or results of operations  may be
adversely impacted.

(r)  RECLASSIFICATIONS

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


(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 $2,432,419 in cash plus payments  contingent on
the level of revenues  from IP Metrics'  products  and  services for a period of
twenty-four  months.  As of March 31, 2003, the Company has accrued  $281,469 of
additional  purchase  consideration  related to these contingent  payments.  The
acquisition  was accounted  for under the purchase  method and the results of IP
Metrics are included with those of the Company from the date of acquisition.

      The fair value of the net tangible  liabilities of IP Metrics  assumed was
$898,306.  The Company purchased certain intangible  assets,  including customer
relationships  and  purchased  technology  with a fair value of $216,851.  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 $3,113,874 and has
been recorded as goodwill.

      On November 12,  2002,  FalconStor  AC,  Inc.,  acquired all of the common
stock of FarmStor,  a software sales  organization  in the Republic of Korea for
$180,000 in cash.  The fair value of the net  tangible  liabilities  of FarmStor
assumed was $7,725.  The  purchase  price in excess of the fair value of the net
tangible  assets  acquired and  liabilities  assumed by the Company  amounted to
$187,725 and has been recorded as goodwill.

      The following unaudited pro forma consolidated financial information gives
effect to the above  described  acquisitions  of IP Metrics and FarmStor,  as if
they had occurred at the beginning of the period by consolidating the continuing
results of  operations  of the  Company,  IP Metrics and  FarmStor for the three
months ended March 31, 2002.

                                                                     Three Months Ended
                                                                       March 31, 2002
                                                                     ------------------

         Revenues ................................................     $  2,208,976
         Net Loss from continuing operations .....................       (2,500,264)
         Basic and diluted net loss from continuing operations per
              share ..............................................             --
                                                                       $      (0.06)
         Weighted average basic and diluted shares
              outstanding.........................................       45,184,257

                                      -10-





      The pro forma  statement is provided for  illustrative  purposes  only and
does not represent what the actual consolidated results of operations would have
been had the  acquisitions  occurred on the date assumed,  nor is it 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 months
ended March 31, 2003 and March 31, 2002 and the location of long-lived assets as
of March 31, 2003 and December 31, 2002 are summarized as follows:

                                           Three Months Ended March 31,
                                               2003          2002
                                           ----------     ----------

          United States                    $2,301,566     $1,168,697
          Asia and other international     $1,377,341     $  812,145
                                           -------------------------

             Total revenues                $3,678,907     $1,980,842
                                           ==========     ==========

                                                                    March 31,     December 31,
                                                                      2003            2002
                                                                   ----------     ------------

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

          United States                                            $8,411,049     $7,655,900
          Asia and other international                             $  748,903     $  499,497
                                                                   ----------     ----------

          Total long-lived assets                                  $9,159,952     $8,155,397
                                                                   ==========     ==========

(4)  LIABILITIES OF DISCONTINUED OPERATIONS

      On February 14, 2003, the Company reached a settlement  related to a claim
associated  with the liabilities of  discontinued  operations.  The Company paid
$2,850,000 in settlement of this claim.

(5)  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 will 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.  As of March  31,  2003,  the  Company
repurchased a total of 235,000 shares for $1,435,130.

                                      -11-





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

            FalconStor  was   incorporated   in  Delaware  for  the  purpose  of
developing,  manufacturing and selling network storage  infrastructure  software
solutions and providing  related  maintenance,  implementation  and  engineering
services. Our unique approach to storage networking enables companies to embrace
state-of-art  equipment (based on SCSI, Fibre Channel or iSCSI) from any storage
manufacturer  without  rendering  their existing or legacy  solutions  obsolete.
Several  strategic  partners  have  recognized  the  industrial  strength of our
flagship  IPStor(R)  software  and  utilized it to power their  special  purpose
storage  appliances to perform Real Time Data Migration,  Data Replication,  and
other advanced  storage  services.  IPStor  leverages high  performance IP or FC
based networks to help corporate IT aggregate  storage  capacity and contain the
run-away  cost  of  administering  mission-critical  storage  services  such  as
snapshot, backup, data replication, and other storage services, in a distributed
environment.  Over 300 customers  around the world have  deployed  IPStor in the
production  environment to manage storage infrastructure with minimal TCO (Total
Cost of Ownership) and optimal ROI (Return on Investment).

            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 accompanying 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  the  fee is  fixed  and  determinable,  among  other  criteria.  An
arrangement  is  evidenced  by a  signed  customer  contract  for  nonrefundable
payments  received  from OEMs,  or a customer  purchase  order 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.

RESULTS OF  OPERATIONS - FOR THE THREE  MONTHS ENDED MARCH 31, 2003  COMPARED TO
THE THREE MONTHS ENDED MARCH 31, 2002.

REVENUES

Overall,  revenues  increased  86% from $2.0  million for the three months ended
March 31, 2002 to $3.7 million for the three months ended March 31, 2003.

SOFTWARE LICENSE REVENUE

            Software  license  revenue is  comprised of software  licenses  sold
through our OEM's, value-added resellers and distributors to end users and, to a
lesser extent,  directly to end users. These revenues are recognized when, among

                                      -12-





other  requirements,  we receive a customer  purchase order and the software and
permanent key codes are delivered to the customer. We also receive nonrefundable
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  64% from $1.6 million for the
three  months  ended March 31, 2002 to $2.7  million for the three  months ended
March 31, 2003. The 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. As a result of these increases, the number of our transactions
nearly doubled compared to the same period a year ago.

SOFTWARE SERVICES AND OTHER REVENUE

            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, to a lesser
extent,  sales of  computer  hardware.  Revenue  derived  from  maintenance  and
technical  support   contracts  is  recognized   ratably  over  the  contractual
maintenance term. Professional services revenue is recognized in the period that
the related services are performed.  Engineering  services are 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  first  three  months  of 2003,  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.  The associated  revenue
was  recognized  when the hardware and software were  delivered to the customer.
Software services and other revenue increased 187% to $1.0 million for the three
months ended March 31, 2003  compared to $0.3 million for the three months ended
March 31, 2002.  The primary  reason for the  increase in software  services and
other  revenue was an increase in the number of our  maintenance  and  technical
support  contracts.  This  increase  in  maintenance  and support  contracts  is
directly  related to the  increase in our software  license customers  that have
elected to purchase maintenance.  Additionally, for the three months ended March
31,  2003,  we earned  revenue  from  maintenance  renewals  related to software
licenses from the prior year.  For the three months ended March 31, 2002, we did
not earn any revenue  from  maintenance  renewals  since our  software  was only
released  at the end of the second  quarter of 2001.  The sale of  approximately
$0.4  million  of  hardware  in the  three  months  ended  March  31,  2003 also
contributed  to the  increase in software  services and other  revenue.  For the
three months ended March 31, 2002, we did not have any sales of hardware.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

            Amortization  of purchased and capitalized  software  increased from
$7,881 for the three  months  ended March 31, 2002 to $0.3 million for the three
months  ended  March 31,  2003.  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 are 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.  Amortization of capitalized
software  was $7,881 for the three  months  ended March 31,  2002 and 2003.  The
amortization of purchased software licenses is recorded as software  development
expense until the modified product is available for resale and then the expenses
are recorded in cost of revenues. For the three months ended March 31, 2002, the
amortization of purchased software licenses was recorded as software development
expense since the product was not yet available for resale. For the three months
ended March 31, 2003, a much higher portion of our purchased  software  licenses
were available for resale. As a result,  amortization of $253,332 related to the
purchased  software  licenses  available  for  resale  was  recorded  in cost of
revenues for the three months ended March 31, 2003.

COST OF SOFTWARE SERVICES AND OTHER REVENUE

            Cost of 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 software
services and other  revenues  also  includes the cost of hardware  purchased for
resale.  Cost of software services and other revenues for the three months ended
March 31, 2003 increased by 90% to $0.6 million compared to $0.3 million for the

                                      -13-





three months ended March 31, 2002. The increase in cost of software services and
other revenues is primarily related to $0.3 million of hardware costs associated
with  hardware  revenue.  For the three months ended March 31, 2002,  we did not
have any sales of hardware.

            Gross  profit for the three  months  ended  March 31,  2003 was $2.8
million or 77%  compared to $1.7 million or 84% for the three months ended March
31, 2002.  The increase in gross profit was directly  related to the increase in
revenues.  The decrease in gross  margins was  primarily  due to the increase in
amortization of purchased software licenses and lower margins on hardware sales.

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 decreased 4% to $1.6 million
for the three months ended March 31, 2003 from $1.7 million for the three months
ended March 31, 2002. The decrease in software  development costs was mainly due
to recording a portion of amortization  expense from purchased software licenses
in amortization of purchased and capitalized  software in 2003. The amortization
of these licenses is recorded as software development expense until the modified
product is  available  for resale and then the  expenses are recorded in cost of
revenues.

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  10% to $2.5  million for the three  months  ended March 31, 2003 from
$2.3 million for the three months ended March 31, 2002. This increase in selling
and marketing expenses was partially due to 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 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 increased 12% to
$0.7 million for the three months ended March 31, 2003 from $0.6 million for the
three months ended March 31,  2002.  The increase in general and  administrative
expenses was primarily due to significantly increased premiums for our directors
and officers insurance.

INTEREST AND OTHER INCOME

            Interest  and other  income  decreased  16% to $0.3  million for the
three  months  ended March 31, 2003 from $0.4 million for the three months ended
March 31, 2002. This decrease in interest income was due to lower interest rates
and lower average cash, cash equivalent and marketable securities balances.

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 March 31,
2003, 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.
Accordingly, we provided a full valuation allowance against our net deferred tax
assets.  Our income tax  provision  consists of tax  liabilities  related to our
foreign subsidiaries.


LIQUIDITY AND CAPITAL RESOURCES

            Our cash and cash  equivalents  totaled $15.6 million and marketable
securities totaled $30.7 million at March 31, 2003. As of March 31, 2002, we had
approximately  $25.9 million in cash and cash  equivalents  and $35.9 million in
marketable  securities.  Net cash  used in  operating  activities  totaled  $0.3
million for the three months ended March 31, 2003.  This was  primarily a result

                                      -14-





of our net loss of $1.7  million,  an increase in other assets and a decrease in
accrued  expenses.  These amounts were partially  offset by non-cash  charges of
$0.7 million consisting of depreciation and amortization,  non-cash professional
services expenses, and equity-based compensation.  Additional offsetting amounts
include  decreases in accounts  receivable,  prepaid  expenses and other current
assets, and increases in accounts payable and deferred revenue. Net cash used in
operating activities for the three months ended March 31, 2002 was $1.6 million.
The cash used in operating  activities for the three months ended March 31, 2002
was mainly  comprised of the Company's  net loss of $2.6 million,  a decrease in
accrued  expenses and an increase in prepaid  expenses and other current assets.
These amounts were  partially  offset by non-cash  expenses of $0.7  million,  a
decrease in accounts receivable and an increase in accounts payable and deferred
revenue.

            Net cash provided by investing  activities  was $4.5 million for the
three  months  ended March 31, 2003,  due  primarily to net sales of  marketable
securities  of $6.0 million.  This amount was  partially  offset by purchases of
property and  equipment of $0.7  million and  purchases of software  licenses of
$0.8 million.  Net cash used in investing  activities  was $10.5 million for the
three  months  ended  March 31,  2002,  due to $10.0  million  in  purchases  of
marketable securities and $0.5 million in purchases of property and equipment.

            Net cash provided by financing  activities was $0.1 million and $1.1
million for the three months ended March 31, 2003 and 2002, respectively.  These
amounts were related to the exercise of stock options.

            For the three  months  ended March 31,  2003 and 2002,  we paid $2.9
million and $1.5 million,  respectively,  related to liabilities of discontinued
operations.

            As of March 31, 2003, we had $1.3 million of liabilities  related to
the discontinued operations of Network Peripherals Inc.

            In October 2001, our Board of Directors authorized the repurchase of
up to two million  shares of our  outstanding  common  stock,  of which  235,000
shares were repurchased  through March 31, 2003, at an aggregate  purchase price
of $1.4 million.

            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.  As of March 31,
2003, the Company has accrued $0.3 million of additional purchase  consideration
related to sales of IP Metrics products.

            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 November 2002,  the Emerging Issue Task Force ("EITF")  reached a
consensus on EITF Issue No. 00-21,  "ACCOUNTING  FOR REVENUE  ARRANGEMENTS  WITH
MULTIPLE DELIVERABLES". The Issue addresses the accounting for arrangements that
may  involve  the  delivery  or  performance   of  multiple   revenue-generating
activities and how to determine whether such an arrangement  involving  multiple
deliverables  contains more than one unit of accounting  for purposes of revenue
recognition.  The guidance in this issue is effective  for revenue  arrangements
entered into in quarters  beginning  after June 15, 2003.  Accordingly,  we will
adopt EITF Issue No. 00-21  effective July 1, 2003. We are currently  evaluating
the impact of this Issue but do not expect adoption to have a material impact on
our results of operations, financial position or cash flows.

                                      -15-





            In December 2002, the Financial  Accounting Standards Board ("FASB")
issued  Statement of Financial  Accounting  Standards  No. 148,  ACCOUNTING  FOR
STOCK-BASED  COMPENSATION--TRANSITION  AND  DISCLOSURE  ("SFAS No.  148").  SFAS
No.148 amends SFAS No. 123, Accounting for Stock-Based Compensation,  to provide
alternative methods of transition for a voluntary change to the fair value-based
method  of  accounting  for  stock-based  employee   compensation   ("transition
provisions").  In addition,  SFAS No. 148 amends the disclosure  requirements of
Accounting Principals Board ("APB") Opinion No. 28, INTERIM FINANCIAL REPORTING,
to require proforma disclosure in interim financial statements by companies that
elect to account for stock-based  compensation  using the intrinsic value method
prescribed  in APB  Opinion No. 25  ("disclosure  provisions").  The  transition
methods of SFAS No. 148 are effective for financial  statements for fiscal years
ending after December 15, 2002. We continue to use the intrinsic value method of
accounting for stock-based compensation.  As a result, the transition provisions
do not have an effect on our consolidated financial statements.  We have adopted
the disclosure  requirements  of SFAS No. 148. The FASB recently  indicated that
they will require stock-based  employee  compensation to be recorded as a charge
to earnings  beginning in 2004.  We will continue to monitor the progress of the
FASB on the  issuance of this  standard as well as evaluate  our  position  with
respect to current guidance.

            In  January   2003,   the  FASB   issued   Interpretation   No.  46,
CONSOLIDATION OF VARIABLE  INTEREST  ENTITIES,  AN  INTERPRETATION OF ACCOUNTING
RESEARCH BULLETIN NO. 51. Interpretation 46 establishes  accounting guidance for
consolidation  of  variable  interest  entities  that  function  to support  the
activities of the primary beneficiary. Interpretation 46 applies to any business
enterprise,   both  public  and  private,   that  has  a  controlling  interest,
contractual relationship or other business relationship with a variable interest
entity.  We  currently  have  no  contractual  relationship  or  other  business
relationship  with a variable interest entity and therefore the adoption did not
have an effect on our consolidated  financial position or results of operations.
However,  if we enter into any such arrangement with a variable  interest entity
in the future, our consolidated  financial position or results of operations may
be adversely impacted.


                                  RISK FACTORS

WE HAVE HAD LIMITED REVENUES AND A HISTORY OF LOSSES,  AND WE MAY NOT ACHIEVE OR
MAINTAIN PROFITABILITY.

            We have had limited  revenues and a history of losses.  For the year
ended  December  31,  2002 and the three  months  ended March 31,  2003,  we had
revenues of $10.6  million and $3.7 million,  respectively.  For the period from
inception  (February  10, 2000)  through March 31, 2003 and for the three months
ended  March 31,  2003,  we had a net loss of $25.4  million  and $1.7  million,
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,  although  we are  unable to predict
whether  we  will  be  profitable.  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.

                                      -16-




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

            We have only a limited  history  from which to predict our  revenue.
This limited operating experience,  combined with the rapidly evolving nature of
the network storage 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  COULD  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 network storage  infrastructure  software.  Because our sales
are primarily to major  corporate  customers  whose  businesses  fluctuate  with
general  economic and  business  conditions,  continued  soft demand for network
storage  infrastructure  software  caused by a weakening  economy and  budgetary
constraints may result in decreased revenues. Customers may continue to defer or
to 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.

            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 NETWORK STORAGE INFRASTRUCTURE SOFTWARE MARKET, OUR OPERATING RESULTS MAY
SUFFER.

            The network  storage  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
network   storage   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   network   storage
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

                                      -17-





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.

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

            The network  storage  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 or to expand network storage  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.

                                      -18-





            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 26.2 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  approximately  2.0 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 past twelve  months
ended  March 31,  2003,  the market  price of our common  stock as quoted on the
NASDAQ National  Market System  fluctuated  between $3.43 and $7.60.  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 March 31,  2003,  we have  outstanding  options to purchase an
aggregate of 9,047,115 shares of our common stock at a weighted average exercise
price of $3.67 per share.

                                      -19-





            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.  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.

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 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  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 product or 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.  Worldwide  competition  for
skilled  employees in the network storage  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.

                                      -20-





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.

            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.

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.  There were no significant changes in our internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their evaluation.

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 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.

                                      -21-





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 January 29, 2003, we filed a Form 8-K under Item 5.



                                      -22-







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

May 15, 2003


                                      -23-






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 weakness.


Date:  May 15, 2003                             /s/ ReiJane Huai
                                                --------------------------------
                                                ReiJane Huai
                                                Chief Executive Officer

                                      -24-





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 weakness.


Date:   May 15, 2003                            /s/ Jacob Ferng
                                                --------------------------------
                                                Jacob Ferng
                                                Chief Financial Officer

                                      -25-