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, 2005
                                   ---------------------------------------------

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


                         COMMISSION FILE NUMBER 0-23970

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

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


   2 HUNTINGTON QUADRANGLE, SUITE 2S01
        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 April 27, 2005
was 47,967,286 and 47,565,186, respectively.

                                      -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, 2005
                   (unaudited) and December 31, 2004                           3

          Unaudited Consolidated Statements of Operations for
                   the three months ended March 31, 2005 and 2004              4

          Unaudited Consolidated Statements of Cash Flows for
                   the three months ended March 31, 2005 and 2004              5

          Notes to the Unaudited Condensed Consolidated
                   Financial Statements                                        6

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

Item 3.   Qualitative and Quantitative Disclosures about Market Risk          24

Item 4.   Controls and Procedures                                             24

PART II.  Other Information                                                   24

Item 1.   Legal Proceedings                                                   24

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds         24

Item 5.   Other Information                                                   25

Item 6.   Exhibits                                                            25




                                      -2-



PART I.  FINANCIAL INFORMATION
ITEM 1.  CONSOLIDATED FINANCIAL STATEMENTS

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS


                                                                                      MARCH 31, 2005   DECEMBER 31, 2004
                                                                                    ----------------- -------------------
                                                      ASSETS                           (UNAUDITED)
Current assets:
   Cash and cash equivalents .....................................................       $ 17,335,370      $ 15,484,573
   Marketable securities .........................................................         16,481,269        18,488,616
   Accounts receivable, net of allowances of $2,995,962 and $2,551,616,
     respectively ................................................................         10,203,302        10,269,822
Prepaid expenses and other current assets ........................................            764,320           629,036
                                                                                         ------------      ------------
            Total current assets .................................................         44,784,261        44,872,047

Property and equipment, net ......................................................          4,592,827         4,662,269
Goodwill .........................................................................          3,512,796         3,512,796
Other intangible assets, net .....................................................            274,465           307,620
Other assets, net ................................................................          2,385,584         2,719,460
                                                                                         ------------      ------------

            Total assets .........................................................       $ 55,549,933      $ 56,074,192
                                                                                         ============      ============

                                       LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable ..............................................................       $    748,049      $    821,433
   Accrued expenses ..............................................................          3,100,726         3,501,034
   Deferred revenue ..............................................................          4,831,781         4,097,279
                                                                                         ------------      ------------
            Total current liabilities ............................................          8,680,556         8,419,746

Deferred revenue .................................................................          1,291,315         1,290,496
                                                                                         ------------      ------------
            Total liabilities ....................................................          9,971,871         9,710,242

Commitments and contingencies

Stockholders' equity:
   Convertible preferred stock - $.001 par value, 2,000,000 shares authorized ....               --                --
   Common stock - $.001 par value, 100,000,000 shares authorized,
      47,967,286 and 47,768,755 shares issued, respectively and 47,565,186
      and 47,491,655 shares outstanding, respectively ............................             47,967            47,769
   Additional paid-in capital ....................................................         85,670,946        85,400,740
   Accumulated deficit ...........................................................        (37,086,265)      (36,952,436)
   Common stock held in treasury, at cost (402,100 and 277,100 shares,
     respectively) ...............................................................         (2,627,870)       (1,714,775)
   Accumulated other comprehensive loss ..........................................           (426,716)         (417,348)
                                                                                         ------------      ------------
            Total stockholders' equity ...........................................         45,578,062        46,363,950
                                                                                         ------------      ------------
            Total liabilities and stockholders' equity ...........................       $ 55,549,933      $ 56,074,192
                                                                                         ============      ============
     See accompanying notes to unaudited consolidated financial statements.


                                      -3-

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


                                                                           THREE MONTHS ENDED
                                                                                MARCH 31,
                                                                           2005          2004
                                                                     -------------  -------------
Revenues:
Software license revenue ........................................     $  6,282,509  $  3,547,831
Maintenance revenue .............................................        1,530,174       821,853
Software services and other revenue .............................          579,353       889,114
                                                                       -----------   -----------
                                                                         8,392,036     5,258,798
                                                                       -----------   -----------
Operating expenses:
   Amortization of purchased and capitalized software ...........          222,583       415,048
   Cost of maintenance, software services and other revenue .....        1,327,217       978,005
   Software development costs ...................................        2,667,391     2,161,916
   Selling and marketing ........................................        3,505,219     3,313,538
   General and administrative ...................................          986,026       810,643
                                                                       -----------   -----------
                                                                         8,708,436     7,679,150
                                                                       -----------   -----------
           Operating loss .......................................         (316,400)   (2,420,352)
                                                                       -----------   -----------

Interest and other income .......................................          186,586       202,925
                                                                       -----------   -----------

         Loss before income taxes ...............................         (129,814)   (2,217,427)

Provision for income taxes ......................................            4,015         4,080
                                                                       -----------   -----------

         Net loss ...............................................     $   (133,829) $ (2,221,507)
                                                                       -----------   -----------

Basic and diluted net loss per share ............................     $      (0.00) $      (0.05)
                                                                       ===========   ===========

Weighted average basic and diluted shares
   outstanding ..................................................       47,528,874    46,638,740
                                                                       ===========   ===========


     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,
                                                                                       2005              2004
                                                                              ----------------   -----------------
Cash flows from operating activities:
   Net loss ..............................................................       $   (133,829)       $ (2,221,507)
      Adjustments to reconcile net loss to net cash provided by
         (used in) operating activities:
         Depreciation and amortization ...................................            869,972             891,555
         Non-cash professional services ..................................            (91,546)              6,753
         Equity-based compensation expense ...............................               --                 7,969
          Provision for returns and doubtful accounts ....................            873,535             768,067
      Changes in operating assets and liabilities:
         Accounts receivable, net ........................................           (807,015)           (531,360)
         Prepaid expenses and other current assets .......................           (135,284)              3,281
         Other assets ....................................................            111,293             (65,465)
         Accounts payable ................................................            (73,384)            212,190
         Accrued expenses ................................................           (400,308)           (291,199)
         Deferred revenue ................................................            735,321             696,534
                                                                                 ------------        -------------

            Net cash provided by (used in) operating activities ..........            948,755            (523,182)
                                                                                 ------------        -------------
Cash flows from investing activities:
   Sale of marketable securities .........................................         16,653,977          13,084,605
   Purchase of marketable securities .....................................        (14,640,475)         (7,570,637)
   Purchase of property and equipment ....................................           (515,688)           (640,880)
   Purchase of software licenses .........................................               --               (25,000)
   Purchase of intangible assets .........................................            (29,104)            (23,634)
   Security deposits .....................................................               --                (4,501)
                                                                                 ------------        -------------

      Net cash provided by investing activities ..........................          1,468,710           4,819,953
                                                                                 ------------        -------------

Cash flows from financing activities:
   Proceeds from exercise of stock options ...............................            361,950             270,622
   Payments to acquire treasury stock ....................................           (913,095)               --
                                                                                 ------------        -------------
      Net cash (used in) provided by financing activities ................           (551,145)            270,622


Effect of exchange rate changes on cash and cash equivalents .............            (15,523)             64,077
                                                                                 ------------        -------------
Net increase in cash and cash equivalents ................................          1,850,797           4,631,470

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

Cash and cash equivalents, end of period .................................       $ 17,335,370        $ 13,117,614
                                                                                 ============        =============

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


     The Company did not pay any  interest  expense for the three  months  ended
     March 31, 2005 and 2004. See accompanying  notes to unaudited  consolidated
     financial statements.


                                      -5-


                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a)  The Company and Nature of Operations

     FalconStor   Software,   Inc.,  a  Delaware  Corporation  (the  "Company"),
develops,   manufactures  and  sells  network  storage  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, 2005 and 2004, included herein, have
been  prepared,  without  audit,  pursuant to the rules and  regulations  of the
Securities  and  Exchange  Commission  ("SEC").  Certain  information  and  note
disclosures  normally  included in financial  statements  prepared in accordance
with accounting  principles  generally  accepted in the United States of America
have been condensed or omitted  pursuant to such rules and regulations  relating
to interim financial statements.

     In the opinion of management,  the accompanying unaudited interim condensed
consolidated  financial  statements reflect all adjustments,  consisting only of
normal recurring adjustments, necessary to present fairly the financial position
of the Company at March 31, 2005 and the results of its operations for the three
months ended March 31, 2005 and 2004.

(d)  Cash Equivalents and Marketable Securities

     The Company  considers  all highly  liquid  investments  with a maturity of
three months or less when purchased to be cash  equivalents.  Cash  equivalents,
consisting of money market funds and commercial paper, amounted to approximately
$13.0  million  and $10.9  million  at March 31,  2005 and  December  31,  2004,
respectively.  Marketable  securities  at March 31, 2005 and  December  31, 2004
amounted to $16.5  million and $18.5  million,  respectively,  and  consisted of
corporate bonds and government securities, which are classified as available for
sale, and accordingly,  unrealized gains and losses on marketable securities are
reflected  as  a  component  of   accumulated   other   comprehensive   loss  in
stockholders' equity.

(e)  Revenue Recognition

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

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


                                      -6-


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

     For the quarters  ended March 31, 2005 and 2004,  the Company had a limited
number of transactions in which it purchased  hardware and bundled this hardware
with the Company's software and sold the bundled solution to its customer. Since
the software is not essential for the functionality of the equipment included in
the Company's bundled  solutions,  and both the hardware and software have stand
alone value to the customer,  a portion of the  contractual fee is recognized as
revenue when the software or hardware is  delivered  based on the relative  fair
value of the delivered element(s).

     For the three  months  ended March 31,  2005,  the Company had one customer
that accounted for 17% of revenues and 12% of the accounts receivable balance at
March 31, 2005.

(f)  Property and Equipment

     Property and  equipment  are recorded at cost.  Depreciation  is recognized
using the straight-line  method over the estimated useful lives of the assets (3
to 7 years). Depreciation expense was $585,130 and $424,764 for the three months
ended  March  31,  2005  and  2004,  respectively.  Leasehold  improvements  are
amortized on a  straight-line  basis over the term of the  respective  leases or
over their estimated useful lives, whichever is shorter.

(g)  Goodwill and Other Intangible Assets

     Goodwill  represents  the excess of the purchase  price over the  estimated
fair value of net  tangible  and  identifiable  intangible  assets  acquired  in
business  combinations.   Consistent  with  Statement  of  Financial  Accounting
Standards  ("SFAS") 142, Goodwill and Other Intangible  Assets,  the Company has
not  amortized  goodwill  related to its  acquisitions,  but instead  tested the
balance for impairment.  The Company's annual impairment assessment is performed
as of  December  31st of each  year,  and  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 $62,259 and $51,743 for
the three months ended March 31, 2005 and 2004, respectively. The gross carrying
amount and accumulated  amortization of other intangible  assets as of March 31,
2005 and December 31, 2004 are as follows:


                                                         March 31,   December 31,
                                                           2005          2004
                                                        ----------    ----------
Customer relationships and purchased technology:

Gross carrying amount                                   $ 216,850     $ 216,850
Accumulated amortization                                 (198,779)     (180,708)
                                                        ----------    ----------
  Net carrying amount                                   $  18,071     $  36,142
                                                        ==========    ==========
Patents:

Gross carrying amount                                   $ 552,727     $ 523,623
Accumulated amortization                                 (296,333)     (252,145)
                                                        ----------    ----------
  Net carrying amount                                   $ 256,394     $ 271,478
                                                        ==========    ==========





                                      -7-

(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.  Software  development costs were fully
amortized as of March 31, 2005.  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  $823,223  and  $1,045,806,   net  of
accumulated  amortization  of $4,087,777  and  $3,865,194,  is included in other
assets in the  balance  sheets  as of March  31,  2005 and  December  31,  2004,
respectively.  Amortization  expense was  $222,583  and  $407,167  for the three
months ended March 31, 2005 and 2004, respectively.

(i)  Income Taxes

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

(j)  Long-Lived Assets

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

(k)  Accounting for Stock-Based Compensation

     The  Company  applies  the  intrinsic-value   based  method  of  accounting
prescribed by Accounting Principles Board ("APB") Opinion No. 25, Accounting for
Stock Issued to Employees,  and related interpretations  including the Financial
Accounting  Standards  Board  ("FASB")  Interpretation  No. 44,  Accounting  for
Certain  Transactions  involving Stock  Compensation,  an  interpretation of APB
Opinion No. 25 to account for its fixed-plan  stock options.  Under this method,
compensation expense is recorded only if on the date of grant the current market
price of the  underlying  stock  exceeded  the  exercise  price.  SFAS No.  123,
Accounting for Stock-Based  Compensation,  established accounting and disclosure
requirements  using a  fair-value-based  method of  accounting  for  stock-based
employee compensation plans. As allowed by SFAS No. 123, the Company has elected
to continue to apply the  intrinsic-value-based  method of accounting  described
above, and has adopted 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:


                                      -8-


                                                      For the Three Months Ended March 31,

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

Net loss as reported                                      $  (133,829)   $(2,221,507)

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

 Deduct total stock-based employee compensation expense
       determined under fair-value-based method for all
       awards, net of tax                                 $(2,656,988)   $(2,032,235)
                                                           -----------    -----------

Net loss - pro forma                                      $(2,790,817)   $(4,245,773)
                                                           ===========    ===========

Basic net loss per common share-as reported               $     (0.00)   $     (0.05)

Basic net loss  per common share- pro forma               $     (0.06)   $     (0.09)



The per share weighted average fair value of stock options granted was $7.65 and
$6.59 for the three months ended March 31, 2005 and 2004,  respectively,  on the
date of grant using the Black-Scholes  option-pricing  method with the following
weighted average assumptions:

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

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

(l)  Financial Instruments

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

(m)  Foreign Currency

     Assets and  liabilities  of foreign  operations  are translated at rates of
exchange at the end of the period, while results of operations are translated at
average  exchange  rates in effect for the period.  Unrealized  gains and losses
from the  translation  of foreign  assets and  liabilities  are  classified as a
separate  component  of  stockholders'  equity.  Realized  gains and losses from
foreign currency transactions are included in the 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, 2005,
potentially  dilutive common stock equivalents  included 9,776,136 stock options
outstanding and 750,000 warrants outstanding.

(o)  Comprehensive Loss

     Comprehensive loss amounted to $143,197 and $2,305,106 for the three months
ended March 31, 2005 and 2004,  respectively.  Comprehensive  loss  includes the
Company's net loss and foreign currency translation adjustments of $(15,523) and
$64,077  for the  three  months  ended  March 31,  2005 and 2004,  respectively.
Additionally, comprehensive loss includes the Company's unrealized gain and loss
on  marketable  securities of $6,155 and  $(147,676)  for the three months ended
March 31, 2005 and 2004, 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.

                                      -9-


(q)  New Accounting Pronouncements

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

(r)  Reclassifications

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

(2)  SEGMENT REPORTING

     The Company is  organized  in a single  operating  segment for  purposes of
making operating decisions and assessing  performance.  Revenues from the United
States to customers  in the  following  geographical  areas for the three months
ended March 31, 2005 and March 31, 2004 and the location of long-lived assets as
of March 31, 2005 and December 31, 2004 are summarized as follows:


                                            Three Months Ended March 31,
          Revenues:                            2005                2004
                                          -------------      --------------
          United States                   $   5,760,793      $   2,614,073
          Asia                                1,383,320          1,183,454
          Other international                 1,247,923          1,461,271
                                          -------------      --------------
             Total revenues               $   8,392,036      $   5,258,798
                                          =============      ==============


                                             March 31,         December 31,
                                               2005                 2004
                                          -------------      --------------

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

          United States                   $   9,345,066      $   9,929,214
          Asia                                1,116,105            950,387
          Other international                   304,501            322,544
                                          -------------      --------------
            Total long-lived assets       $  10,765,672      $  11,202,145
                                          =============      ==============


(3) STOCK REPURCHASE PROGRAM

     On October 25,  2001,  the Company  announced  that its Board of  Directors
authorized  the  repurchase  of  up to  two  million  shares  of  the  Company's
outstanding  common stock. The repurchases may be made from time to time in open
market  transactions  in such amounts as  determined  at the  discretion  of the
Company's  management.  The terms of the stock repurchases will be determined by
management based on market conditions.  During the quarter ended March 31, 2005,


                                      -10-


the  Company  purchased  125,000  shares  of its  common  stock  in open  market
purchases  for a total cost of $913,095.  As of March 31, 2005,  the Company had
repurchased a total of 402,100 shares for $2,627,870.

(4)  CONTINGENCIES

     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.




                                      -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 2005  increased 60% compared with the
same period last year.  Revenues  for the first  quarter were lower than for the
fourth  quarter of 2004.  The decrease from the fourth  quarter was due to lower
revenues  from our OEM  partners.  Historically,  spending  on  network  storage
products in the first  quarter of each  calendar  year is lower than spending in
the fourth quarter of the previous year,  and we experienced  this  seasonality.
Our  revenues  from our  resellers  increased  in the first  quarter  of 2005 as
compared with the fourth quarter of 2004,  while the revenues for all but one of
our significant OEM partners were lower in the first quarter.

     Our net loss for the quarter was $0.1 million.  Despite this net loss,  our
cash flow from operations in the quarter was $0.9 million.

     We  expect  that  revenues  from our  VirtualTape  Library  software,  both
FalconStor  branded and OEM  branded,  will grow at a higher rate than our other
products  during 2005. We have not yet seen  significant  revenue from our iSCSI
products, but we expect that revenues from these products will begin to increase
this year.

     We consider the 86% growth in deferred  revenue  since March 31, 2004,  and
14% growth since December 31, 2004, to be an important  indicator of the success
of our products. The higher percentage increases in deferred revenue as compared
with total  revenues  is  primarily  attributable  to the renewal of support and
maintenance  agreements  by  existing  end  users.  We view  these  support  and
maintenance  renewals as  expressions  of  satisfaction  with our  products  and
support organization from the end users.

     We remain pleased with our ability to scale our business.  The 60% increase
in revenues was  accomplished  even though our operating  expenses grew only 13%
for the first quarter of 2005  compared with the same period in 2004.  Our gross
margins  increased  from 74% for the first  quarter of 2004 to 82% for the first
quarter of 2005.

     We continue to operate the business with the goal of long term growth.  Our
increase in headcount on both a year-over-year and a quarter-over-quarter  basis
was  concentrated  in research  and  development,  quality  assurance  and other
technical  areas. We believe that our ability to continue to refine our existing
products and features  and to  introduce  new products and features  will be the
primary driver of our growth among existing  resellers,  OEMs and end users, and
will drive our strategy to attempt to engage additional OEM partners.

RESULTS OF  OPERATIONS - FOR THE THREE  MONTHS ENDED MARCH 31, 2005  COMPARED TO
THE THREE MONTHS ENDED MARCH 31, 2004.

     Revenues for the three months  ended March 31, 2005  increased  60% to $8.4
million  compared  with $5.3  million for the three months ended March 31, 2004.
Our  operating  expenses  increased 13% from $7.7 million for three months ended
March 31, 2004 to $8.7 million for the three  months  ended March 31, 2005.  Net
loss  decreased  94% from $2.2 million for the three months ended March 31, 2004
to $0.1  million for the three  months  ended March 31,  2005.  The  increase in
revenues  was  mainly  due to an  increase  in demand  for our  network  storage
solution  software,  the  introduction  of our new products  and the  successful
launch in the second quarter of 2004 by one of our OEMs of a solution powered by
our product.  Revenue  contribution from our OEM partners  increased in absolute
dollars and as a percentage of our total revenue for the quarter ended March 31,
2005.  Revenue  from  resellers  and  distributors  also  increased  in absolute
dollars.  Expenses  increased  in all  aspects of our  business  to support  our


                                      -12-


growth.  For the three months ended March 31, 2005,  we increased  the number of
employees and continued to invest in our infrastructure by purchasing additional
computers and equipment. We increased the number of employees from 187 employees
as of March 31, 2004 to 223 employees as of March 31, 2005.

REVENUES

Software license revenue

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

     Software  license  revenue  increased  77% from $3.5  million for the three
months ended March 31, 2004 to $6.3 million for the three months ended March 31,
2005.  Increased market acceptance and demand for our product,  the introduction
of our new products and the  successful  launch in the second quarter of 2004 by
one of our OEMs of a solution powered by our product were the primary drivers of
the increase in software  license revenue.  Software  license revenue  increased
from both our OEM partners and from our resellers. Revenue from our OEM partners
increased  as a percentage  of total  revenue.  We expect our  software  license
revenue  to  continue  to grow and the  percentage  of future  software  license
revenue derived from our OEM partners to increase.

Maintenance, software services and other revenue

     Maintenance, software services and other revenues are comprised of software
maintenance and technical  support,  professional  services primarily related to
the implementation of our software,  engineering services, and sales of computer
hardware.  Revenue derived from maintenance and technical  support  contracts is
deferred  and  recognized   ratably  over  the  contractual   maintenance  term.
Professional  services  revenue is  recognized  in the period  that the  related
services are performed.  Revenue from engineering  services is primarily related
to customizing  software  product masters for some of our OEM partners.  Revenue
from  engineering  services  is  recognized  in  the  period  the  services  are
completed.  In the  first  three  months  of 2005,  we had a  limited  number of
transactions  in which we purchased  hardware and bundled this hardware with our
software  and sold the  bundled  solution  to our  customer.  A  portion  of the
contractual  fees is  recognized  as revenue  when the  hardware  or software is
delivered to the  customer  based on the  relative  fair value of the  delivered
element(s).  Through  March 31,  2005,  the  software  and  hardware  in bundled
solutions have been delivered to the customer in the same quarter.  Maintenance,
software  services and other revenue increased 23% to $2.1 million for the three
months  ended March 31, 2005 from $1.7  million for the three months ended March
31, 2004.

     The major factor behind the increase in maintenance,  software services and
other revenue was an increase in the number of maintenance and technical support
contracts  we  sold.  As we are in  business  longer,  and  as we  license  more
software,  we expect these  revenues will continue to increase.  The majority of
our new customers  purchase  maintenance  and support and most  customers  renew
their maintenance and support after their initial contracts expire.  Maintenance
revenue increased from $0.8 million for the three months ended March 31, 2004 to
$1.5 million for the three months ended March 31, 2005.  We expect  maintenance,
software services and other revenues to continue to increase.  Software services
and other revenue  decreased  from $0.9 million for the three months ended March
31, 2004 to $0.6 million for the three  months  ended March 31, 2005.  The major
factor contributing to the decrease in software services and other revenue was a
decrease in professional services revenue, which decreased from $0.4 million for
the three months ended March 31, 2004 to $0.2 million for the three months ended
March 31, 2005. The decrease in professional services revenue is attributable to
more of our OEM and  reseller  partners  performing  the  professional  services
themselves. Additionally, our hardware sales decreased from $0.5 million for the
three  months  ended March 31, 2004 to $0.4  million for the three  months ended
March 31, 2005.


                                      -13-

COST OF REVENUES

Amortization of purchased and capitalized software

     To remain  successful  in the network  storage  solutions  market,  we must
continually  upgrade our  software by  enhancing  the  existing  features of our
products and by adding new features and products.  We often evaluate  whether to
develop these new offerings  in-house or whether we can achieve a greater return
on investment by purchasing or licensing  software from third parties.  Based on
our evaluations we have purchased or licensed  various software for resale since
2001. As of March 31, 2005 and 2004,  we had $4.9 million of purchased  software
licenses that are being  amortized over three years.  For the three months ended
March 31, 2005 and March 31, 2004,  we recorded $0.2 million and $0.4 million of
amortization related to these purchased software licenses, respectively. We will
continue  to evaluate  third party  software  licenses  and may make  additional
purchases, which would result in an increase in amortization expense.

     The Company did not  capitalize  any software  development  costs until our
initial product reached technological  feasibility in March 2001. At that point,
we  capitalized  $0.1  million of software  development  costs,  which 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 costs was $7,881
for the three months ended March 31, 2004. Capitalized software costs were fully
amortized as of the end of the first quarter of 2004.

Cost of maintenance, software services and other revenue

     Cost  of  maintenance,   software  services  and  other  revenues  consists
primarily  of  personnel  and other costs  associated  with  providing  software
implementations,  technical support under maintenance  contracts,  and training.
Cost of maintenance, software services and other revenues also includes the cost
of hardware  purchased that was resold.  Cost of maintenance,  software services
and other revenues for the three months ended March 31, 2005 increased by 36% to
$1.3  million  compared  with $1.0  million for the three months ended March 31,
2004. The increase in cost of maintenance,  software  services and other revenue
was  principally  due to an increase in personnel.  As a result of our increased
sales of  maintenance  and support  contracts,  we  required a higher  number of
employees  to  provide  technical  support.  Our cost of  maintenance,  software
services  and other  revenue  will  continue to grow in absolute  dollars as our
revenue increases.

     Gross  profit for the three months ended March 31, 2005 was $6.8 million or
82% of revenues  compared  with $3.9  million or 74% of  revenues  for the three
months ended March 31,  2004.  The increase in gross profit and gross margin was
directly  related to the  increase  in  revenues.  Additionally,  the  increased
percentage of revenue from our OEM partners contributed to the increase in gross
margin since revenues from our OEM partners have higher gross margins.

SOFTWARE DEVELOPMENT COSTS

     Software development costs 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 23% to $2.7 million for the three months
ended March 31,  2005 from $2.2  million  for the three  months  ended March 31,
2004.  The  increase  in  software  development  costs was  primarily  due to an
increase in  employees  required to enhance  and test our core  network  storage
software product,  as well as to develop new innovative features and options. In
addition,  as we entered  into  agreements  with new OEM  partners,  we required
additional  employees to test and  integrate our software with our OEM partners'
products.  We intend to  continue  recruiting  and  hiring  product  development
personnel to support our development process.

SELLING AND MARKETING

     Selling and  marketing  expenses  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 6% to $3.5 million for the three months ended March 31, 2005 from $3.3
million for the three months  ended March 31, 2004.  As a result of the increase
in revenue  and  interest in our  software,  our  commission  expense and travel
expenses  increased.  We believe  that to continue to grow sales,  our sales and
marketing expenses will continue to increase.



                                      -14-

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  22% to $1.0
million for the three  months  ended  March 31,  2005 from $0.8  million for the
three months ended March 31,  2004.  The increase in general and  administrative
expenses was primarily due to an increase in  professional  services  associated
with our compliance with the provisions of the Sarbanes-Oxley Act of 2002.

INTEREST AND OTHER INCOME

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

INCOME TAXES

     We did not record a tax benefit  associated  with the pre-tax loss incurred
for the period due primarily to the uncertainty of recoverability of the related
deferred tax assets. Accordingly, we provided a full valuation allowance against
our net deferred tax assets.  Our income tax provision consists primarily of tax
liabilities related to our foreign subsidiaries.

CRITICAL ACCOUNTING POLICIES

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

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

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In December 2004, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 123 (R), Share Based Payment ("SFAS 123(R)").  This statement  replaces
SFAS No.123,  Accounting for Stock Based Compensation and supersedes APB No. 25,
Accounting for Stock Issued to Employees.  SFAS 123 (R) requires all stock based
compensation to be recognized as an expense in the financial statements and that
such  cost be  measured  according  to the grant  date  fair  value of the stock
options or other equity instruments.  SFAS 123 (R) will become effective for the
Company on January 1, 2006.  We are  currently  evaluating  the impact  that the
adoption of this statement will have on our consolidated  financial  statements,
although  we expect  that  there  will be a  negative  impact on our  results of
operations.


LIQUIDITY AND CAPITAL RESOURCES

     Our total cash and cash equivalents and marketable securities balance as of
March 31, 2005 decreased by $0.2 million compared to December 31, 2004. Our cash


                                      -15-


and cash  equivalents  totaled $17.3 million and marketable  securities  totaled
$16.5  million at March 31,  2005.  As of March 31, 2004,  we had  approximately
$13.1  million in cash and cash  equivalents  and $22.5  million  in  marketable
securities.

     We  continued  to invest in our  infrastructure  to support  our  long-term
growth  during the three  months ended March 31, 2005.  We made  investments  in
property and equipment and we increased the number of employees during the first
quarter of 2005. As we continue to grow, we will continue to make investments in
property and equipment and will need to continue to increase our headcount.

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

     In October 2001, our Board of Directors  authorized the repurchase of up to
two million shares of our outstanding  common stock. Since October 2001, 402,100
shares have been  repurchased  at an aggregate  purchase  price of $2.6 million.
During  the  first  quarter  of 2005,  125,000  shares  were  repurchased  at an
aggregate purchase price of $0.9 million.

     Net cash  provided by  operating  activities  totaled  $0.9 million for the
three  months  ended March 31,  2005,  compared  with net cash used in operating
activities  of $0.5 million for the three months ended March 31, 2004.  The main
reason for the change in the cash provided by operating  activities  compared to
the prior year was a decrease in our net loss from $2.2 million to $0.1 million.
The decrease in net loss is mainly  attributable  to our  increases in revenues.
Net cash provided by operating  activities of $0.9 million was primarily derived
from increases in deferred  revenue.  The cash used in operating  activities for
the three  months  ended March 31, 2004 was mainly  comprised of our net loss of
$2.2 million and a decrease in accrued  expenses of $0.3 million.  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
net accounts  receivable of $0.2 million and  increases in accounts  payable and
deferred revenue totaling $0.9 million.

     Net cash  provided by investing  activities  was $1.5 million for the three
months ended March 31, 2005, due primarily to net sales of marketable securities
of $2.0 million.  This amount was partially  offset by purchases of property and
equipment of $0.5 million.  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.

     Net cash used in financing activities was $0.6 million for the three months
ended March 31, 2005. We received proceeds from the exercise of stock options of
$0.4 million and we made  payments of $0.9 million in the first  quarter of 2005
to acquire  treasury stock.  Net cash provided by financing  activities was $0.3
million for the three months  ended March 31,  2004.  This amount was related to
proceeds from the exercise of stock options.

     We currently  do not have any debt and our only  material  commitments  are
related to our office  leases.  We have an operating  lease covering our primary
office facility that expires in February,  2012. We also have several  operating
leases related to a second domestic office and offices in foreign countries. The
expiration  dates for these leases range from 2004 through  2012.  The Company's
contractual  obligations related to these leases have not changed  significantly
from that disclosed in the Company's 2004 form 10-K.

     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.


                                  RISK FACTORS

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

     For the first quarter of 2005, we had a net loss of $0.1 million.  The only
profitable  quarter in our  Company's  history  was the fourth  quarter of 2004.


                                      -16-


Prior to that we had a history of losses, including the full year ended December
31, 2004, in which we had a net loss of $5.9 million. Our business model depends
upon signing  agreements with additional OEM customers,  further  developing our
reseller  sales  channel,  and  expanding  our sales force.  Any  difficulty  in
obtaining  these OEM and reseller  customers or in  attracting  qualified  sales
personnel will hinder our ability to generate additional revenues and achieve or
maintain profitability.

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

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

o  retention of key management, marketing and technical personnel;

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

o  competitive conditions in the network storage infrastructure software market.

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

WE HAVE SIGNIFICANT LEASE COMMITMENTS THAT COULD IMPACT OUR PROFITABILITY.

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

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

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

OUR REVENUES DEPEND IN PART ON SPENDING BY CORPORATE CUSTOMERS.

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

WE ARE DEPENDENT ON CERTAIN KEY CUSTOMERS.

     We tend  to  have  one or  more  customers  account  for 10% or more of our
revenues during each fiscal quarter.  In addition,  during the fiscal year ended
December 31, 2004,  one customer  accounted  for 16% of our  revenues.  While we
believe  that we will  continue  to  receive  revenue  from these  clients,  our
agreements   typically  give  these  customers  the  ability  to  terminate  the
relationship  upon 90 days  notice.  If our  contracts  with these  partners are
terminated, or if the volume of sales from these clients declines, it would have
a material adverse effect on our operating results.

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

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

                                      -17-


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

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

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

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

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

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

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

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

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

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

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


                                      -18-


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

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

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

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

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

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

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

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

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

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

     Part of our  strategy is to partner  with major  third-party  software  and
hardware  vendors who integrate our products into their offerings  and/or market
our  products  to  others.  These  strategic  partners  often have  customer  or
distribution  networks  to which we  otherwise  would  not  have  access  or the
development  of  which  would  take up  large  amounts  of our  time  and  other
resources.  There is intense  competition to establish  relationships with these
strategic  partners.  Some of our agreements with our OEM customers grant to the
OEMs limited exclusivity rights to portions of our products for periods of time.
This could  result in lost sales  opportunities  for us with other  customers or
could cause other potential OEM partners to consider or select software from our
competitors  for their storage  solutions.  In addition,  the desire for product
differentiation  could cause  potential OEM partners to select software from our
competitors.  We cannot guarantee that our current strategic partners,  or those
companies  with whom we may  partner  in the  future,  will  continue  to be our
partners for any period of time.  If our software  were to be replaced in an OEM
solution by competing  software,  or if our software is not selected by OEMs for
future  solutions,  it would  likely  result in lower  revenues  to us and would
impede our ability to grow our business.

                                      -19-


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

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

     Our competitors also may:

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

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

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

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

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

     Our future performance will depend on many factors, including:

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

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

o  the average unit selling price of our products;

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

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

o  new products or enhancements from us or our competitors;

o  import or export restrictions on our proprietary technology; and

o  personnel changes.

     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,  2005,  the closing  market price of our common stock as quoted on the
NASDAQ National  Market System  fluctuated  between $5.03 and $9.75.  The market
price  of our  common  stock  may be  significantly  affected  by the  following
factors:

o  actual or anticipated fluctuations in our operating results;

                                      -20-


o  failure to meet financial estimates;

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

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

o  loss of one or more key OEM customers; and

o  departures of key personnel.

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

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

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

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

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

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

     As of March 31, 2005, we had  outstanding  options and warrants to purchase
an aggregate  of  10,526,136  shares of our common  stock at a weighted  average
exercise price of $5.13 per share.  We also have 1,697,665  shares of our common
stock 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.

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

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

                                      -21-


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

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

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

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

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

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

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

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

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

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

     We have  already been subject to one action  alleging  that our  technology
infringes patents held by a third party.  While we settled this litigation,  the
litigation  was  expensive and diverted  management's  time and  attention.  Any
additional litigation, regardless of its outcome, would likely be time consuming
and  expensive to resolve and would divert  management's  time and attention and
might  subject  us to  significant  liability  for  damages  or  invalidate  our
intellectual  property rights. Any potential  intellectual  property  litigation
against us could force us to take specific actions, including:

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

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

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


                                      -22-

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

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

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

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

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

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

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

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

LONG TERM CHARACTER OF INVESTMENTS.

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

UNKNOWN FACTORS

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


                                      -23-


ITEM 3.   QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Risks. Our return on our investments in cash, cash equivalents and
marketable  securities  is subject to interest rate risks.  We regularly  assess
these risks and have established  policies and business  practices to manage the
market risk of our  marketable  securities.  If interest rates were to change by
10% from the levels at March 31, 2005, the effect on our financial results would
be insignificant.

Foreign  Currency  Risk.  We have  several  offices  outside the United  States.
Accordingly,  we are  subject to  exposure  from  adverse  movements  in foreign
currency   exchange  rates.  The  effect  of  foreign  currency   exchange  rate
fluctuations  have not been material  since our inception.  If foreign  currency
exchange  rates  were to change by 10% from the  levels at March 31,  2005,  the
effect on our other comprehensive  income would be insignificant.  We do not use
derivative financial instruments to limit our foreign currency risk exposure.

ITEM 4.   CONTROLS AND PROCEDURES

Under the supervision and with the  participation  of our management,  including
our  principal  executive  officer  and  principal  financial  officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures as of the end of the period covered by this report, and,
based on  their  evaluation,  our  principal  executive  officer  and  principal
financial  officer  have  concluded  that  these  controls  and  procedures  are
effective.  No  changes  in  the  Company's  internal  controls  over  financial
reporting occurred during the quarter ended March 31, 2005, that have materially
affected,  or are reasonably likely to materially affect, the Company's internal
controls over financial reporting.

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


PART II.    OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

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

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

Shares of common stock repurchased during the quarter ended March 31, 2005:

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

     February, 2005                 43,200                     $7.31                      43,200                      1,679,700

      March, 2005                   81,800                     $7.30                      81,800                      1,597,900

         Total                     125,000                     $7.30                      125,000                     1,597,900


                                      -24-


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

ITEM 5.  OTHER INFORMATION

On May 10,  2005,  at our Annual  Meeting of  Stockholders,  Alan W. Kaufman was
elected to our Board of  Directors  to fill a newly  created  directorship.  Mr.
Kaufman  was  elected  to serve a three  year term and until  his  successor  is
elected and qualified.

ITEM 6.  EXHIBITS

          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)


                                      -25-



                                   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, 2005



                                      -26-