Financial Tables
Balance Sheet top
 
ACCELERIZE NEW MEDIA, INC.
 
BALANCE SHEETS
 
   
ASSETS
 
   
December 31,
   
December 31,
 
 
2008
   
2007
 
             
Current Assets:
           
  Cash
  $ 252,921     $ 951,317  
  Accounts receivable, net of allowance for bad debt of $6,857
               
    and $3,037 at December 31, 2008 and 2007, respectively
    177,752       50,499  
  Prepaid expenses and other assets
    30,224       5,487  
  Domain name rights
    20,411       162,740  
  Deferred tax asset
    56,030       80,026  
    Total current assets
    537,338       1,250,069  
                 
  Website development costs, net of accumulated amortization of $206,410
               
   and $210,411 at December 31, 2008 and 2007, respectively
    140,075       226,483  
                 
  Fixed assets, net of accumulated depreciation of $24,436 and
               
   $10,689 at  December 31, 2008 and 2007, respectively
    17,527       21,380  
  Goodwill
    685,547       580,547  
     Total assets
  $ 1,380,487     $ 2,078,479  
                 
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
 
                 
Current Liabilities:
               
  Accounts payable and accrued expenses
  $ 442,565     $ 214,578  
  Payable to former member
    -       36,315  
  Deferred revenues- short-term
    580,920       550,992  
  Deferred tax liability
    56,030       80,026  
    Total current liabilities
    1,079,515       881,911  
                 
  Convertible notes payable and accrued interest, net of debt discount of $156,852
    375,787       -  
  Deferred revenue- long-term
    86,110       90,307  
     Total liabilities
    1,541,412       972,218  
                 
Stockholders' Equity (Deficit):
               
  Preferred stock, $0.001 par value, 2,000,000 shares authorized:
               
    Series A,  54,000 issued and outstanding at December 31, 2008 and 2007,
      respectively
    728,567       728,567  
    Series B, 118,875 issued and outstanding at December 31, 2008 and 2007,
      respectively
    3,644,563       3,644,563  
  Common stock; $.001 par value; 100,000,000 shares authorized;
               
     27,184,854 and 21,779,294 shares issued and outstanding
               
    at December 31, 2008 and 2007, respectively
    27,185       21,779  
  Additional paid-in capital
    6,552,272       2,418,062  
  Accumulated deficit
    (11,113,512 )     (5,706,710 )
                 
     Total stockholders’ equity (deficit)
    (160,925 )     1,106,261  
                 
     Total liabilities and stockholders’ equity (deficit)
  $ 1,380,487     $ 2,078,479  
Cash Flow Statement top
 
ACCELERIZE NEW MEDIA, INC.
 
STATEMENTS OF CASH FLOWS
 
       
   
Year ended
 
   
December 31,
 
   
2008
   
2007
 
             
Cash flows from operating activities:
           
Net loss
  $ (4,991,596 )   $ (2,998,754 )
Adjustments to reconcile net loss to net cash used in
               
 operating activities:
               
  Depreciation and amortization
    341,219       199,395  
  Amortization of deferred compensation
    71,400       -  
  Fair value of warrants issued for services
    909,908       -  
  Fair value of warrants issued for TDRG acquisition
    174,420       -  
  Fair value of warrants issued
    1,239,204       -  
  Fair value of options granted
    222,528       93,503  
Changes in operating assets and liabilities:
               
  Accounts receivable
    (127,253 )     (26,840 )
  Prepaid expenses
    (24,437 )     (2,912 )
  Domain name rights
    (25,000 )     (200,000 )
  Deferred tax asset
    23,996       (80,026 )
  Other assets
    (300 )     -  
  Accrued interest
    (4,693 )     1,067  
  Accounts payable and accrued expenses
    227,987       (71,907 )
  Deferred tax liability
    (23,996 )     80,026  
  Deferred revenues
    25,731       223,384  
                 
Net cash used in operating activities
    (1,960,882 )     (2,783,064 )
                 
Cash flows used in investing activities:
               
  Capital expenditures
    (9,894 )     -  
  Website development costs
    (51,137 )     (295,018 )
                 
Net cash used in investing activities
    (61,031 )     (295,018 )
                 
Cash flows from financing activities: