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, 2004
                                    --------------------------------------------

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

                         Commission File Number 0-23970

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

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

      2 Huntington Quadrangle
         Melville, New York                             11747
(Address of principal executive offices)              (Zip code)

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

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

            Yes  /X/    No / /

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

THE NUMBER OF SHARES OF COMMON  STOCK ISSUED AND  OUTSTANDING  AS OF MAY 3, 2004
WAS 46,698,941 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, 2004
                (unaudited) and December 31, 2003                             3

            Unaudited Consolidated Statements of Operations for the
                three months ended March 31, 2004 and 2003                    4

            Unaudited Consolidated Statements of Cash Flows for the three
                months ended March 31, 2004 and 2003                          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       22

Item 4.     Controls and Procedures                                          22

PART II.    Other Information                                                23

Item 1.     Legal Proceedings                                                23

Item 6.     Exhibits and Reports on Form 8-K                                 23

                                      -2-





PART I.  FINANCIAL INFORMATION
ITEM 1.  Consolidated Financial Statements

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                                                                                March 31, 2004        December 31, 2003
                                                                                --------------        -----------------
                                ASSETS                                          (unaudited)

Current assets:
   Cash and cash equivalents ................................................   $ 13,117,614             $  8,486,144
   Marketable securities ....................................................     22,537,598               28,199,242
   Accounts receivable, net of allowances of $1,966,430 and
     $1,837,934,respectively ................................................      6,873,215                7,109,922
   Prepaid expenses and other current assets ................................      1,261,963                1,273,125
                                                                                ------------             ------------

            Total current assets ............................................     43,790,390               45,068,433

Property and equipment, net .................................................      4,077,184                3,861,069
Goodwill ....................................................................      3,473,326                3,366,642
Other intangible assets, net ................................................        368,831                  396,940
Other assets ................................................................      3,487,749                3,799,949
                                                                                ------------             ------------

            Total assets ....................................................   $ 55,197,480             $ 56,493,033
                                                                                ============             ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable .........................................................   $    774,495             $    562,305
   Accrued expenses .........................................................      2,592,876                2,777,391
   Deferred revenue .........................................................      2,712,131                2,202,179
                                                                                ------------             ------------

            Total current liabilities .......................................      6,079,502                5,541,875

Deferred revenue ............................................................        582,191                  395,609
                                                                                ------------             ------------

            Total liabilities ...............................................      6,661,693                5,937,484

Commitments

Stockholders' equity:
   Convertible preferred stock - $.001 par value, 2,000,000 shares authorized           --                       --
   Common stock - $.001 par value, 100,000,000 shares authorized,
      46,927,341 and 46,745,330 shares issued, respectively .................         46,927                   46,745
   Additional paid-in capital ...............................................     83,555,174               83,277,981
   Deferred compensation ....................................................           --                     (7,969)
   Accumulated deficit ......................................................    (33,285,096)             (31,063,589)
   Common stock held in treasury, at cost (235,000 shares) ..................     (1,435,130)              (1,435,130)
   Accumulated other comprehensive loss .....................................       (346,088)                (262,489)
                                                                                ------------             ------------

            Total stockholders' equity ......................................     48,535,787               50,555,549
                                                                                ------------             ------------
            Total liabilities and stockholders' equity ......................   $ 55,197,480             $ 56,493,033
                                                                                ============             ============

     See accompanying notes to unaudited consolidated financial statements.

                                      -3-





                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                                                       Three Months Ended
                                                                             March 31,

                                                                      2004              2003
                                                                      ----              ----

Revenues:
Software license revenue ..................................     $  3,547,831      $  2,686,818
Maintenance revenue .......................................          821,853           284,211
Software services and other revenue .......................          889,114           707,878
                                                                ------------      ------------
                                                                   5,258,798         3,678,907
                                                                ------------      ------------

Operating expenses:
   Amortization of purchased and capitalized software .....          415,048           283,741
   Cost of maintenance, software services and other revenue          978,005           592,001
   Software development costs .............................        2,161,916         1,612,264
   Selling and marketing ..................................        3,313,538         2,548,930
   General and administrative .............................          810,643           692,320
                                                                ------------      ------------
                                                                   7,679,150         5,729,256
                                                                ------------      ------------
           Operating loss .................................       (2,420,352)       (2,050,349)
                                                                ------------      ------------

Interest and other income .................................          202,925           318,311
                                                                ------------      ------------

         Loss before income taxes .........................       (2,217,427)       (1,732,038)

Provision for income taxes ................................            4,080             6,815
                                                                ------------      ------------

         Net loss .........................................     $ (2,221,507)     $ (1,738,853)
                                                                ------------      ------------

Basic and diluted net loss per share ......................     $      (0.05)     $      (0.04)
                                                                ============      ============

Weighted average basic and diluted shares
   outstanding ............................................       46,638,740        45,499,862
                                                                ============      ============

     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,
                                                               2004              2003
Cash flows from operating activities:
   Net loss .........................................     $ (2,221,507)     $ (1,738,853)
      Adjustments to reconcile net loss to net cash
         used in operating activities:
         Depreciation and amortization ..............          891,555           588,938
         Non-cash professional services expenses ....            6,753            10,901
         Equity-based compensation expense ..........            7,969           115,869
      Changes in operating assets and liabilities:
         Accounts receivable, net ...................          236,707           344,484
         Prepaid expenses and other current assets ..            3,281           433,676
         Other assets ...............................          (65,465)          (50,541)
         Accounts payable ...........................          212,190            13,682
         Accrued expenses ...........................         (291,199)          (44,974)
         Deferred revenue ...........................          696,534            43,254
                                                          ------------      ------------

            Net cash used in operating activities ...         (523,182)         (283,564)
                                                          ------------      ------------

Cash flows from investing activities:
   Sale of marketable securities ....................       13,084,605         8,349,508
   Purchase of marketable securities ................       (7,570,637)       (2,300,000)
   Purchase of property and equipment ...............         (640,880)         (690,047)
   Purchase of software licenses ....................          (25,000)         (811,000)
   Purchase of intangible assets ....................          (23,634)          (41,905)
   Security Deposits ................................           (4,501)             --
                                                          ------------      ------------

      Net cash provided by  investing activities ....        4,819,953         4,506,556
                                                          ------------      ------------

Cash flows from financing activities:
   Proceeds from exercise of stock options ..........          270,622           102,056
                                                          ------------      ------------

      Net cash provided by financing activities .....          270,622           102,056
                                                          ------------      ------------

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

Effect of exchange rate changes on cash .............           64,077            (5,437)
                                                          ------------      ------------

Net increase in cash and cash equivalents ...........        4,631,470         1,409,544

Cash and cash equivalents, beginning of period ......        8,486,144        14,191,075
                                                          ------------      ------------

Cash and cash equivalents, end of period ............     $ 13,117,614      $ 15,600,619
                                                          ============      ============

The Company did not pay any interest expense or income taxes for the three
months ended March 31, 2004 and 2003. 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, 2004 and 2003, 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, 2004 and the results of its operations for the three
months ended March 31, 2004 and 2003.

(d)  CASH EQUIVALENTS AND MARKETABLE SECURITIES

     The Company  considers  all highly  liquid  investments  with a maturity of
three months or less when purchased to be cash  equivalents.  Cash  equivalents,
consisting of money market funds and commercial paper, amounted to approximately
$11.2  million  and $8.2  million  at March  31,  2004 and  December  31,  2003,
respectively.  Marketable  securities  at March 31, 2004 and  December  31, 2003
amounted to $22.5  million and $28.2  million,  respectively,  and  consisted of
corporate bonds and government securities, which are classified as available for
sale, and accordingly,  unrealized gains and losses on marketable securities are
reflected  as  a  component  of   accumulated   other   comprehensive   loss  in
stockholders' equity.

(e)  REVENUE RECOGNITION

     The Company  recognizes  revenue from software  licenses in accordance with
Statement of Position ("SOP") 97-2, SOFTWARE REVENUE  RECOGNITION.  Accordingly,
revenue for  software  licenses is  recognized  when  persuasive  evidence of an
arrangement exists, the fee is fixed and determinable, 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.  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 to the reseller a software license to install the Company's software on

                                      -6-





certain  hardware or to resell the  Company's  software in exchange for payments
based  on the  products  distributed  by the OEM or  distributor.  Nonrefundable
advances and  engineering  fees received by the Company from an OEM are recorded
as deferred revenue and recognized as revenue when related software  engineering
services are complete,  if any, and the software product master is delivered and
accepted.

     For the quarters ended March 31, 2003 and March 31, 2004, the Company had a
limited number of transactions  in which it purchased  hardware and bundled this
hardware  with the  Company's  software  and sold the  bundled  solution  to its
customer.  Since the  software is not  essential  for the  functionality  of the
equipment included in the Company's bundled solutions, and both the hardware and
software  have stand alone value to the customer,  a portion of the  contractual
fees is recognized  as revenue when the software or hardware is delivered  based
on the relative fair value of the delivered element(s).

(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.  The Company's annual impairment assessment is performed
as of  December  31st of each  year,  and  additionally  if events or changes in
circumstances  indicate  that it is more  likely  than  not  that  the  asset is
impaired.  Identifiable intangible assets are amortized over a three-year period
using the straight-line method. Amortization expense was $51,743 and $31,674 for
the three months ended March 31, 2004 and 2003, respectively. The gross carrying
amount and accumulated  amortization of other intangible  assets as of March 31,
2004 and December 31, 2003 are as follows:

                                                                 March 31,     December 31,
                                                                   2004            2003
                                                                ---------      ------------

          Customer relationships and purchased technology:

          Gross carrying amount                                 $  216,850     $   216,850
          Accumulated amortization                                (126,496)       (108,425)
                                                                -----------    -----------
            Net carrying amount                                 $   90,354     $   108,425
                                                                ==========     ===========

          Patents and trademarks:

          Gross carrying amount                                 $  415,865     $   392,231
          Accumulated amortization                                (137,388)       (103,716)
                                                                ----------     -----------

            Net carrying amount                                 $  278,477     $   288,515
                                                                ==========     ===========

(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

                                      -7-





three months ended March 31, 2004 and 2003. Amortization of software development
costs is recorded at the greater of straight  line over three years or the ratio
of current  revenue of the  related  products to total  current and  anticipated
future revenue of these products.

     Purchased  software  technology  of  $1,999,667  and  $2,381,833,   net  of
accumulated  amortization  of $2,886,334  and  $2,479,167,  is included in other
assets in the  balance  sheets  as of March  31,  2004 and  December  31,  2003,
respectively.  Amortization  expense was  $407,167  and  $275,860  for the three
months ended March 31, 2004 and 2003, 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  FASB
Interpretation  No. 44,  ACCOUNTING  FOR CERTAIN  TRANSACTIONS  INVOLVING  STOCK
COMPENSATION,  AN  INTERPRETATION  OF APB  OPINION  NO.  25 to  account  for its
fixed-plan stock options.  Under this method,  compensation  expense is recorded
only if on the date of grant the current  market price of the  underlying  stock
exceeded  the  exercise  price.   SFAS  No.  123,   Accounting  for  Stock-Based
Compensation,   established  accounting  and  disclosure  requirements  using  a
fair-value-based  method of accounting  for  stock-based  employee  compensation
plans.  As allowed by SFAS No. 123, the Company has elected to continue to apply
the intrinsic-value-based  method of accounting described above, and has adopted
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,

                                                                             2004                2003
                                                                       -------------      -------------


     Net loss as reported                                              $  (2,221,507)     $  (1,738,853)

     Add stock-based employee compensation expense included
        in reported net income, net of tax                             $       7,969      $     115,869

     Deduct total stock-based employee compensation expense
        determined under fair-value-based method for all
        awards, net of tax                                             $  (1,683,131)     $  (1,317,042)
                                                                       -------------      -------------

     Net loss - pro forma                                              $  (3,896,669)     $  (2,940,026)
                                                                       ==============     =============

     Basic net loss per common share-as reported                       $       (0.05)      $      (0.04)

     Basic net loss  per common share- pro forma                       $       (0.08)      $      (0.06)

                                      -8-





The per share weighted average fair value of stock options granted was $6.43 and
$1.79 for the three months ended March 31, 2004 and 2003,  respectively,  on the
date of grant using the Black-Scholes  option-pricing  method with the following
weighted average assumptions:

2004 - expected  dividend  yield of 0%, risk free interest rate of 3%,  expected
stock  volatility of 160%, and an expected option life of five years for options
granted to employees of the Company, and an option life of ten years for options
granted to non-employees;

2003 - expected  dividend  yield of 0%, risk free interest rate of 3%,  expected
stock  volatility  ranging from 68% to 153% and an expected  option life of five
years for options granted to employees of the Company, and an option life of ten
years for options granted to non-employees;

(l)  FINANCIAL INSTRUMENTS

     As of March 31, 2004 and December 31, 2003, the fair value of the Company's
financial instruments including cash and cash equivalents,  accounts receivable,
accounts payable and accrued expenses,  approximates book value due to the short
maturity of these instruments.

(m)  FOREIGN CURRENCY

     Assets and  liabilities  of foreign  operations  are translated at rates of
exchange at the end of the period, while results of operations are translated at
average  exchange  rates in effect for the period.  Unrealized  gains and losses
from the  translation  of foreign  assets and  liabilities  are  classified as a
separate  component  of  stockholders'  equity.  Realized  gains and losses from
foreign currency transactions are included in the 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, 2004,
potentially  dilutive common stock equivalents  included 9,591,747 stock options
outstanding and 750,000 warrants outstanding.

(o)  COMPREHENSIVE LOSS

     Comprehensive  loss amounted to  $2,305,106  and  $1,873,919  for the three
months ended March 31, 2004 and 2003, respectively.  Comprehensive loss includes
the Company's net loss and foreign currency  translation  adjustments of $64,077
and $(5,437)  for the three months ended March 31, 2004 and 2003,  respectively.
Additionally,  comprehensive  loss includes the Company's  unrealized  losses on
marketable  securities of $(147,676)  and  $(129,629) for the three months ended
March 31, 2004 and 2003, 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 April 2003, the Financial Accounting Standards Board ("FASB") determined
that  stock-based  compensation  should be recognized as a cost in the financial
statements  and that such cost be  measured  according  to the fair value of the

                                      -9-





stock options. The FASB has not as yet finalized the methodology for calculating
fair value and plans to issue an accounting standard that would become effective
in 2005.  The Company will  continue to monitor  communications  on this subject
from the FASB to determine  the impact on the Company's  consolidated  financial
statements.

(r)  RECLASSIFICATIONS

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

(2)  SEGMENT REPORTING

     The Company is  organized  in a single  operating  segment for  purposes of
making operating decisions and assessing  performance.  Revenues from the United
States to customers  in the  following  geographical  areas for the three months
ended March 31, 2004 and March 31, 2003 and the location of long-lived assets as
of March 31, 2004 and December 31, 2003 are summarized as follows:

                                                              Three Months Ended March 31,

          Revenues:                                             2004                 2003
                                                             ------------         ------------

          United States                                      $  2,614,073         $  2,301,566
          Asia and other international                       $  2,644,725         $  1,377,341
                                                             ------------         ------------

             Total revenues                                  $  5,258,798         $  3,678,907
                                                             ============         ============


                                                                March 31,          December 31,
                                                                  2004                2003
                                                                --------           ------------

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

          United States                                      $ 10,327,104         $ 10,329,876
          Asia and other international                       $  1,079,986         $  1,094,724
                                                             ------------         ------------

            Total long-lived assets                          $ 11,407,090         $ 11,424,600
                                                             ============         ============

(3)  STOCK REPURCHASE PROGRAM

     On October 25,  2001,  the Company  announced  that its Board of  Directors
authorized  the  repurchase  of  up to  two  million  shares  of  the  Company's
outstanding  common stock. The repurchases may be made from time to time in open
market  transactions  in such amounts as  determined  at the  discretion  of the
Company's  management.  The terms of the stock repurchases will be determined by
management  based on  market  conditions.  As of March  31,  2004,  the  Company
repurchased  a total of  235,000  shares for  $1,435,130.  The  Company  did not
purchase any shares in 2003 or the first quarter of 2004.

(4)  CONTINGENCIES

     Dot Hill Systems  Corporation ("Dot Hill") has brought a third party action
against the Company  alleging a right to be  indemnified  for certain  potential
liabilities in a patent  infringement  action by Crossroad System (Texas),  Inc.

                                      -10-





("Crossroad")  against  Dot Hill in the  United  States  District  Court for the
Western  District of Texas.  In the underlying  action,  Crossroad  alleges that
multiple  products  sold by Dot Hill,  including two that  incorporate  software
licensed from the Company, infringe patents held by Crossroad. While the outcome
of litigation can never be predicted with certainty,  the Company  believes that
it has  meritorious  defenses  to the  claims  asserted  by Dot  Hill and to the
underlying  infringement  claims. The Company intends to take any and all action
necessary to vigorously defend the Company's products.

     In  addition  to the  action  discussed  above,  the  Company is subject to
various legal proceedings and claims, asserted or unasserted, which arise in the
ordinary  course of business.  While the outcome of any such  matters  cannot be
predicted with certainty, the Company believes that such matters will not have a
material  adverse  effect on the  Company's  financial  condition  or  operating
results.

                                      -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

      Our revenue for the first quarter of 2004  increased 43% compared with the
same period  last year and was also higher than our revenue in the last  quarter
of 2003. Historically,  overall spending on network storage industry products in
the first  quarter of a calendar  year has been lower than the  spending  in the
fourth  quarter of the  previous  year.  Our ability to increase  revenue in the
first quarter demonstrates the continued momentum of our products.

      Our deferred  revenues also  increased on both a first quarter  2004/first
quarter 2003 and a first quarter 2004/fourth quarter 2003 basis. We believe this
is an  indicator of the health of our  business  because it  reflects,  in part,
maintenance renewals from satisfied customers.

      Our  expenditures  in the first quarter of 2004 also increased as compared
with both the first  quarter  of 2003 and the fourth  quarter of 2003.  While we
strive to keep expense  increases  to a minimum,  the  increases we  experienced
related primarily to the hiring of additional employees to develop our products,
to support our sales and to service our customers, and to investment in property
and equipment to support our expanding business.

RESULTS OF  OPERATIONS - FOR THE THREE  MONTHS ENDED MARCH 31, 2004  COMPARED TO
THE THREE MONTHS ENDED MARCH 31, 2003.

      Revenues for the three months ended March 31, 2004  increased  43% to $5.3
million  compared  with $3.7  million for the three months ended March 31, 2003.
Our  operating  expenses  increased 34% from $5.7 million for three months ended
March 31, 2003 to $7.7 million for the three  months  ended March 31, 2004.  Net
loss  increased  28% from $1.7 million for the three months ended March 31, 2003
to $2.2  million for the three  months  ended March 31,  2004.  The  increase in
revenues  was  mainly  due to an  increase  in demand  for our  network  storage
solution  software.  Over 80% of our revenues were  generated from resellers and
distributors and the remaining  revenue was derived from OEM partners.  Expenses
increased  in all aspects of our  business to support our growth.  In  November,
2003 we moved our  headquarters  to a larger  facility  and for the three months
ended March 31, 2004,  we increased  the number of  employees  and  continued to
invest in infrastructure by purchasing  additional computers and equipment.  Our
headcount  increased from 145 employees as of March 31, 2003 to 187 employees as
of March 31, 2004.

REVENUES

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 other
requirements,  we  receive  a  customer  purchase  order  and the  software  and
permanent key codes are delivered to the customer. We also receive nonrefundable
royalty  advances  and  engineering  fees from some of our OEM  partners.  These
arrangements  are evidenced by a signed  customer  contract,  and the revenue is
recognized when the software  product master is delivered and accepted,  and the
engineering services, if any, have been performed.

                                      -12-





      Software  license  revenue  increased  32% from $2.7 million for the three
months ended March 31, 2003 to $3.5 million for the three months ended March 31,
2004.  Increased  market  acceptance and demand for our product were the primary
drivers of the increase in software license revenue. A continued increase in the
number of our channel  partners and OEMs also helped  increase our revenues.  We
expect our software  license  revenue to continue to grow and the  percentage of
software license revenue derived from our OEM partners to increase.

MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

      Maintenance,  software  services  and  other  revenues  are  comprised  of
software  maintenance and technical  support,  professional  services  primarily
related to the implementation of our software,  engineering services,  and sales
of computer  hardware.  Revenue derived from  maintenance and technical  support
contracts is deferred and recognized  ratably over the  contractual  maintenance
term. Professional services revenue is recognized in the period that the related
services are performed.  Revenue from engineering  services is primarily related
to customizing  software  product masters for some of our OEM partners.  Revenue
from  engineering  services  is  recognized  in  the  period  the  services  are
completed.  In the  first  three  months  of 2004,  we had a  limited  number of
transactions  in which we purchased  hardware and bundled this hardware with our
software  and sold the  bundled  solution  to our  customer.  A  portion  of the
contractual  fees is  recognized  as revenue  when the  hardware  or software is
delivered to the  customer  based on the  relative  fair value of the  delivered
element(s).  Through  March 31,  2004,  the  software  and  hardware  in bundled
solutions have almost always been delivered to the customer in the same quarter.
Maintenance,  software  services and other revenue increased 72% to $1.7 million
for the three months ended March 31, 2004 from $1.0 million for the three months
ended March 31, 2003.

      The major factor behind the increase in maintenance, software services and
other revenue was an increase in the number of maintenance and technical support
contracts  we  sold.  As we are in  business  longer,  and  as we  license  more
software,  we expect these  revenues will continue to increase.  The majority of
our new customers  purchase  maintenance  and support and most  customers  renew
their maintenance and support after their initial contracts expire.  Maintenance
revenue increased from $0.3 million for the three months ended March 31, 2003 to
$0.8  million  for  the  three  months  ended  March  31,  2004.  Growth  in our
professional  services  sales,  which  increased from $0.3 million for the three
months ended March 31, 2003 to $0.4 million for the three months ended March 31,
2004, also contributed to the increase in software  services and other revenues.
This increase in  professional  services  revenue was related to the increase in
our software license customers that elected to purchase  professional  services.
Additionally,  our hardware sales increased from  approximately $0.4 million for
the three  months  ended March 31, 2003 to  approximately  $0.5  million for the
three months ended March 31, 2004.  This  increase was the result of an increase
in demand from our customers for bundled solutions.

      We expect maintenance, software services and other revenues to continue to
increase.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

      To remain  successful in the network  storage  solutions  market,  we must
continually  upgrade our  software by  enhancing  the  existing  features of our
products and by adding new features and products.  We often evaluate  whether to
develop these new offerings  in-house or whether we can achieve a greater return
on investment by purchasing or licensing  software from third parties.  Based on
our evaluations we have purchased or licensed  various software for resale since
2001.  Amortization  of purchased and capitalized  software  increased from $0.3
million for the three  months ended March 31, 2003 to $0.4 million for the three
months ended March 31, 2004. The increase in amortization expense was due to our
purchase of an additional  $1.0 million of software  licenses  subsequent to the
first  quarter of 2003.  As of March 31, 2004,  we had $4.9 million of purchased
software  licenses  that are being  amortized  over three  years.  For the three
months ended March 31, 2004, we recorded $0.4 million of amortization related to
these purchased software licenses.  As of March 31, 2003, we had $3.9 million of
purchased   software  licenses  and  recorded   approximately  $0.3  million  of
amortization  for the  three  months  ended  March  31,  2003  related  to these
purchased software  licenses.  We will continue to evaluate third party software
licenses and may make additional purchases, which would result in an increase in
amortization expense.

      The Company did not  capitalize any software  development  costs until our
initial product reached technological  feasibility in March 2001. At that point,
we  capitalized  $0.1  million of software  development  costs,  which are being

                                      -13-





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 costs was $7,881
for the three months ended March 31, 2004 and 2003.

COST OF MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

      Cost  of  maintenance,  software  services  and  other  revenues  consists
primarily  of  personnel  and other costs  associated  with  providing  software
implementations,  technical support under maintenance  contracts,  and training.
Cost of maintenance, software services and other revenues also includes the cost
of hardware  purchased for resale.  Cost of maintenance,  software  services and
other  revenues for the three  months  ended March 31, 2004  increased by 65% to
$1.0  million  compared  with $0.6  million for the three months ended March 31,
2003. The increase in cost of maintenance,  software  services and other revenue
was  partially  due to an increase in  personnel.  As a result of our  increased
sales of  maintenance  and  support  contracts  and  professional  services,  we
required a higher  number of  employees  to  provide  technical  support  and to
implement our software.  In addition,  due to an increase in hardware sales, our
hardware  costs for resale  increased by $0.1 million for the three months ended
March 31, 2004  compared to the three months  ended March 31, 2003.  Our cost of
maintenance,  software  services  and other  revenue  will  continue  to grow in
absolute dollars as our revenue increases.

      Gross profit for the three months ended March 31, 2004 was $3.9 million or
74% of revenues  compared  with $2.8  million or 76% of  revenues  for the three
months ended March 31, 2003.  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 was also
partially  related to margins on increased  hardware sales,  which are typically
lower than the margins on software licenses and services.

SOFTWARE DEVELOPMENT COSTS

      Software  development  costs  consist  primarily  of  personnel  costs for
product  development  personnel  and other  related  costs  associated  with the
development  of  new  products,   enhancements  to  existing  products,  quality
assurance and testing.  Software development costs increased 34% to $2.2 million
for the three months ended March 31, 2004 from $1.6 million for the three months
ended March 31, 2003. The increase in software  development  costs was primarily
due to an increase in  employees  required to enhance and test our core  network
storage  software  product,  as well as to develop new  innovative  features and
options.  In addition,  as we entered into agreements with new OEM partners,  we
required  additional  employees to test and  customize our software with our OEM
partners'  products.  In the  fourth  quarter of 2003,  we opened a  development
office in China to assist in our development  efforts which also  contributed to
the increase in software development costs. We intend to continue recruiting and
hiring product development personnel to support our development process.

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  30% to $3.3  million for the three  months  ended March 31, 2004 from
$2.5  million  for the three  months  ended March 31,  2003.  As a result of the
increase in revenue and interest in our  software,  our  commission  expense and
travel expenses increased. In addition, we continued to hire new sales and sales
support  personnel and expand our worldwide  presence to accommodate our revenue
growth.  We believe  that to  continue to grow  sales,  our sales and  marketing
expenses will continue to increase.

GENERAL AND ADMINISTRATIVE

      General and  administrative  expenses consist primarily of personnel costs
of general and administrative functions, public company related costs, directors
and officers insurance, legal and professional fees, and other general corporate
overhead  costs.  General  and  administrative  expenses  increased  17% to $0.8
million for the three  months  ended  March 31,  2004 from $0.7  million for the
three months ended March 31,  2003.  The increase in general and  administrative
expenses was primarily due to an increase in headcount as well as an increase in
amortization related to patents.

                                      -14-





INTEREST AND OTHER INCOME

      We  invest  our  cash,  cash  equivalents  and  marketable  securities  in
government securities and other low risk investments.  Interest and other income
decreased  36% to $0.2  million for the three  months  ended March 31, 2004 from
$0.3  million  for the three  months  ended  March 31,  2003.  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, 2004, as we
deemed that it was more likely than not that the deferred tax assets will not be
realized based on our 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  $13.1  million  and  marketable
securities totaled $22.5 million at March 31, 2004. As of March 31, 2003, we had
approximately  $15.6 million in cash and cash  equivalents  and $30.7 million in
marketable  securities.   The  reasons  for  this  decrease  in  cash  and  cash
equivalents and marketable  securities are discussed below.  Because we have not
yet been  profitable,  the  major  use of our cash has been to fund  operations.
Until  we  reach  profitability,  we  will  continue  to use  our  cash  to fund
operations.

      In  November,  2003 we moved our  headquarters  to a larger  facility.  We
continued to invest in our infrastructure to support our long-term growth during
the three  months  ended March 31,  2004.  We made  investments  in property and
equipment and we increased  the number of employees  during the first quarter of
2004.

      We currently do not have any debt and our only  material  commitments  are
related to our office leases.

      In  connection  with our  acquisition  of IP Metrics in July 2002, we must
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.  In 2003, we made payments to
the former  shareholders of IP Metrics totaling $287,130.  As of March 31, 2004,
we accrued $0.2 million of additional purchase consideration related to sales of
IP Metrics products.

      In October 2001, our Board of Directors authorized the repurchase of up to
two million shares of our outstanding  common stock. Since October 2001, 235,000
shares have been repurchased at an aggregate purchase price of $1.4 million.  No
shares were repurchased in 2003 or in the first quarter of 2004.

      Net cash used in operating  activities  totaled $0.5 million for the three
months ended March 31, 2004. This was primarily a result of our net loss of $2.2
million,  an increase in other assets and a decrease in accrued expenses.  These
amounts were partially offset by non-cash charges of $0.9 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,  2003 was $0.3  million.  The cash used in
operating  activities  for the three  months  ended  March 31,  2003 was  mainly
comprised  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 provided by investing  activities  was $4.8 million for the three
months ended March 31, 2004, due primarily to net sales of marketable securities
of $5.5 million.  This amount was partially  offset by purchases of property and
equipment of $0.6 million and  purchases of  intangible  assets of $0.1 million.
Net cash used in  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.

                                      -15-





      Net cash  provided  by  financing  activities  was $0.3  million  and $0.1
million for the three months ended March 31, 2004 and 2003, respectively.  These
amounts were related to the exercise of stock options.

      Our only material contractual  obligations relate to our operating leases.
We have an operating  lease covering our primary office facility that expires in
February,  2012.  We also have  several  operating  leases  related  to a second
domestic office and offices in foreign countries. The expiration dates for these
leases range from 2004 through 2012.

      For the three months ended March 31, 2003 we paid $2.9 million  related to
discontinued  operations.  As of December 31, 2003, all significant  liabilities
related to our discontinued operations had been paid.

      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  April  2003,  the  Financial   Accounting   Standards  Board  ("FASB")
determined that stock-based  compensation  should be recognized as a cost in the
financial  statements and that such cost be measured according to the fair value
of the stock  options.  The FASB has not as yet  finalized the  methodology  for
calculating  fair  value and plans to issue an  accounting  standard  that would
become  effective in 2005.  We will continue to monitor  communications  on this
subject  from the FASB to  determine  the impact on our  consolidated  financial
statements.

                                  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, 2003 and the three months ended March 31, 2004,  we had revenues of
$16.9  million and $5.3  million,  respectively.  For the period from  inception
(February 10, 2000) through March 31, 2004,  for the fiscal year ended  December
31, 2003 and for the three  months  ended March 31,  2004,  we had net losses of
$33.3  million,  $7.4  million and $2.2  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 sales force.
Any  difficulty in obtaining  these OEM and reseller  customers or in attracting
qualified  sales  personnel  will  hinder  our  ability to  generate  additional
revenues and achieve or maintain profitability.

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

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

o     retention of key management, marketing and technical personnel;

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

o     competitive  conditions  in the network  storage  infrastructure  software
      market.

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

                                      -16-





WE HAVE  SIGNIFICANT LEASE COMMITMENTS THAT COULD IMPACT OUR PROFITABILITY.

      During the third  quarter of 2003,  we signed a lease for new office space
that  commenced on November 1, 2003 and continues  through  February,  2012. The
lease  obligations are substantially  greater than our prior lease  obligations.
This   commitment   could   impact  our   ability  to  achieve  or  to  maintain
profitability.

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.

      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.

OUR REVENUES DEPEND IN PART ON SPENDING BY CORPORATE CUSTOMERS.

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

THE MARKETS FOR STORAGE AREA NETWORKS AND NETWORK  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) and Network  Attached
Storage (NAS) solutions is critical to our future  success.  The markets for SAN
and NAS  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 or NAS  system.  All
components  of these  systems  must comply with the same  industry  standards in
order to operate together efficiently. We depend on companies that provide other
components  of these  systems to conform to industry  standards.  Some  industry
standards  may not be widely  adopted or  implemented  uniformly,  and competing
standards  may emerge that may be  preferred by OEM  customers or end users.  If
other  providers of components do not support the same industry  standards as we
do, or if  competing  standards  emerge,  our  products  may not achieve  market
acceptance, which would adversely affect our business.

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

                                      -17-





defects in our  product  within our  customers'  networks  could  result in lost
profits  or damage to our  customers.  These  problems  could  cause us to incur
significant  service and  warranty  costs,  divert  engineering  personnel  from
product  development  efforts and  significantly  impair our ability to maintain
existing  customer  relationships  and attract new  customers.  In  addition,  a
product  liability  claim,  whether  successful  or not,  would  likely  be time
consuming  and  expensive  to  resolve  and  would  divert  management  time and
attention.  Further,  if we are unable to fix the errors or other  problems that
may be  identified in full  deployment,  we would likely  experience  loss of or
delay in revenues and loss of market share and our business and prospects  would
suffer.

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

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

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.

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

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

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

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

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

      Part of our  strategy is to partner  with major  third-party  software and
hardware  vendors who integrate our products into their offerings  and/or market
our  products  to  others.  These  strategic  partners  often have  customer  or
distribution  networks  to which we  otherwise  would  not  have  access  or the
development  of  which  would  take up  large  amounts  of our  time  and  other
resources.  There is intense  competition to establish  relationships with these
strategic partners.  We cannot guarantee that our current strategic partners, or
those companies with whom we may partner in the future,  will continue to be our
partners for any period of time.

                                      -18-





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     new products or enhancements from us or our competitors;

o     import or export restrictions on our proprietary technology; and

o     personnel changes.

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

OUR 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,  2004,  the market  price of our common  stock as quoted on the NASDAQ
National Market System fluctuated  between $3.56 and $10.32. 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;

                                      -19-





      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 AND WARRANTS,  THE EXERCISE
OF WHICH WOULD DILUTE THE THEN-EXISTING  STOCKHOLDERS'  PERCENTAGE  OWNERSHIP OF
OUR COMMON STOCK.

      As of March 31, 2004, we had outstanding  options and warrants to purchase
an aggregate  of  10,341,747  shares of our common  stock at a weighted  average
exercise price of $4.37 per share.  We also have 1,310,855  shares  reserved for
issuance under our stock option plans with respect to options that have not been
granted.

      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 REQUIRED TO RECOGNIZE  THE FAIR VALUE OF STOCK  OPTIONS  GRANTED AS AN
EXPENSE, OUR RESULTS OF OPERATIONS WILL BE IMPACTED NEGATIVELY.

      The Financial Accounting Standards Board ("FASB") has formally proposed to
require  companies  to  recognize  the fair  value of stock  options  and  other
stock-based  compensation to employees as compensation  expense in the statement
of operations for the 2005 reporting periods.  The methodology for valuing stock
options or other  stock-based  compensation  has not yet been finalized.  If the
FASB  proposal  is  adopted,  there will be a negative  impact on our results of
operations.

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

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

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

                                      -20-





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

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

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

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

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

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

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

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

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

                                      -21-





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

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

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

      The   preparation  of  consolidated   financial   statements  and  related
disclosure in accordance with generally  accepted  account  principles  requires
management to establish  policies that contain  estimates and  assumptions  that
affect the amounts  reported in the  consolidated  financial  statements and the
accompanying  notes.  Note 1 to the  Consolidated  Financial  Statements in this
Quarterly  Report on Form 10-Q  describes the  significant  accounting  policies
essential  to preparing  our  financial  statements.  The  preparation  of these
financial statements requires us to make estimates and judgments that affect the
reported  amounts of assets,  liabilities,  revenues and  expenses,  and related
disclosures. We base our estimates on historical experience and assumptions that
we be believe to be reasonable  under the  circumstances.  Actual future results
may differ  materially from these estimates.  We evaluate,  on an ongoing basis,
our estimates and assumptions.

LONG TERM CHARACTER OF INVESTMENTS.

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

UNKNOWN FACTORS

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

ITEM 3.      QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISKS. Our return on our investments in cash, cash equivalents and
marketable  securities  is subject to interest rate risks.  We regularly  assess
these risks and have established  policies and business  practices to manage the
market risk of our marketable securities.

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 as of the end of the period covered by this report, and,
based on  their  evaluation,  our  principal  executive  officer  and  principal
financial  officer  have  concluded  that  these  controls  and  procedures  are
effective.  No  changes  in  the  Company's  internal  controls  over  financial
reporting occurred during the quarter ended March 31, 2004, that have materially
affected,  or are reasonably likely to materially affect, the Company's internal
controls over financial reporting.

Disclosure  controls and procedures  are procedures  that are designed to ensure
that  information  required to be disclosed by us in the reports that we file or
submit under the Exchange Act is recorded,  processed,  summarized and reported,

                                      -22-




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


PART II.    OTHER INFORMATION

ITEM 1.     LEGAL PROCEEDINGS

Dot Hill  Systems  Corporation  ("Dot  Hill") has brought a third  party  action
against us alleging a right to be indemnified for certain potential  liabilities
in a patent infringement action by Crossroad System (Texas), Inc.  ("Crossroad")
against Dot Hill in the United States District Court for the Western District of
Texas. In the underlying  action,  Crossroad alleges that multiple products sold
by Dot Hill,  including two that incorporate software licensed from us, infringe
patents  held by  Crossroad.  While  the  outcome  of  litigation  can  never be
predicted with certainty,  we believe that we have  meritorious  defenses to the
claims asserted by Dot Hill and to the underlying infringement claims. We intend
to take any and all action necessary to vigorously defend our products.

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

ITEM 6.     EXHIBITS AND REPORTS ON FORM 8-K

            (a)   Exhibits

                  31.1        Certification of the Chief Executive Officer

                  31.2        Certification of the Chief Financial Officer

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

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

                  99.1        Change of Control  Contract dated February 2, 2004
                              between the Company and James Weber.

            (b)   Reports on Form 8-K

                  On February 4, 2004,  we filed a Form 8-K under Items 5, 7 and
                  12.

                                      -23-





                                   SIGNATURES

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



                                   FALCONSTOR SOFTWARE, INC.

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

May 10, 2004

                                      -24-