8-K/A 1 a2143252z8-ka.htm 8-K/A
QuickLinks -- Click here to rapidly navigate through this document



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549


FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 6, 2004


Click Commerce, Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of incorporation or organization)
  0001107050
(Commission File Number)
  36-4088644
(IRS Employer Identification No.)

200 East Randolph Drive, 52nd Floor
Chicago, Illinois 60601
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code: (312) 482-9006

N/A
(Former name or former address, if changed since last report)

        Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instruction A.2. below):

o
Written Communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o
Pre-commencement communications pursuant to Rule 14d-2(6) under the Exchange Act (17 CFR 240.14d-2(6))

o
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





Item 2.01

        On July 6, 2004, Click Commerce, Inc. (the "Company") filed a Current Report on Form 8-K (the "Original Filing") in connection the completion of the acquisition of bTrade, Inc. ("bTrade"). This amendment is being filed to amend the Original Filing to include the financial statements required by Form 8-K.


Item 9.01.    Financial Statements and Exhibits.

(a)
Financial Statements of Business Acquired.

Audited financial statements for bTrade for the fiscal years ended December 31, 2002 and 2003, attached hereto as Annex A.

(b)
Pro Forma Financial Information.

Unaudited pro forma condensed combining balance sheet as of June 30, 2004 and the unaudited pro-forma condensed combining statements of operations for the Company for the six months ended June 30, 2004 and the fiscal year ended December 31, 2003, attached hereto as Annex B.

(c)
Exhibits.

 
Exhibit Number
  Description
  2.1   Merger Agreement, dated June 17, 2004+

 

23.1

 

Consent of Grant Thornton LLP

 

99.1

 

Press Release, dated July 6, 2004, regarding the completion of the bTrade acquisition+

+
Previously filed with the Company's current report on Form 8-K, dated July 6, 2004, which was filed with the Securities and Exchange Commission on July 6, 2004.

2



SIGNATURE

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

  CLICK COMMERCE, INC.

 

By:

 

/s/  
MICHAEL W. NELSON      
Michael W. Nelson
Vice President, Chief Financial Officer and Treasurer

Date: September 13, 2004

 

 

 

3



Annex A

INDEX TO FINANCIAL STATEMENTS

Audited Financial Statements:    
Report of Independent Registered Public Accounting Firm    
Balance Sheets as of December 31, 2003 and 2002    
Statements of Operations for the years ended December 31, 2003 and 2002    
Statements of Shareholders' Equity (Deficit) for the years ended December 31, 2003 and 2002    
Statements of Cash Flows for the years ended December 31, 2003 and 2002    
Notes to Financial Statements    

1



Report of Independent Registered Public Accounting Firm

To the Board of Directors
bTrade, Inc.

        We have audited the accompanying balance sheets of bTrade, Inc. (the Company) as of December 31, 2003 and 2002, and the related statements of operations, shareholders' equity (deficit) and cash flows for the years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.

        We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

        In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of the Company as of December 31, 2003 and 2002, and the results of its operations and its cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.

/s/  GRANT THORNTON, LLP      

Dallas, Texas
September 8, 2004

2



bTrade, Inc.

BALANCE SHEETS

December 31,

 
  2003
  2002
ASSETS            
CURRENT ASSETS            
  Cash and cash equivalents   $ 972,083   $ 1,035,427
  Accounts receivable, less allowance for doubtful accounts of $23,922 and $81,663 at December 31, 2003 and 2002, respectively     664,575     1,645,271
  Other current assets     134,863     225,620
   
 
      Total current assets     1,771,521     2,906,318

PROPERTY AND EQUIPMENT, net

 

 

536,189

 

 

1,265,996

OTHER ASSETS

 

 

35,340

 

 

45,604
   
 
      Total assets   $ 2,343,050   $ 4,217,918
   
 

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

 

 

 

 

 

 
CURRENT LIABILITIES            
  Accounts payable and accrued expenses   $ 474,959   $ 842,095
  Deferred revenue     1,202,646     892,648
  Current portion of debt     1,379,868     397,574
  Current portion of capital lease liability         5,910
   
 
      Total current liabilities     3,057,473     2,138,227

LONG-TERM PORTION OF DEBT

 

 


 

 

857,712
   
 
      Total liabilities     3,057,473     2,995,939

The accompanying notes are an integral part of this financial statement.

3



bTrade, Inc.

BALANCE SHEETS—CONTINUED

December 31,

 
  2003
  2002
 
SHAREHOLDERS' EQUITY (DEFICIT)              
  Convertible redeemable preferred stock, $0.01 par value, 50,000,000 shares authorized:              
    Convertible redeemable Series A-1 preferred stock—3,879,298 shares issued and outstanding at December 31, 2003 and 2002, (aggregate liquidation value $6,794,615)   $ 38,793   $ 38,793  
    Convertible redeemable Series B-1 preferred stock—7,635,060 shares issued and outstanding at December 31, 2003 and 2002, (aggregate liquidation value $17,011,309)     76,351     76,351  
    Convertible redeemable Series C preferred stock—11,209,734 and 10,505,620 shares issued and outstanding at December 31, 2003 and 2002, respectively (aggregate liquidation value $16,671,363)     112,097     105,056  
    Convertible redeemable Series Z preferred stock—no shares issued or outstanding          
  Common stock, $0.01 par value—100,000,000 shares authorized; 7,087,221 and 6,920,921 shares issued and outstanding at December 31, 2003 and 2002, respectively     70,873     69,210  
  Additional paid-in capital     28,185,255     27,365,372  
  Accumulated deficit     (29,071,725 )   (26,301,553 )
  Officer's note receivable     (100,000 )   (100,000 )
  Deferred stock compensation     (26,067 )   (31,250 )
   
 
 
      Total shareholders' equity (deficit)     (714,423 )   1,221,979  
   
 
 
      Total liabilities and shareholders' equity (deficit)   $ 2,343,050   $ 4,217,918  
   
 
 

The accompanying notes are an integral part of this financial statement.

4



bTrade, Inc.

STATEMENTS OF OPERATIONS

Years ended December 31,

 
  2003
  2002
 
Revenues              
  Software licenses   $ 1,953,452   $ 3,324,962  
  Services, maintenance, and other     3,833,765     3,743,503  
   
 
 
      5,787,217     7,068,465  

Cost of revenues

 

 

 

 

 

 

 
  Software licenses     239,218     720,742  
  Services, maintenance, and other     1,729,630     2,033,176  
   
 
 
      1,968,848     2,753,918  
   
 
 
      Gross profit     3,818,369     4,314,547  

Operating expenses

 

 

 

 

 

 

 
  Sales and marketing     2,739,554     2,738,828  
  Research and development     2,636,893     2,621,152  
  General and administrative     1,266,747     1,695,998  
   
 
 
      6,643,194     7,055,978  
   
 
 

Loss from operations

 

 

(2,824,825

)

 

(2,741,431

)

Other income

 

 

155,367

 

 


 

Interest expense, net

 

 

(100,714

)

 

(106,774

)
   
 
 

Net loss

 

$

(2,770,172

)

$

(2,848,205

)
   
 
 

The accompanying notes are an integral part of this financial statement.

5



bTrade, Inc.

STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)

Years ended December 31, 2003 and 2002

 
   
   
  Convertible Redeemable Preferred Stock
   
   
   
   
   
 
 
  Common Stock
  Series A-1
  Series B-1
  Series C
   
   
   
   
   
 
 
  Shares
  Amount
  Shares
  Amount
  Shares
  Amount
  Shares
  Amount
  Additional paid-in Capital
  Accumulated Deficit
  Officer's Note Receivable
  Deferred Stock Compensation
  Total
 
Balance at January 1, 2002   5,703,301   $ 57,034   3,879,298   $ 38,793   7,635,060   $ 76,351   9,801,506   $ 98,015   $ 26,524,321   $ (23,453,348 ) $ (100,000 ) $ (52,397 ) $ 3,188,769  

Issuance of preferred stock, net of offering costs of $17,385

 


 

 


 


 

 


 


 

 


 

704,114

 

 

7,041

 

 

792,346

 

 


 

 


 

 


 

 

799,387

 
Issuance of restricted common stock for software (Note H)   1,300,000     13,000                       52,000                 65,000  
Forfeiture of restricted stock   (82,380 )   (824 )                     (3,295 )               (4,119 )
Amortization of deferred compensation                                         21,147     21,147  
Net loss                                 (2,848,205 )           (2,848,205 )
   
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2002   6,920,921     69,210   3,879,298     38,793   7,635,060     76,351   10,505,620     105,056     27,365,372     (26,301,553 )   (100,000 )   (31,250 )   1,221,979  
Exercise of common stock options   70,000     700                       6,300                 7,000  
Issuance of preferred stock                     704,114     7,041     809,731                 816,772  
Issuance of restricted stock   100,000     1,000                       4,000             (5,000 )    
Forfeiture of restricted stock   (3,700 )   (37 )                     (148 )           185      
Amortization of deferred compensation                                         9,998     9,998  
Net loss                                 (2,770,172 )           (2,770,172 )
   
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2003   7,087,221   $ 70,873   3,879,298   $ 38,793   7,635,060   $ 76,351   11,209,734   $ 112,097   $ 28,185,255   $ (29,071,725 ) $ (100,000 ) $ (26,067 ) $ (714,423 )
   
 
 
 
 
 
 
 
 
 
 
 
 
 

The accompanying notes are an integral part of this financial statement.

6



bTrade, Inc.

STATEMENTS OF CASH FLOWS

Years ended December 31,

 
  2003
  2002
 
Cash flows from operating activities              
  Net loss   $ (2,770,172 ) $ (2,848,205 )
  Adjustments to reconcile net loss to net cash used in operating activities              
    Depreciation and amortization     802,094     1,528,014  
    Gain on disposal of property and equipment     (124,959 )    
    Bad debt expense (benefit)     20,000     (20,000 )
    Stock-based compensation expense     9,998     17,028  
    Changes in operating assets and liabilities              
      Accounts receivable     960,696     (1,048,325 )
      Other assets     101,021     191,096  
      Accounts payable and accrued expenses     (367,136 )   141,939  
      Deferred revenue     309,998     66,649  
   
 
 
        Net cash used in operating activities     (1,058,460 )   (1,971,804 )

Cash flows from investing activities

 

 

 

 

 

 

 
  Proceeds from disposal     150,804      
  Capital expenditures     (98,132 )   (70,854 )
   
 
 
        Net cash provided by (used in) investing activities     52,672     (70,854 )

Cash flows from financing activities

 

 

 

 

 

 

 
  Proceeds from long-term debt         186,187  
  Payments on capital leases     (5,910 )   (61,937 )
  Payments on long-term debt     (405,124 )   (599,877 )
  Proceeds from convertible notes     529,706      
  Proceeds of preferred stock issuance, net of offering costs     816,772     799,387  
  Proceeds from exercise of stock options     7,000      
   
 
 
        Net cash provided by financing activities     942,444     323,760  
   
 
 

Net decrease in cash and cash equivalents

 

 

(63,344

)

 

(1,718,898

)

Cash and cash equivalents at beginning of year

 

 

1,035,427

 

 

2,754,325

 
   
 
 

Cash and cash equivalents at end of year

 

$

972,083

 

$

1,035,427

 
   
 
 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 
  Cash paid for interest   $ 67,247   $ 104,399  
   
 
 
  Purchase of fixed assets with stock   $   $ 65,000  
   
 
 

The accompanying notes are an integral part of this financial statement.

7



bTrade, Inc.

NOTES TO FINANCIAL STATEMENTS

December 31, 2003 and 2002

NOTE A—ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        bTrade, Inc. (the Company), a Texas corporation (formerly bTrade.com, Inc. and Comm-Press, Inc.), delivers collaborative network management solutions that allow customers to model their business processes with their trading partners, and exchange business information over the Internet. The Company employs advanced security, encryption, and compression technologies to ensure that digital assets are protected and transferred securely with a full audit trail, providing features for rapid deployment of client software to enable large trading communities. The Company's operations are based in Irving, Texas, and the Company sells its services and products to various entities, primarily in the United States of America.

Revenue Recognition

        The Company's revenues consist of software license revenue, managed service revenue, professional service revenue, and maintenance revenue. Revenues are recognized in accordance with Statement of Position (SOP) 97-2, "Software Revenue Recognition," as modified by SOP 98-9, "Modification to SOP 97-2, Software Revenue Recognition with Respect to Certain Transactions." Software license revenues are recognized upon shipment, provided fees are fixed and determinable and collection is probable. Revenue for agreements that include one or more elements to be delivered at a future date is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the agreement fee is recognized as license revenue.

        Revenue related to development services is recognized when the project is complete.

        Revenue from managed services and professional services are recognized as services are provided. Maintenance revenue is recognized ratably over the term of the agreement.

        The Company warrants that its products will function substantially in accordance with the documentation provided to customers for various periods, generally three months. Historically, the Company has not incurred any significant expenses related to warranty claims and has not recorded a specific reserve for warranty claims.

Deferred Revenue

        Deferred revenue represents amounts collected from customers prior to complete performance of maintenance services or recognition of software license revenue.

Cash and Cash Equivalents

        The Company considers all highly liquid investments with original maturities of thee months or less at the date of purchase to be cash equivalents.

Accounts Receivable and Concentration of Credit Risk

        Financial instruments that potentially subject the Company to a concentration of credit risk are accounts receivable. The Company performs ongoing credit evaluations of its customers' financial condition and generally requires no collateral. An allowance for doubtful accounts is maintained based upon the expected collectibility of all accounts receivable. The Company determines its allowance for doubtful accounts by considering a number of factors, including the length of time accounts are past due, previous loss history and the customer's current ability to pay. The Company writes-off accounts receivable when they become uncollectible.

8



        A rollforward of the allowance for doubtful accounts is as follows:

 
  2003
  2002
 
Balance at January 1   $ 81,663   $ 155,167  
Provision (benefit)     20,000     (20,000 )
Write offs     (77,741 )   (53,504 )
   
 
 

Balance at December 31

 

$

23,922

 

$

81,663

 
   
 
 

Property and Equipment

        Property and equipment are stated at cost and depreciated using the straight-line method over their estimated useful lives, which range from two to seven years. Leasehold improvements are stated at cost and amortized over the shorter of the estimated useful life or the remaining lease term. Property and equipment under capital leases are amortized over the term of the leases and such amortization is included in depreciation and amortization.

Software Development and Research and Development Costs

        Research and development costs incurred prior to the establishment of technological feasibility are expensed as incurred. Certain software development costs incurred after technological feasibility are capitalizable subject to an evaluation of the recoverability of any capitalized costs based on amounts expected to be realized from sales of related products. In general, and throughout the Company's history, the establishment of technological feasibility of the Company's products and general release of such software have substantially coincided. As a result, software development costs qualifying for capitalization have been insignificant and, therefore, the Company has expensed all software development costs.

Income Taxes

        The Company accounts for income taxes using the liability method where deferred tax assets and liabilities are determined based on differences between the financial statement and tax bases of assets and liabilities using the statutory tax rates in effect for the year in which the differences are expected to be settled or realized. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, realization is not reasonably assured.

Fair Value of Financial Instruments

        The carrying amounts reported in the balance sheet for cash, accounts receivable, accounts payable, accrued expenses and debt approximates fair value based on the short-term maturity of these instruments.

Use of Estimates

        The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts of assets and liabilities, 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.

Stock-Based Compensation

        The Company accounts for its stock-based compensation plans in accordance with Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB 25) and related interpretations. Under APB 25, compensation expense is measured for stock option grants as the excess, if any, of the fair market value

9



of the underlying stock on the date of grant over the option's exercise price. Such stock compensation is recognized using the straight-line method over the vesting period. All equity-based awards to nonemployees are accounted for at fair value in accordance with Statement of Financial Accounting Standards No. 123 (SFAS 123) Accounting for Stock-Based Compensation. The Company has adopted the disclosure-only provisions of SFAS 123. The following table illustrates the effect on net loss as if the fair value based method had been applied to all awards granted.

 
  2003
  2002
 
Net loss, as reported   $ (2,770,172 ) $ (2,848,205 )
Less: Stock-based employee compensation expense determined under fair value based method for all awards     (21,966 )   (19,886 )
   
 
 

Pro forma net loss

 

$

(2,792,138

)

$

(2,868,091

)
   
 
 

        The fair-value was estimated at the date of grant using a minimum value option pricing model with the following assumptions: risk-free interest rate of 5% in 2003 and 2002; no dividends, and an expected life of five years. The weighted-average grant date fair value of common stock options granted during 2003 and 2002 was $0.02 per share, respectively.

NOTE B—PROPERTY AND EQUIPMENT

        Property and equipment consists of the following at December 31,

 
  2003
  2002
 
Computer equipment   $ 2,699,543   $ 2,813,527  
Furniture and fixtures     679,619     679,619  
Leasehold improvements     151,415     161,634  
Computer equipment under capitalized leases     416,520     416,520  
Purchased software     1,368,662     1,309,823  
   
 
 
      5,315,759     5,381,123  
Less accumulated depreciation and amortization     (4,779,570 )   (4,115,127 )
   
 
 
    $ 536,189   $ 1,265,996  
   
 
 

        During 2003, property and equipment which had a net book value of $25,845 was stolen and the Company received insurance proceeds of $150,804, thus resulting in a gain of $124,959 which is recorded in other income in the statement of operations.

NOTE C—ACCOUNTS PAYABLE AND ACCRUED EXPENSES

        Accounts payable and accrued expenses consist of the following at December 31, 2003 and 2002:

 
  2003
  2002
Accounts payable   $ 158,516   $ 343,766
Payroll related     170,982     340,964
Other     145,461     157,365
   
 
    $ 474,959   $ 842,095
   
 

10


NOTE D—DEBT

        The Company has a credit facility that consists of a $1,000,000 term loan and a $1,250,000 line of credit, which is limited by a borrowing base. Interest rates for the term loan are the greater of prime rate (4.25%) plus 1.25% or 6%. Interest rates for the line of credit are the greater of the prime rate plus 1.50% or 6%. The term loan is payable in 30 equal installments of principal and interest of $36,000 through October 2004. The line of credit is due April 28, 2004, and interest on the line of credit is due and payable monthly. All assets of the Company are pledged as collateral. The credit facility contains certain covenants, a liquidity ratio, and a rolling three-month EBITDA covenant. As of December 31, 2003, the term loan balance was $350,252 and the line of credit balance was $499,910, with $750,090 available under the line of credit. In connection with the credit facility, the Company granted warrants to the lender, at the inception of the credit facility, to purchase 42,025 shares of the Company's common stock at an exercise price of $1.16 per share which expire on April 30, 2009. The warrants were determined to have minimal value at the date of grant.

        On November 20, 2003, the Company entered into an agreement with existing investors for convertible notes of $529,706. The aggregate amount of the notes bear interest at 12% per annum. Maturity of the notes is October 31, 2004. This note and the credit facility were repaid in July 2004 in conjunction with the acquisition of the Company. See Note J for further discussion.

NOTE E—COMMON AND PREFERRED STOCK

Series A-1 and Series B-1 Convertible Redeemable Preferred Stock

        At December 31, 2003 and 2002, there were 3,879,298 shares of Series A-1 Preferred Stock outstanding and 7,635,060 shares of Series B-1 Preferred Stock outstanding.

        The holders of the Series A-1 and Series B-1 Preferred Stock are entitled to receive cumulative dividends at a per annum rate of 10% of the original Series A-1 and Series B-1 issue price, respectively. Dividend rights of Series C Preferred Stock are senior to those of Series B-1 Preferred Stock and dividend rights of Series B-1 Preferred Stock are senior to those of Series A-1 Preferred Stock. Dividends on Series A-1 and Series B-1 Preferred Stock are cumulative and accrue whether or not earned or declared. Such dividends on Series A-1 Preferred Stock may be paid in either cash or common stock at the then conversion price of the Series A-1 Preferred Stock, as determined by majority vote of the Series A-1 Preferred Stock. Such dividends on Series B-1 Preferred Stock may be paid in either cash or common stock at the then conversion price of the Series B-1 Preferred Stock, as determined by majority vote of the Series B-1 Preferred Stock.

        Each share of Series A-1 Preferred Stock has an aggregate liquidation preference equal to the sum of $1.16 per share (A1) and the historical accrued but unpaid dividends on the Series A Preferred Stock plus the accrued but unpaid dividends on the Series A-1 Preferred Stock (A2). Each share of Series B-1 Preferred Stock has an aggregate liquidation preference equal to the sum of $1.16 per share (B1), the historical accrued but unpaid dividends on the Series B Preferred Stock (B2) plus the accrued but unpaid dividends on the Series B-1 Preferred Stock, and $0.58 per share (B3). The B1 and B2 components of the Series B-1 Preferred Stock aggregate liquidation preference rank senior to the A1 and A2 components of the Series A-1 Preferred Stock aggregate liquidation preference. The A1 and A2 components of the Series A-1 Preferred Stock aggregate liquidation preference rank senior to the B3 component of the Series B Preferred Stock aggregate liquidation preference. Historical accrued dividends of $916,942 on the Series A Preferred Stock and accrued dividends of $1,377,686 on the Series A-1 Preferred Stock have been included in the Series A-1 Preferred Stock aggregate liquidation preference of $6,794,615 at December 31, 2003. Historical accrued dividends of $1,282,159 on the Series B Preferred Stock, less $267,356 in accrued dividends forfeited upon conversion of shares to common stock rather than Series B-1 Preferred Stock and accrued dividends of $2,711,502 on the Series B-1 Preferred Stock have been included in the Series B-1 Preferred Stock aggregate liquidation preference of $17,011,309 at December 31, 2003.

        The Series A-1 and Series B-1 Preferred Stock is convertible at any time into common shares at the option of the holder. The Series A-1 and Series B-1 Preferred shareholders have voting rights equal to the number of common shares they would have upon conversion into common stock. The Company's Articles of Incorporation

11



provide for certain antidilution provisions whereby the ownership percentage of the holders of Series A-1 and Series B-1 Preferred Stock remains constant in the event of stock splits, stock dividends, recapitalization, or other similar items.

Warrants

        Warrants representing 25% of the principal amount of subordinated convertible notes issued in 2001 were issued to each note holder, with the right to purchase Series B Preferred Stock at a price per share equal to $4.62, the then current conversion price of Series B Preferred Stock. The Warrants were amended in 2001 and replaced in entirety in connection with the Series C Participation Offer with warrants to purchase 366,379 shares of Series B-1 Preferred Stock (Amended Warrants). For those existing investors participating in the Series C Participation Offer, the Amended Warrants provided for the purchase of 301,724 shares of Series B-1 Preferred Stock at $0.01 per share. For those existing investors who did not participate in the Series C Participation Offer, the Amended Warrants provided for the purchase of 64,655 shares of Series B-1 Preferred Stock at $1.16 per share. The Amended Warrants are exercisable at any time on or before January 2, 2008. The Company did not record any additional interest expense relating to the original warrants issued as the fair value of the warrants originally issued was not significant. As the Amended Warrants were issued in conjunction with the Series C Participation Offer, the fair value of approximately $350,000 was recorded as a deemed dividend in 2001. Since both the value of the Amended Warrants and the deemed dividend were credited/charged to additional capital, there is no net effect on additional capital.

Series C Convertible Redeemable Preferred Stock

        The Series C Preferred Stock ranks senior to the Company's other securities with respect to both dividends and liquidation preferences in the event of a voluntary or involuntary liquidation, dissolution, or winding up of the Company. Each share of Series C Preferred Stock has cumulative preferential dividends of 10% per annum from the date of issue, is convertible into one share of common stock; and has voting rights equal to the number of common shares to be received upon conversion into common stock. Dividends on Series C Preferred Stock are cumulative and accrue whether or not earned or declared. Such dividends may be paid in either cash or common stock at the then conversion price of the Series C Preferred Stock, as determined by the two-thirds vote of the Series C Preferred Shareholders. Each share of Series C Preferred Stock has a liquidation preference equal to $1.16 per share plus accrued but unpaid dividends. Accrued dividends of $3,668,072 have been included in the aggregate liquidation preference of $16,671,363 at December 31, 2003.

        The Series C Preferred Stock is convertible at any time into common shares at the option of the holder. The holders of at least two-thirds of the Series C Preferred Stock have the right to require the Company to redeem all outstanding shares of the Series C Preferred Stock any time after March 31, 2005, for a per share price equal to the fair market value of the Company's common stock on the repurchase date plus all accrued and unpaid dividends. If the Company is unable to pay the redemption price to all Series C Preferred shareholders within 90 days of the redemption date, the holders of at least two-thirds of the Series C Preferred Stock may request the Company to effect the sale of all or substantially all of the assets of the Company as specified in the Company's Fourth Amended and Restated Articles of Incorporation.

        On September 30, 2002, the Company issued 704,114 shares of Series C Preferred Stock for $799,387, net of issuance costs.

        On January 30, 2003, the Company issued 704,114 shares of Series C Preferred Stock for $816,772 (including $29,000 to an officer), net of issuance costs.

        The Company's Articles of Incorporation provide for certain antidilution provisions whereby the ownership percentage of the holders of Series C Preferred Stock remains constant in the event of stock splits, stock dividends, recapitalization, or other similar items.

12



Officer's Note Receivable

        As a part of the Series C Preferred Stock Purchase Agreement executed on April 30, 2001, a $100,000 nonrecourse promissory note was executed by an officer of the Company, payable to the Company. The interest rate is 4.58%, adjusted July 1 and January 1 of each year. Principal and any accrued interest are due and payable on July 1, 2005, or 45 days after written demand for payment is made. As part of the acquisition of the Company described in Note J, this note was forgiven.

Series Z Convertible Redeemable Preferred Stock

        On April 30, 2001, the Company amended its Articles of Incorporation to authorize the issuance of 1,250,000 shares of Series Z Convertible Redeemable Preferred Stock (the Series Z Preferred Stock). The holders of Series Z Preferred Stock shall not be entitled to receive any dividends or have any voting rights. Series Z Preferred Stock follows Series C Preferred Stock in preference under any liquidation event. Each share of Series Z Preferred Stock is convertible into one share of common stock. The Company's Articles of' Incorporation provide for certain antidilution provisions whereby the ownership percentage of the holders of Series Z Preferred Stock remains constant in the event of stock splits, stock dividends, recapitalization, or other similar items.

        At December 31, 2003, there were no shares of Series Z Preferred Stock issued as restricted stock under the Approved and Restated 1999/Equity Incentive Plan.

Automatic Conversion

        All classes of Preferred Stock are subject to automatic conversion into shares of the Company's common stock upon the first sale of the Company's common stock to the public pursuant to an effective registration statement under the Securities Act of 1933 in which the public offering price per share is not less than five times the original Series C Preferred Stock issue price and with gross proceeds of at least $25 million.

Preferred Stock Redemption Rights

        The redemption of Series A-1, B-1, and Z Preferred Stock is triggered upon the redemption of Series C Preferred Stock. Holders of at least two-thirds of the outstanding shares of Series C Preferred Stock may require the redemption on or after March 31, 2005. If the redemption of Series C Preferred Stock is required, the Company is required to redeem all outstanding shares of Series A-1, B-1, and Z Preferred Stock. All outstanding preferred stock shall be redeemed in the order specified and in the amounts required as if the Company were liquidated and dissolved. The Preferred Stock may also be redeemed in the event of default. Events of default include: failure by the Company to pay when due all or any part of the Redemption Price; material breach of representation in the Series C Preferred Stock Purchase Agreement; uncured failure by the Company to observe or perform any covenant or agreement set forth in the Investor Rights Agreement or the Fourth Amended and Restated Shareholders Agreement; uncured failure by the Company to observe or perform any covenant or agreement of the Company contained in the Fourth Amended and Restated Articles of Incorporation of the Company; bankruptcy of the Company or any subsidiary; uncured default in any provision (including payment) of any agreement governing the terms of any indebtedness for borrowed money of the Company or any subsidiary thereof in excess of $500,000; and judgments or orders for the payment of money which, in the aggregate, at any one time exceed $500,000, are not covered by insurance, have been rendered against the Company or any subsidiary thereof by a court of competent jurisdiction, and such judgments or orders continue unsatisfied and unstayed for a period of sixty days.

Shares Reserved for Future Issuance

        At December 31, 2003, the Company had common stock reserved for future issuance of 27.6 million shares, which includes stock options, warrants, and preferred stock.

13



NOTE F—INCOME TAXES

        The Company recorded no tax benefit in 2003 and 2002. The difference between the benefit for income taxes and the amount determined by applying the U.S. Federal statutory rate to the loss before taxes primarily results from the recording of a full valuation allowance against the net deferred tax asset due to the uncertainty surrounding the realization of the net deferred tax asset based on the Company's earnings history.

        Deferred income tax assets and liabilities are as follows:

 
  December 31,
 
 
  2003
  2002
 
Assets              
  Net operating loss carryforwards   $ 9,036,242   $ 8,502,583  
  Fixed assets     157,277     128,167  
  Accounts payable and accrued expenses     127,538     228,714  
  Deferred maintenance     509,880     432,700  
  Charitable contributions     157,942     157,942  
  Other     11,532     27,765  
   
 
 
      10,000,411     9,477,871  

Liabilities

 

 

 

 

 

 

 
  Accounts receivable     341,424     724,872  
  Prepaids     40,344     70,215  
   
 
 
      381,768     795,087  
   
 
 
      9,618,643     8,682,784  
Less valuation allowance     (9,618,643 )   (8,682,784 )
   
 
 
Net deferred tax assets   $   $  
   
 
 

        On December 31, 2003, the Company had net operating loss carryforwards for income tax purposes of approximately $26.6 million, which will begin to expire in 2018. The amount of such carryforwards available for use in any given year may be reduced as a result of ownership changes and other limitations.

NOTE G—EMPLOYEE BENEFIT PLAN

        In 2003 and 2002, the Company provided a 401(k) Savings Plan that allows for employees to make pretax contributions ranging from 0% to 20% of each employee's base salary. The Company does not make matching contributions.

NOTE H—STOCK OPTIONS AND SHAREHOLDERS' EQUITY

        In March 1999, the Board of Directors approved the 1999 Equity Incentive Plan (the Plan). Under the Plan, employees and consultants of the Company and its affiliates may be given an opportunity to acquire interests in the Company under various types of long-term incentive awards, including stock options, stock appreciation rights, restricted stock, deferred stock, stock reload options, and other stock-based awards. On April 26, 2001, the Company adopted the Approved and Restated 1999 Equity Incentive Plan (the Restated Plan). A total of 4,470,000 shares of Common Stock and 1,250,000 shares of Series Z Preferred Stock are reserved for issuance under the Restated Plan. During 2003, the Company granted 520,000 common stock options under the Plan, with exercise prices of $0.10 per share, which were equal to or greater than the fair value of the Company's common stock on the date of grant. Options granted under the Plan vest over five years and expire ten years after grant date. Options granted under the Restated Plan vest over a period of five years and expire ten years after grant date. There were 737,316 options exercisable as of December 31, 2003 and 447,003 as of December 31, 2002.

14



        Information regarding the Company's common stock option plan is summarized below:

 
  Options
  Weighted-average exercise price
Outstanding at January 1, 2002   2,541,917   0.24
Granted   886,700   0.10
Forfeited   (584,000 ) 0.29
   
   

Outstanding at December 31, 2002

 

2,844,617

 

0.20
Granted   520,000   0.10
Forfeited   (775,500 ) 0.23
Exercised   (70,000 )  
   
   

Outstanding at December 31, 2003

 

2,519,117

 

0.15
   
   

        The following table summarizes information about common stock options outstanding at December 31, 2003:

Exercise Price

  Options Outstanding
  Options Exercisable
  Weighted-Average Remaining Contractual Life (Years)
$0.10   2,474,367   695,266   8.8

$1.20

 

20,250

 

20,250

 

6.1

$4.50

 

24,500

 

21,800

 

7.2

 
 
   

$0.10 to $4.50

 

2,519,117

 

737,316

 

8.0
   
 
   

        At December 31, 2003 and 2002, there were 1,150,000 and 1,050,000, respectively, Series Z Preferred Stock options outstanding, with 900,000 and 50,000 options issued during 2003 and 2002, respectively, and 800,000 and -0- options cancelled during 2003 and 2002, respectively. All Series Z Preferred Stock options issued during 2003 and 2002 have an exercise price of $1.16. There were 330,000 and 200,000 Series Z options exercisable as of December 31, 2003 and 2002, respectively.

        On August 20, 2001, the Company entered into a restricted stock and voting agreement with certain employees that allowed for the grant of common stock to each employee. As a condition of receiving such restricted stock, the employee had to surrender to the Company previously granted common stock options. The shares of restricted stock may not be transferred and are subject to forfeiture under terms of an agreement between the employee and the Company. As of December 31, 2003 and 2002, 521,000 shares and 625,000 shares, respectively, were unvested. The fair value of the restricted stock of $58,915 has been recorded as deferred compensation and is being amortized over the five year vesting period of the restricted stock.

        During 2002, the Company purchased software from a third party for $10,000 in cash and the issuance of 1.3 million shares of restricted common stock, which vests over 12 to 36 months dependent upon the achievement of certain technological and business milestones.

NOTE I—COMMITMENTS AND CONTINGENCIES

        The Company leases office facilities and certain equipment under operating leases. Leases that expire are generally expected to be renewed or replaced by other leases. Rental expense under these leases for the years ended December 31, 2003 and 2002 was approximately $310,000 and $326,000, respectively. As of December 31, 2003, there are no operating leases that had initial or remaining noncancelable lease terms in excess of one year.

15



        Prior to 2002, the Company filed suit in the District Court of Dallas County, Texas against Insys, S.A. (Insys), a Mexican corporation, for $3.5 million related to collection of amounts due from Insys under two contracts between the Company and Insys. A settlement agreement was reached in June 2004 in the amount of $50,000.

NOTE J—SUBSEQUENT EVENT

        On July 1, 2004, Click Commerce, Inc. ("Click") acquired the Company. Pursuant to an Agreement and Plan of Merger, dated June 17, 2004, the Company became a wholly-owned indirect subsidiary of Click. Click acquired the Company for consideration consisting of approximately 700,000 shares, valued at $4.795 per share, of Click common stock and the repayment of approximately $1.25 million of existing indebtedness.

16


Annex B

        The following unaudited pro forma condensed combining financial data are qualified in their entirety by reference to, and should be read in conjunction with, the historical consolidated financial statements of bTrade, Inc. and notes thereto included herein as well as the consolidated financial statements included in the Click Commerce, Inc. Annual Report on Form 10-K for the year ended December 31, 2003, the condensed consolidated financial statements and notes thereto (unaudited) included in the Click Commerce, Inc. Quarterly Report on Form 10-Q for the quarter ended June 30, 2004, and the Current Report on Form 8-K filed on April 22, 2004 (as amended on July 2, 2004) to report the acquisition of substantially all of the operating assets and certain liabilities of Webridge, Inc.


CLICK COMMERCE, INC.
UNAUDITED PRO FORMA CONDENSED COMBINING BALANCE SHEET
June 30, 2004

(dollars in thousands)

Description

  Click Commerce
  bTrade
  Pro Forma
Adjustments

  Click Commerce/
bTrade
Pro Forma

 
Assets                          
Current assets:                          
Cash, cash equivalents, and short-term investments   $ 12,458   $ 9   $ (1,311 )(D) $ 11,156  
Trade accounts receivable, net     6,387     680         7,067  
Other current assets     1,414     142         1,556  
   
 
 
 
 
  Total current assets     20,259     831     (1,311 )   19,779  

Property and equipment, net

 

 

830

 

 

429

 

 

(129

)(A)

 

1,130

 
Intangible assets, net     2,160         1,500   (B)   3,660  
Goodwill     1,519         3,718   (B)   5,237  
Other assets     359     10         369  
   
 
 
 
 
  Total assets   $ 25,127   $ 1,270   $ 3,778   $ 30,175  
   
 
 
 
 
Liabilities and shareholders' equity (deficit)                          

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 
Accounts payable   $ 454   $ 319   $   $ 773  
Billings in excess of revenues earned on contracts in progress     132             132  
Deferred revenue     4,274     1,633     (1,143 )(C)   4,764  
Accrued compensation     1,322     166         1,488  
Debt and accrued interest           1,311     (1,311 )(D)    
Accrued expenses and other current liabilities     2,183     468     285 (M)   2,936  
   
 
 
 
 
  Total current liabilities     8,365     3,897     (2,169 )   10,093  

Other liabilities

 

 

43

 

 


 

 


 

 

43

 
   
 
 
 
 
  Total liabilities     8,408     3,897     (2,169 )   10,093  

Common stock

 

 

9

 

 

71

 

 

(71

)(E)

 

10

 
                  1   (F)      
Paid in excess of par     66,108     28,185     (28,185 )(E)   69,450  
                  3,342   (F)      
Preferred stock         227     (227 )(E)    
Accumulated other comprehensive income     146               146  
Deferred compensation         (23 )         (23 )
Note receivable—officer           (100 )   100   (E)    
Treasury stock     (117 )               (117 )
Accumulated deficit     (49,427 )   (30,987 )   30,987   (E)   (49,427 )
   
 
 
 
 
  Total shareholders' equity (deficit)     16,719     (2,627 )   5,947     20,039  
  Total liabilities and shareholders' equity (deficit)   $ 25,127   $ 1,270   $ 3,778   $ 29,890  
   
 
 
 
 

See accompanying notes to unaudited pro forma condensed combining financial statements

17



CLICK COMMERCE, INC.

UNAUDITED PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS

For the six months ended June 30, 2004

(dollars in thousands, except per share data)

Description

  Click Commerce
  1/1/04 to
4/21/04
Webridge

  Webridge
Pro Forma
Adjustments

  Click Commerce/
Webridge
Pro Forma

  bTrade
  bTrade
Pro Forma
adjustments

  Click Commerce/
Webridge/bTrade
Pro Forma

 
Revenues                                            
Product license   $ 2,647   $ 98   $   $ 2,745   $ 532   $   $ 3,277  
Service     8,833     1,341         10,174     1,802         11,976  
   
 
 
 
 
 
 
 
Total revenues     11,480     1,439         12,919     2,334         15,253  
Cost of revenues                                            
Product license     86             86     121         207  
Service     4,682     460     (22 )(G)   5,120     994     (31 )(I)   6,083  
   
 
 
 
 
 
 
 
Total cost of revenues     4,768     460     (22 )   5,206     1,115     (79 )   6,290  
Gross profit     6,712     979     22     7,713     1,219     79     8,963  
Operating expenses:                                            
Sales and Marketing     1,278     179     (7 )(G)   1,450     1,028     (41 )(I)   2,437  
Research and development     1,065     513     (11 )(G)   1,567     623     (31 )(I)   2,159  
General and administrative     2,115     173     (17 )(G)   2,281     913     (17 )(I)   3,177  
Amortization of stock-based compensation     21     2         23         23        
Amortization of intangible assets     169         92   (H)   261         160   (J)   421  
Restructuring and other charges                              
   
 
 
 
 
 
 
 
Total operating expensess     4,648     867     67     5,582     2,564     71     8,217  
Operating Income (loss)     2,064     112     (45 )   2,131     (1,345 )   40     746  
Other income (expense)     (36 )   34         (2 )   (70 )       (72 )
   
 
 
 
 
 
 
 
Net income (loss)     2,028     146     (45 )   2,129     (1,415 )   (40 )   674  
   
 
 
 
 
 
 
 
Basic net income (loss) per share   $ 0.24               $ 0.23               $ 0.07  
   
             
             
 
Diluted net income (loss) per share   $ 0.22               $ 0.22               $ 0.07  
   
             
             
 
Weighted average common shares: outstanding—basic     8,623,056           615,303   (N)   9,238,359           698,398   (L)   9,936,757  
Weighted average common shares outstanding—diluted     9,046,789           615,303   (N)   9,662,092           698,398   (L)   10,360,490  

See accompanying notes to unaudited pro forma condensed combining financial statements.

18



CLICK COMMERCE, INC.

UNAUDITED PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS

For the Year ended December 31, 2003

(dollars in thousands except per share data)

Description

  Click Commerce
  Webridge
  Webridge
Proforma
Adjustments

  Click Commerce/
Webridge
Pro Forma

  bTrade
  bTrade
Pro forma
adjustments

  Click Commerce/
Webridge/bTrade
Pro Forma

 
Revenues                                            
Product license   $ 4,164   $ 788   $   $ 4,952   $ 1,953   $   $ 6,905  
Service     14,025     3,121     (154 )(K)   16,992     3,834     (382 )(C)   20,444  
   
 
 
 
 
 
 
 
Total revenues     18,189     3,909     (154 )   21,944     5,787     (382 )   27,349  
Cost of revenues                                            
Product license     341             341     239         580  
Service     8,375     1,123     (139 )(G)   9,359     1,730     (62 )(I)   11,027  
   
 
 
 
 
 
 
 
Total cost of revenues     8,716     1,123     (139 )   9,700     1,969     (62 )   11,607  
Gross profit     9,473     2,786     (15 )   12,244     3,818     (320 )   15,742  
Operating expenses:                                            
Sales and Marketing     3,409     1,197     (38 )(G)   4,568     2,739     (83 )(I)   7,224  
Research and development     2,411     2,764     (66 )(G)   5,109     2,637     (62 )(I)   7,684  
General and administrative     4,520     474     (54 )(G)   4,940     1,267     (34 )(I)   6,173  
Amortization of stock-based compensation     58     173         231               231  
Amortization of intangible assets     107         405   (H)   512         320   (J)   832  
Restructuring and other charges     2,960             2,960             2,960  
   
 
 
 
 
 
 
 
Total operating expensess     13,465     4,608     247     18,320     6,643     141     25,104  
Operating Income (loss)     (3,992 )   (1,822 )   (262 )   (6,076 )   (2,824 )   (461 )   (9,362 )
Other income (expense)     341     (14 )       327     55         382  
   
 
 
 
 
 
 
 
Net loss     (3,651 )   (1,836 )   (262 )   (5,749 )   (2,770 )   (461 )   (8,980 )
   
 
 
 
 
 
 
 
Net loss per share—basic and diluted   $ (0.45 )             $ (0.65 )             $ (0.95 )
   
             
             
 
Shares used in computing net loss per share basic and diluted     8,163,223           615,303   (N)   8,778,526           698,398   (L)   9,476,924  

See accompanying notes to unaudited pro forma condensed combining financial statements.

19



CLICK COMMERCE, INC

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINING FINANCIAL STATEMENTS

1.     BASIS OF PRESENTATION

        The unaudited pro forma condensed combining balance sheet as of June 30, 2004 gives effect to the acquisition of bTrade, Inc. ("bTrade"), a privately-held Texas corporation as if it occurred on that date. The unaudited pro forma condensed combining statements of operations for the year ended December 31, 2003 and the six months ended June 30, 2004 give effect to the acquisition of bTrade as if it occurred at January 1, 2003. The Click Commerce pro forma amounts presented in the unaudited pro forma condensed combining statements of operations include the pro forma results from the April 21, 2004 acquisition of substantially all of the operating assets and certain liabilities of Webridge, Inc. ("Webridge"), a privately-held Delaware corporation as if it occurred on January 1, 2003.

        Under terms and conditions of the Agreement and Plan of Merger, dated as of June 17, 2004, Click Commerce, Inc. ("the Company") acquired bTrade, based on a valuation of bTrade as a going-concern. Consideration paid consisted of 698,398 shares of Company common stock valued at $3.3 million and other cash payments totaling approximately $152,000 (pending a final working capital adjustment to the shares and cash), and the repayment of approximately $1.3 million of existing bTrade indebtedness. The Company also incurred approximately $215,000 of direct expenses related to closing the bTrade acquisition. The Company funded the acquisition using available cash on hand as well as the issuance of common stock.

        The assets acquired, including intangible assets, and liabilities assumed in this acquisition were recorded based upon management's best estimates of fair value with any excess purchase price being allocated to goodwill. The preliminary purchase price allocation may be subject to further adjustment as the Company finalizes its allocation in accordance with accounting principles generally accepted in the United States of America.

2.     PRO FORMA ADJUSTMENTS TO THE BALANCE SHEET AND STATEMENT OF OPERATIONS

    (A)
    Reflects the adjustment of property and equipment that were either (i) not acquired, (ii) had no future use, or (iii) written down to their estimated fair value as of the acquisition date

    (B)
    Reflects the establishment of intangible assets in the amount of $1.5 million based on an independent valuation and goodwill in the amount of $2.1 million.

    (C)
    Reflects the adjustment of bTrade's deferred revenue acquired in purchase accounting to its estimated fair value.

    (D)
    Reflects the cash paid for the retirement of bTrades debt.

    (E)
    Reflects the elimination of bTrade's common stock, preferred stock, paid-in capital, officers loan and accumulated deficit.

    (F)
    Reflects the value of Click Commerce Inc. stock issued for the purchase of the assets of bTrade (approximately $3.3 million).

    (G)
    Reflects adjustment of Webridge's depreciation expense for the valuation of property and equipment at estimated fair values as of the acquisition date.

    (H)
    Reflects amortization related to the identifiable intangible assets with definite useful lives in connection with the acquisition of Webridge.

    (I)
    Reflects adjustment of bTrade's depreciation expense for the valuation of property and equipment at estimated fair values as of the acquisition date

    (J)
    Reflects amortization related to the identifiable intangible assets with definite useful lives in connection with the acquisition of bTrade

    (K)
    Reflects the adjustment of Webridge's deferred revenue acquired in purchase accounting to its estimated par value.

    (L)
    Reflects the maximum Click Commerce Inc. shares to be issued in connection with the bTrade acquisition. Such shares are subject to working capital and other adjustments which may lower the final number of shares to be issued.

    (M)
    Reflects accrued deal costs incurred in connection with the bTrade acquisition.

    (N)
    Reflect the shares issued in connection with the Webridge acquisition.

20




QuickLinks

SIGNATURE
INDEX TO FINANCIAL STATEMENTS
Report of Independent Registered Public Accounting Firm
bTrade, Inc. BALANCE SHEETS December 31,
bTrade, Inc. BALANCE SHEETS—CONTINUED December 31,
bTrade, Inc. STATEMENTS OF OPERATIONS Years ended December 31,
bTrade, Inc. STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) Years ended December 31, 2003 and 2002
bTrade, Inc. STATEMENTS OF CASH FLOWS Years ended December 31,
bTrade, Inc. NOTES TO FINANCIAL STATEMENTS December 31, 2003 and 2002
CLICK COMMERCE, INC. UNAUDITED PRO FORMA CONDENSED COMBINING BALANCE SHEET June 30, 2004 (dollars in thousands)
CLICK COMMERCE, INC. UNAUDITED PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS For the six months ended June 30, 2004 (dollars in thousands, except per share data)
CLICK COMMERCE, INC. UNAUDITED PRO FORMA CONDENSED COMBINING STATEMENT OF OPERATIONS For the Year ended December 31, 2003 (dollars in thousands except per share data)
CLICK COMMERCE, INC NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINING FINANCIAL STATEMENTS