Exhibit 99.1

Collexis Holdings, Inc and Subsidiaries

Pro-forma Consolidated Balance Sheet

For the Nine Months Ended March 31, 2009 (Unaudited)

							Consolidated
	Consolidated			Lawriter			less Lawriter
Current Assets:
Cash and cash equivalents	$	220,093		$	69,753		$	150,340
Accounts receivable (net)		707,060			193,208			513,852
Prepaid expenses and other current assets		156,284			16,069			140,215
Total current assets		1,083,437			279,030			804,407
Fixed assets		650,493			217,575			432,918
Accumulated depreciation		(268,815	)		(60,846	)		(207,969	)
Net fixed assets		381,678			156,729			224,949
Intangibles		7,796,431			3,060,866			4,735,565
Accumulated amortization		(1,934,639	)		(559,267	)		(1,375,372	)
Net intangibles		5,861,792			2,501,599			3,360,193
Trade name		1,090,594			1,090,594			-
Goodwill		8,904,142			5,272,269			3,631,873
Total assets	$	17,321,643		$	9,300,221		$	8,021,422
Current liabilities:
Accounts payable trade	$	1,482,570		$	53,705		$	1,428,865
Accrueed expenses		1,019,814			30,016			989,798
Deferred revenue		1,157,695			211,572			946,123
Deferred gain		224,935						224,935
Deferred tax liability net		12,490						12,490
Note payable		184,594						184,594
Current portion of deferred purchase price		3,434,070						3,434,070
Total current liabilities		7,516,168			295,293			7,220,875
Non-current liabilities:
Deferred tax liabilities		1,057,960						1,057,960
Deferred purchase price		5,595,034						5,595,034
Total non-current liabilities		6,652,994			-			6,652,994
Stockholders' equity
Common stock		123,170						123,170
Additional paid in capital		33,333,426			9,006,552			24,326,874
Stock warrants outstanding		323,909						323,909
Accunulated other comprehensive income/(loss)		(418,627	)					(418,627	)
Accumulated deficit		(30,209,397	)		(1,624	)		(30,207,773	)
Total stockholders' equity		3,152,481			9,004,928			(5,852,447	)
Total liabilities and stockholders' equity	$	17,321,643		$	9,300,221		$	8,021,422

Exhibit 99.1

Collexis Holdings, Inc and Subsidiaries

Pro-forma Consolidated Statement of Operations

For the Nine Months Ended March 31, 2009 (Unaudited)

							Consolidated
	Consolidated			Lawriter			less Lawriter
Total revenue	$	4,776,645		$	2,266,655		$	2,509,990
Cost of revenue		1,924,839			572,149			1,352,690
Gross Profit		2,851,806			1,694,506			1,157,300
Operating expenses:
Sales and marketing		2,148,984			288,108			1,860,876
Research and development		469,923						469,923
General and administrative		6,210,229			1,497,046			4,713,183
Total operating expenses		8,829,136			1,785,154			7,043,982
Income/(loss) before other income, interest and income taxes		(5,977,330	)		(90,648	)		5,886,682-
(Gain)/loss on foreign exchange		(764,573	)					764,573-
Other (income) expense		(4,703	)		(15,392	)		10,689
Interest (income) expense		487,734						487,734
Income/(Loss) before income taxes		(5,695,788	)		(75,256	)		(5,620,532	)
Tax benefit		240,139						240,139
Net income/(loss)	$	(5,455,649	)	$	(75,256	)	$	(5,380,393	)
Basic common shares outstanding		111,586,068						111,586,068
Basic net loss per share	$	(0.05	)				$	(0.05	)

Exhibit 99.1

Collexis Holdings, Inc and Subsidiaries

Pro-forma Consolidated Statement of Operations

For the Year Ended June 30, 2008 (Audited)

							Consolidated
	Consolidated			Lawriter			less Lawriter
Total revenue	$	4,105,321		$	1,250,998		$	2,854,323
Cost of revenue		1,653,617			394,692			1,258,925
Gross Profit		2,451,704			856,306			1,595,398
Operating expenses:
Sales and marketing		3,065,257			129,302			2,935,955
Research and development		1,446,208			-			1,446,208
General and administrative		7,815,540			659,508			7,156,033
Total operating expenses		12,327,006			788,810			11,538,196
Income/(loss) before other income, interest and income taxes		(9,875,302	)		67,496			9,942,798-
(Gain)/loss on foreign exchange		1,156,826						1,156,826
Other (income) expense		(2,263	)		(6,136	)		3,873
Interest (income) expense		553,148						553,148
Income/(Loss) before income taxes		(11,583,012	)		73,632			(11,656,644	)
Tax benefit		323,255						323,255
Net income/(loss)	$	(11,259,758	)	$	73,632		$	(11,333,389	)
Basic common shares outstanding		74,996,816						74,996,816
Basic net loss per share	$	(0.15	)				$	(0.15	)