sec document

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

|X|   QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
      For the quarterly period ended              MARCH 31, 2007
                                     -------------------------------------------

|_|   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
           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 a large  accelerated
filer,  an accelerated  filer,  or a  non-accelerated  filer.  See definition of
"accelerated  filer and large  accelerated  filer" in Rule 12b-2 of the Exchange
Act.

Large Accelerated Filer |_|   Accelerated Filer |X|   Non-Accelerated Filer |_|

      Indicate by check mark  whether the  registrant  is a shell  company (as
defined in Rule 12b-2 of the Exchange Act).   Yes |_|   No |X|

      The number of shares of Common  Stock issued and  outstanding  as of April
25, 2007 was  50,099,066  and  49,233,866  , which  includes  redeemable  common
shares.


                                       1


FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

                                                                            Page

PART I.    Financial Information                                              3

Item 1.    Condensed Consolidated Financial Statements                        3

           Condensed Consolidated Balance Sheets at March 31, 2007
               (unaudited) and December 31, 2006                              3

           Unaudited Condensed Consolidated Statements of Operations
               for the three months ended March 31, 2007 and 2006             4

           Unaudited Condensed Consolidated Statements of Cash Flows
               for the three months ended March 31, 2007 and 2006             5

           Notes to the Unaudited Condensed Consolidated
               Financial Statements                                           6

Item 2.    Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                     15

Item 3.    Qualitative and Quantitative Disclosures about Market Risk        21

Item 4.    Controls and Procedures                                           22

PART II.   Other Information                                                 22

Item 1.    Legal Proceedings                                                 22

Item 1A.   Risk Factors                                                      22

Item 5.    Other Information                                                 24

Item 6.    Exhibits                                                          25


                                 2


PART I.    FINANCIAL INFORMATION
ITEM 1.    CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                                           March 31, 2007  December 31, 2006
                                                          ---------------- -----------------
                        ASSETS                              (unaudited)
Current assets:
  Cash and cash equivalents ............................   $  20,613,005    $  15,605,329
  Marketable securities ................................      31,672,638       25,354,259
  Accounts receivable, net of allowances of $7,240,375
    and $6,016,298, respectively .......................      19,568,956       24,134,257
  Prepaid expenses and other current assets ............       1,435,385        1,244,937
                                                           -------------    -------------

      Total current assets .............................      73,289,984       66,338,782

Property and equipment, net of accumulated depreciation
  of $11,022,889 and $10,221,780, respectively .........       6,197,554        5,960,317
Goodwill ...............................................       3,512,796        3,512,796
Other intangible assets, net ...........................         404,587          407,316
Other assets ...........................................       1,936,471        2,011,433
                                                           -------------    -------------

      Total assets .....................................   $  85,341,392    $  78,230,644
                                                           =============    =============

         LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable .....................................   $   1,404,441    $   1,432,510
  Accrued expenses .....................................       5,258,556        6,505,536
  Deferred revenue .....................................      13,715,851       11,466,552
                                                           -------------    -------------

      Total current liabilities ........................      20,378,848       19,404,598

Other long-term liabilities ............................         137,317          137,317
Deferred revenue .......................................       4,035,984        3,645,482
                                                           -------------    -------------

      Total liabilities ................................      24,552,149       23,187,397

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, 50,083,892 and 49,085,539 shares
    issued, respectively and 49,218,692 and
    48,220,339 shares outstanding, respectively ........          50,084           49,086
  Additional paid-in capital ...........................     105,599,197       99,282,308
  Accumulated deficit ..................................     (38,588,432)     (38,033,857)
  Common stock held in treasury, at cost (865,200
    shares at both March 31, 2007 and December 31, 2006)      (5,780,163)      (5,780,163)
  Accumulated other comprehensive loss, net ............        (491,443)        (474,127)
                                                           -------------    -------------

      Total stockholders' equity .......................      60,789,243       55,043,247
                                                           -------------    -------------
      Total liabilities and stockholders' equity .......   $  85,341,392    $  78,230,644
                                                           =============    =============


See accompanying notes to unaudited condensed consolidated financial statements.


                                       3


                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)

                                                   Three Months Ended March 31,
                                                   -----------------------------
                                                       2007            2006
                                                   -------------   -------------

Revenues:
Software license revenue .......................   $ 10,437,505    $  5,676,689
Maintenance revenue ............................      4,333,539       2,591,003
Software services and other revenue ............      1,569,634         940,628
                                                   ------------    ------------
                                                     16,340,678       9,208,320
                                                   ------------    ------------
Operating expenses:
  Amortization of purchased and capitalized
    software ...................................         25,536         151,722
  Cost of maintenance, software services and
    other revenue ..............................      2,744,288       1,984,597
  Software development costs ...................      5,516,185       4,607,103
  Selling and marketing ........................      6,968,751       4,904,005
  General and administrative ...................      1,937,780       1,321,294
                                                   ------------    ------------
                                                     17,192,540      12,968,721
                                                   ------------    ------------
     Operating  loss ...........................       (851,862)     (3,760,401)
                                                   ------------    ------------

Interest and other income, net .................        499,371         286,651
                                                   ------------    ------------

     Loss before income taxes ..................       (352,491)     (3,473,750)
                                                   ------------    ------------

Provision for income taxes .....................        202,084         163,136
                                                   ------------    ------------

     Net  loss .................................   $   (554,575)   $ (3,636,886)
                                                   ============    ============

Basic and diluted net loss per share ...........   $      (0.01)   $      (0.08)
                                                   ============    ============

Weighted average basic and diluted shares
  outstanding ..................................     48,594,410      48,006,309
                                                   ============    ============


See accompanying notes to unaudited condensed consolidated financial statements.


                                       4


                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

                                                    Three Months Ended March 31,
                                                    -----------------------------
                                                        2007            2006
                                                    -------------   -------------

Cash flows from operating activities:
  Net loss ......................................   $   (554,575)   $ (3,636,886)
    Adjustments to reconcile net loss to net
      cash provided by (used in) operating
      activities:
      Depreciation and amortization .............        878,940         925,207
      Share-based payment compensation ..........      2,190,085       2,264,520
      Loss on marketable securities .............           --            28,855
      Provision for returns and doubtful
        accounts ..............................        1,192,345         812,887
   Changes in operating assets and liabilities:
      Accounts receivable .......................      3,375,343       4,476,931
      Prepaid expenses and other current assets .       (191,391)        (16,290)
      Other assets ..............................         45,278          80,767
      Accounts payable ..........................        (30,299)       (205,787)
      Accrued expenses ..........................     (1,251,837)       (441,292)
      Deferred revenue ..........................      2,638,305         449,484
                                                    ------------    ------------

      Net cash provided by operating activities .      8,292,194       4,738,396
                                                    ------------    ------------

Cash flows from investing activities:
  Sale of marketable securities .................     20,545,870      14,733,241
  Purchase of marketable securities .............    (26,840,353)    (15,745,007)
  Purchase of property and equipment ............     (1,039,456)       (774,704)
  Purchase of software licenses..................           --          (168,000)
  Purchase of intangible assets .................        (51,626)        (87,990)
                                                    ------------    ------------

      Net cash used in investing activities .....     (7,385,565)     (2,042,460)
                                                    ------------    ------------

Cash flows from financing activities:
  Proceeds from exercise of stock options .......      4,127,801         796,115
                                                    ------------    ------------

      Net cash provided by financing activities .      4,127,801         796,115
                                                    ------------    ------------

Effect of exchange rate changes on cash and
  cash equivalents ..............................        (26,754)        (12,355)
                                                    ------------    ------------

Net increase in cash and cash equivalents .......      5,007,676       3,479,696

Cash and cash equivalents, beginning of period ..     15,605,329      18,796,973
                                                    ------------    ------------

Cash and cash equivalents, end of period ........   $ 20,613,005    $ 22,276,669
                                                    ============    ============

Cash paid for income taxes ......................   $    241,311    $     25,000
                                                    ============    ============


The Company did not pay any  interest  for the three months ended March 31, 2007
and 2006.


See accompanying notes to unaudited condensed 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 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)   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. The Company's  significant  estimates include those related to
revenue recognition,  accounts receivable allowances,  deferred income taxes and
accounting for  share-based  compensation  expense.  Actual results could differ
from those estimates.

(d)   UNAUDITED INTERIM FINANCIAL INFORMATION

      The unaudited interim condensed  consolidated  financial statements of the
Company as of March 31, 2007,  and for the three months ended March 31, 2007 and
2006, 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,  2007,  and the results of its  operations  for the
three months  ended March 31, 2007 and 2006.  The results of  operations  of any
interim period are not necessarily indicative of the results of operations to be
expected for the full fiscal year.

(e)   CASH EQUIVALENTS AND MARKETABLE SECURITIES

      The Company considers all highly liquid investments with maturity of three
months  or  less  when  purchased  to be  cash  equivalents.  Cash  equivalents,
consisting of money market funds and commercial paper, amounted to approximately
$11.6  million  and $11.0  million  at March 31,  2007 and  December  31,  2006,
respectively.  Marketable  securities  at March 31, 2007 and  December  31, 2006
amounted to $31.7  million and $25.4  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.

(f)   REVENUE RECOGNITION

      The Company  recognizes  revenue from software licenses in accordance with
Statement of Position ("SOP") 97-2, SOFTWARE REVENUE RECOGNITION,  as amended by
SOP 98-4 and SOP 98-9, and related  interpretations to determine the recognition
of revenue.  Accordingly,  revenue for  software  licenses  is  recognized  when
persuasive  evidence of an arrangement exists, the fee is fixed and determinable
and 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 code is delivered to the customer.


                                       6


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.  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,  based upon  historical  experience  and known or expected
trends.

      Revenues associated with software  implementation and software engineering
services are recognized as the services are completed.  Costs of providing these
services  are  included  in cost of  maintenance,  software  services  and other
revenue.

      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,  if any, are complete and the software
product master is delivered and accepted.

      The Company has  transactions  in which it purchases  hardware and bundles
this hardware with the Company's  software and sells the bundled solution to its
customer.  Since the  software is not  essential  for the  functionality  of the
equipment included in the Company's bundled solutions, and both the hardware and
software  have stand alone value to the customer,  a portion of the  contractual
fees is recognized  as revenue when the software or hardware is delivered  based
on the relative fair value of the delivered element(s).

      For the three months ended March 31, 2007,  the Company had two  customers
that together  accounted for 42% of revenues,  and three customers that together
accounted for 30% of the accounts  receivable balance at March 31, 2007. For the
three months ended March 31, 2006,  the Company had one customer that  accounted
for 26% of revenues.

(g)   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 $801,109 and $736,518 for the three months
ended  March  31,  2007  and  2006,  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.

(h)   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 Financial  Accounting  Standards Board
("FASB") Statement of Financial  Accounting Standards ("SFAS") 142, GOODWILL AND
OTHER INTANGIBLE  ASSETS,  the Company has not amortized goodwill related to its
acquisitions, but instead tests the balance for impairment. The Company's annual
impairment  assessment  is  performed as of December  31st of each year,  and an
assessment is made at other times 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 $54,355 and $45,180 for the three months ended
March 31, 2007 and 2006, respectively. The gross carrying amount and accumulated
amortization  of other  intangible  assets as of March 31, 2007 and December 31,
2006 are as follows:

                                                    March 31,         December 31,
                                                      2007                2006
                                                  ------------        ------------
Customer relationships and purchased technology:

Gross carrying amount ..................          $   216,850         $   216,850
Accumulated amortization ...............             (216,850)           (216,850)
                                                  -----------         -----------
Net carrying amount ....................          $      --           $      --
                                                  ===========         ===========

Patents:

Gross carrying amount ..................          $ 1,074,719         $ 1,023,093
Accumulated amortization ...............             (670,132)           (615,777)
                                                  -----------         -----------
Net carrying amount ....................          $   404,587         $   407,316
                                                  ===========         ===========


                                       7


(i)   SOFTWARE DEVELOPMENT COSTS AND PURCHASED TECHNOLOGY

      In accordance with the provisions of SFAS No. 86, ACCOUNTING FOR THE COSTS
OF SOFTWARE TO BE SOLD, LEASED OR OTHERWISE MARKETED,  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.
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 $158,042 and $183,578, net of accumulated
amortization  of  $5,034,389  and  $5,008,853 is included in other assets in the
balance  sheets  as of March  31,  2007 and  December  31,  2006,  respectively.
Amortization  expense was $25,536 and  $151,722 for the three months ended March
31, 2007 and 2006,  respectively.  Amortization of purchased software technology
is  recorded  at the  greater of the  straight  line  basis  over the  products'
estimated  remaining  life or the ratio of current period revenue of the related
products to total current and anticipated future revenue of these products.

(j)   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 asserts 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.  The Company  recognizes  interest and
penalties  accrued  related to  unrecognized  tax benefits as part of income tax
expense in its consolidated statements of operations.

      On  January 1, 2007,  the  Company  adopted  FASB  Interpretation  No. 48,
ACCOUNTING  FOR  UNCERTAINTY  IN  INCOME  TAXES,   ("FIN  48").  FIN  48  is  an
interpretation  of FASB  Statement No. 109,  ACCOUNTING  FOR INCOME  TAXES,  and
addresses the  determination  of whether tax benefits  claimed or expected to be
claimed on a tax return  should be recorded in the financial  statements.  Under
FIN 48, the Company may recognize the tax benefit from an uncertain tax position
only if it meets the "more likely than not"  threshold that the position will be
sustained on examination by the taxing authority,  based on the technical merits
of the position.  The tax benefits  recognized in the financial  statements from
such a position  should be  measured  based on the  largest  benefit  that has a
greater  than  fifty  percent   likelihood  of  being   realized  upon  ultimate
settlement.  FIN 48 also provides  guidance on  de-recognition,  classification,
interest and penalties on income taxes,  accounting in interim  periods and also
requires  increased  disclosures.  The  adoption of FIN 48 did not result in any
adjustment  to  the  recognized   benefits  from  the  Company's  uncertain  tax
positions. See footnote No. 6, "Income Taxes" for additional information.

 (k)  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.


                                       8



(l)   SHARE-BASED PAYMENTS

      Effective  January 1, 2006, the Company adopted the provisions of SFAS No.
123(R),  SHARE-BASED PAYMENT,  which establishes the accounting for transactions
in which an entity exchanges its equity instruments for goods or services. Under
the provisions of SFAS No. 123(R),  share-based compensation expense is measured
at the grant date, based on the fair value of the award, and is recognized as an
expense  over the  requisite  employee  service  period  (generally  the vesting
period) for awards  expected to vest.  The Company  estimates  the fair value of
share-based payments using the Black-Scholes  option-pricing model. Stock option
exercises are expected to be fulfilled with new shares of common stock.

(m)   FINANCIAL INSTRUMENTS

      As of March  31,  2007  and  December  31,  2006,  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.

(n)   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
within interest and other income,  net. Such amounts have  historically not been
material.

(o)   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 the net loss for the three  months ended March 31, 2007 and
2006, all common stock equivalents were excluded from diluted net loss per share
for the  periods.  As of March  31,  2007,  potentially  dilutive  common  stock
equivalents  included  10,029,155  stock options and shares of restricted  stock
outstanding and 750,000 warrants  outstanding (such warrants become  exercisable
only if certain performance targets are met by the grantee).

      The  following   represents  a   reconciliation   of  the  numerators  and
denominators of the basic and diluted earnings per share ("EPS") computation:

                                    Three Months Ended March 31, 2007        Three Months Ended March 31, 2006
                                  Net Income       Shares     Per Share    Net Income       Shares     Per Share
                                  (Numerator)   (Denominator)  Amount      (Numerator)   (Denominator)  Amount
                                 ------------   ------------- ---------   ------------   ------------- ---------
Basic EPS                        $  (554,575)    48,594,410   $  (0.01)   $(3,636,886)    48,006,309   $  (0.08)
                                                              ========                                 ========
Effect of dilutive securities:
  Stock Options                                       --                                       --
                                 -----------     ----------   --------    -----------     ----------   --------
Diluted EPS                      $  (554,575)    48,594,410   $  (0.01)   $(3,636,886)    48,006,309   $  (0.08)
                                 ===========     ==========   ========    ===========     ==========   ========


                                                        9


(p)   COMPREHENSIVE INCOME (LOSS)

      The Company's comprehensive income (loss) is as follows:

                                           Three Months Ended March 31,
                                               2007           2006
                                               ----           ----

      Net loss                             $  (554,575)   $(3,636,886)
                                           -----------    -----------
      Other comprehensive income (loss):
      Foreign currency translation
      adjustments                              (41,212)        11,439
      Unrealized gains on investments           23,896         10,879
                                           -----------    -----------
      Other comprehensive income (loss)        (17,316)        22,318
                                           -----------    -----------
      Comprehensive loss                   $  (571,891)   $(3,614,568)
                                           ===========    ===========

(q)   NEW ACCOUNTING PRONOUNCEMENTS

      In February  2007, the FASB issued SFAS No. 159, THE FAIR VALUE OPTION FOR
FINANCIAL  ASSETS AND  FINANCIAL  LIABILITIES  - INCLUDING  AN AMENDMENT OF FASB
STATEMENT NO. 115. SFAS No. 159 permits  entities to choose to measure  eligible
items at fair value at specified  election dates and to report  unrealized gains
and losses on items for which the fair value option has been elected in earnings
at each  subsequent  reporting  date. SFAS No. 159 is effective for fiscal years
beginning  after  November 15, 2007.  The Company is  currently  evaluating  the
impact of the provisions of SFAS No. 159 on its consolidated financial position,
results of operations or cash flows.

      In September  2006, the FASB issued SFAS No. 157, FAIR VALUE  MEASUREMENTS
("SFAS No. 157") to clarify the definition of fair value,  establish a framework
for measuring fair value and expand the disclosures on fair value  measurements.
SFAS No. 157  defines  fair value as the price that would be received to sell an
asset or paid to transfer a liability in an orderly  transaction  between market
participants  at the  measurement  date  (an  exit  price).  SFAS  No.  157 also
stipulates that, as a market-based measurement,  fair value should be determined
based on the assumptions that market participants would use in pricing the asset
or liability,  and establishes a fair value hierarchy that distinguishes between
(a) market participant  assumptions developed based on market data obtained from
sources  independent  of the reporting  entity  (observable  inputs) and (b) the
reporting  entity's  own  assumptions  about  market   participant   assumptions
developed  based  on  the  best  information   available  in  the  circumstances
(unobservable  inputs).  SFAS No. 157 becomes  effective  for the Company in its
fiscal year beginning  January 1, 2008. The Company is currently  evaluating the
impact of the provisions of SFAS No. 157 on its consolidated financial position,
results of operations or cash flows.

(2)   SHARE-BASED PAYMENT ARRANGEMENTS

      As of May 1, 2000, the Company adopted the FalconStor Software,  Inc. 2000
Stock Option Plan (the "2000 Plan").  The 2000 Plan is administered by the Board
of Directors  and, as amended,  provides for the grant of options to purchase up
to  14,162,296  shares of Company  common stock to  employees,  consultants  and
non-employee directors. Options may be incentive ("ISO") or non-qualified.  ISOs
granted must have exercise prices at least equal to the fair value of the common
stock on the date of grant,  and have terms not greater  than ten years,  except
those to an employee who owns stock with greater than 10% of the voting power of
all  classes  of stock of the  Company,  in which  case they must have an option
price at least  110% of the fair  value of the  stock,  and expire no later than
five  years  from the date of grant.  Non-qualified  options  granted  must have
exercise  prices  not less than  eighty  percent of the fair value of the common
stock on the date of grant,  and have  terms not  greater  than ten  years.  All
options granted under the 2000 Plan must be granted before May 1, 2010.

      On May 14, 2004, the Company  adopted the FalconStor  Software,  Inc. 2004
Outside  Directors  Stock  Option  Plan  (the  "2004  Plan").  The 2004  Plan is
administered  by the Board of Directors and provides for the granting of options
to  non-employee  directors  of the Company to purchase up to 300,000  shares of
Company common stock.  Exercise  prices of the options must be equal to the fair
market  value of the common  stock on the date of grant.  Options  granted  have
terms of ten  years.  All  options  granted  under the 2004 Plan must be granted
within three years of the adoption of the 2004 Plan.


                                       10


      On May 17, 2006, the Company  adopted the FalconStor  Software,  Inc. 2006
Incentive  Stock Plan (the "2006 Plan").  The 2006 Plan is  administered  by the
Board of Directors  and provides  for the grant of  incentive  and  nonqualified
stock options,  and restricted  stock, to employees,  officers,  consultants and
advisors of the Company. Initially, a maximum of 1,500,000 of the authorized but
unissued or treasury  shares of the common stock of the Company  could be issued
upon the grant of restricted stock or upon the exercise of options granted under
the 2006 Plan.  Exercise  prices of the options must be equal to the fair market
value of the common  stock on the date of grant.  Options  granted have terms of
not greater than ten years.  All options and shares of restricted  stock granted
under the 2006 Plan must be granted within ten years of the adoption of the 2006
Plan.

      On May 8, 2007,  the Company's  stockholders  approved an amendment to the
Company's 2006 Plan. The amendment  relates to the number of shares available to
be issued  under the 2006 Plan upon the  exercise of stock  options and upon the
grant of shares with such  restrictions  as determined by the Company.  The 2006
Plan was amended so that if, on July 1st of any calendar  year in which the Plan
is in effect  (the  "Calculation  Date"),  the  number  of shares of stock  with
respect to which  options may be granted is less than five  percent  (5%) of the
number of outstanding  shares of stock,  the number of shares of stock available
for issuance  under the Plan shall be  increased so that the number  equals five
percent (5%) of the shares of stock  outstanding on the Calculation Date, but in
no  event  shall  the  number  of  shares  of stock  subject  to the Plan in the
aggregate exceed twenty million shares, subject to adjustment as provided in the
2006 Plan.

      On  May  8,  2007,  the  Company's  stockholders  adopted  the  FalconStor
Software,  Inc.  2007  Outside  Directors  Equity  Compensation  Plan (the "2007
Plan"). The 2007 Plan is administered by the Board of Directors and provides for
the issuance of up to 300,000 shares of Company common stock upon the vesting of
options or upon the grant of shares with such  restrictions as determined by the
Board of Directors to the non-employee directors of the Company. Exercise prices
of the options must be equal to the fair market value of the common stock on the
date of grant.  Options  granted have terms of ten years.  Shares of  restricted
stock  have the  terms and  conditions  set by the  Board of  Directors  and are
forfeitable until the terms of the grant have been satisfied.

The following  table  summarizes  stock option  activity during the three months
ended March 31, 2007:

                                                                         Weighted
                                                         Weighted        Average
                                                         Average        Remaining    Aggregate
                                         Number of       Exercise      Contractual   Intrinsic
                                          Options          Price       Life (Years)    Value
                                        ------------   ------------    ------------ -----------

Outstanding at December 31, 2006         10,835,975    $     5.62
Granted                                      64,000    $     8.75
Exercised                                  (998,353)   $     4.13
Canceled                                    (97,467)   $     6.95
                                         ----------    ----------

Outstanding at March 31, 2007             9,804,155    $     5.77            6.45   $45,595,769
                                         ==========    ==========      ==========   ===========

Options exercisable at March 31, 2007     7,008,546    $     5.21            5.57   $36,541,063
                                         ----------    ----------      ----------   -----------

      Stock option  exercises are fulfilled with new shares of common stock. The
total cash received from stock option exercises for the three months ended March
31, 2007 and 2006 was $4,127,802 and $796,115, respectively. The total intrinsic
value of stock  options  exercised  during the three months ended March 31, 2007
and 2006 was $6,309,312 and $1,474,427, respectively.

      The Company recognized  share-based compensation expense for awards issued
under the  Company's  stock  option  plans in the  following  line  items in the
condensed consolidated statements of operations:


                                       11


                                                              Three Months Ended  Three Months Ended
                                                                   March 31,           March 31,
                                                                     2007                2006
                                                              ------------------  ------------------
      Cost of maintenance, software services and other revenue    $  284,849          $  343,390
      Software development costs                                     923,656           1,054,961
      Selling and marketing                                          718,917             660,852
      General and administrative                                     262,663             205,317
                                                                  ----------          ----------

                                                                  $2,190,085          $2,264,520
                                                                  ==========          ==========

      The Company did not  recognize  any tax  benefits  related to  share-based
compensation expense during the three months ended March 31, 2007 and 2006.

      In 2006,  the Company  granted  options to purchase an aggregate of 25,000
shares of common  stock to certain  non-employee  consultants  in  exchange  for
professional  services.  The aggregate fair value of these options as determined
using the  Black-Scholes  method was $199,353 as of March 31, 2007, and is being
expensed  over the periods the services  are  provided.  The related  cumulative
expense  amounted  to $38,763  through  March 31,  2007,  of which  $20,849  was
recognized during the three months ended March 31, 2007.

      In 2006, the Company granted 225,000 shares of restricted stock to certain
officers  and  employees  at an average fair value per share at date of grant of
$7.06 per share. As of March 31, 2007, no restricted  shares have vested or been
forfeited. There were no restricted shares issued or outstanding as of March 31,
2006.

      Options  granted  during both fiscal  2007 and 2006 have  exercise  prices
equal to the fair market value of the stock on the date of grant,  a contractual
term of ten years, a vesting  period of three years and an estimated  forfeiture
rate of 23%.  The Company  estimates  expected  volatility  based  primarily  on
historical  daily price changes of the Company's  stock and other  factors.  The
risk-free  interest rate is based on the United States  treasury  yield curve in
effect at the time of grant.

      As of  March  31,  2007,  there  was  approximately  $9,841,427  of  total
unrecognized  compensation  cost related to the Company's  unvested  options and
restricted  shares  granted under the Company's  stock plans.

      In September 2003, the Company entered into a worldwide OEM agreement with
a major  technology  company  (the  "OEM"),  and granted to the OEM  warrants to
purchase  750,000 shares of the Company's common stock with an exercise price of
$6.18 per share.  A portion of the  warrants  may vest  annually  subject to the
OEM's  achievement of pre-defined and mutually agreed upon sales objectives over
a three-year  period  beginning  June 1, 2004. If the OEM  generates  cumulative
revenues to the Company in the mid-eight  figure dollar range from reselling the
Company's products then all the warrants granted will vest. Any warrants that do
not vest by the end of the  three-year  period  will  expire.  If and when it is
probable that all or a portion of the warrants will vest, the then fair value of
the warrants  earned will be recorded as a reduction  of revenue.  Subsequently,
each quarter the Company will apply variable accounting to adjust such amount to
reflect the fair value of the  warrants  until they vest.  As of March 31, 2007,
the Company had not  generated  any revenues  from this OEM and  accordingly  no
warrants had vested.

(3)   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, 2007 and 2006 and the location of long-lived  assets as of March
31, 2007 and December 31, 2006 are summarized as follows:


                                       12


                                       Three Months Ended March 31,
                                            2007          2006
                                       ------------- --------------

      United States                     $11,744,748   $ 6,294,997
      Asia                                1,885,764     1,382,348
      Other international                 2,710,166     1,530,975
                                        -----------   -----------

           Total revenues               $16,340,678   $ 9,208,320
                                        ===========   ===========


                                         March 31,    December 31,
                                           2007           2006
                                       ------------- --------------

      Long-lived assets:

      United States                     $10,296,033   $10,113,633
      Asia                                1,429,281     1,498,534
      Other international                   326,094       279,695
                                        -----------   -----------

           Total long-lived assets      $12,051,408   $11,891,862
                                        ===========   ===========


(4)   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.  There were no stock repurchases  during
the three  months  ended  March 31,  2007 and 2006.  As of March 31,  2007,  the
Company had repurchased a total of 865,200 shares for $5,780,164.

(5)   COMMITMENTS AND CONTINGENCIES

      The Company has an operating lease covering its corporate  office facility
that expires in February  2012.  The Company also has several  operating  leases
related to offices in foreign  countries.  The expiration dates for these leases
range from 2007 through  2015.  The  following  is a schedule of future  minimum
lease payments for all operating leases as of March 31, 2007:

            2007............................................   $1,482,676
            2008............................................    1,600,757
            2009............................................    1,622,221
            2010............................................    1,426,182
            2011............................................    1,369,059
            Thereafter......................................      713,441
                                                               ----------
                                                               $8,214,336
                                                               ==========

      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,  such  matters are not
expected  to have a  material  adverse  effect  on our  financial  condition  or
operating results.

(6)   INCOME TAXES

      For the  three  months  ended  March  31,  2007 and  2006,  the  Company's
provision  for  income  taxes  consists  of U.S.  and  foreign  taxes in amounts
necessary to align its  year-to-date  tax provision  with the effective tax rate
the  Company  expects  to  achieve  for the full year,  including  U.S.  federal
alternative  minimum  taxes and state  minimum  taxes  that are  expected  to be
incurred  (despite the Company's pre-tax book loss) primarily as a result of the
limitations on its ability to utilize net operating losses under the alternative
minimum tax system and the non-deductibility of certain share-based compensation


                                       13


expense for income tax purposes that has been recognized for financial statement
purposes.  For the three months ended March 31, 2007,  the Company's  income tax
provision also includes  discrete items for (i) $57,058  related to state income
taxes incurred in periods prior to 2007,  and (ii) $120,000  related to a change
in the Company's  estimate of amounts due in certain foreign  jurisdictions  for
periods  prior to 2007,  based  upon the  Company's  evaluation  of  information
obtained in 2007.

      As of December 31, 2006,  the Company  reported  deferred tax assets and a
corresponding full valuation allowance, of $50.2 million. As of January 1, 2007,
the Company  revised the  recorded  amounts of certain  deferred tax assets (and
corresponding  valuation  allowance) to be $14.3  million,  primarily due to the
limitations  on the  Company's  ability to utilize  certain  deferred tax assets
relating to net operating  losses  acquired in the Company's 2001 reverse merger
transaction.  During the three months ended March 31, 2007, the Company's  gross
deferred  tax assets  increased  for,  among other  things,  approximately  $1.9
million  related to  compensation  deductions  from  exercises  of employee  and
consultant stock options.

      At March 31, 2007 and  December 31,  2006,  the Company  maintained a full
valuation  allowance  against its deferred tax assets due to the Company's prior
history of pre-tax  losses and  uncertainty  about the timing of and  ability to
generate  taxable  income,  in the  future.  In the event that the  Company  (1)
generates   taxable   income  and  (2)  its   forecasts   indicate  that  it  is
more-likely-than-not  that it will  recover a portion of its deferred tax assets
in the future,  the Company  will likely  reverse a portion of its  deferred tax
asset  valuation  allowance.  If the entire  deferred  tax asset were  realized,
approximately  $5.5 million  (related to the tax effects of excess  compensation
deductions  from  exercises of employee and  consultant  stock options) would be
allocated to paid-in-capital, with the remainder reducing income tax expense. In
determining  the period in which  related tax  benefits  are  realized  for book
purposes,   excess   share-based   payment   deductions,   and  deductions  from
discontinued  operations  included in net  operating  losses are realized  after
regular net operating losses are exhausted.

      The Company's total  unrecognized  tax benefits as of January 1, 2007 were
$4.4 million,  which,  if recognized,  would effect the Company's  effective tax
rate.  Total accrued  interest and penalties as of January 1, 2007 were $22,193.
The  Company  does  not  expect  that  its   unrecognized   tax  benefits   will
significantly change within the next 12 months. The Company files a consolidated
U.S. Income tax return and tax returns in various state and local jurisdictions.
The returns  filed in various  state and local  jurisdictions  may be filed on a
separate  company,  combined  or  consolidated  basis  depending  on  the  legal
requirements of the taxing  jurisdiction.  The Company's  subsidiaries also file
tax returns in various  foreign  jurisdictions.  In  addition  to the U.S.,  the
Company's major taxing jurisdictions include China, Japan, Taiwan, Korea, United
Kingdom,  Germany,  France  and  Australia.  There  have  not  been any past tax
examinations   nor  are  there  any  current  tax   examinations   in  progress.
Accordingly,  as of January 1, 2007, the Company  remains subject to examination
in all tax jurisdictions for all periods since inception.


                                       14


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 results for the first  quarter of 2007 showed  strong  growth from the
same  period  in the  prior  year.  Both  our  revenues  and our  gross  margins
increased.

      Revenues  for the first  quarter of 2007  increased  77% to $16.3  million
compared with revenues in the first quarter of 2006.  Revenues from both our OEM
partners and our resellers increased from the same period last year.

      Due to  typical  industry  seasonality,  our  revenues  were down from the
fourth  quarter of 2006.  This  decrease was  anticipated,  as our first quarter
revenues have  historically  declined from our fourth quarter  revenues.  We are
pleased that  revenues for the first  quarter of 2007 were higher than  revenues
for the first, second or third quarters of 2006. We believe this shows continued
momentum for our products and services.

      EMC Corporation  accounted for 26% of our revenues,  and Sun  Microsystems
accounted for 16% of our  revenues,  in the first quarter of 2007. We anticipate
that each of these customers will account for 10% or more of our revenues during
2007.  EMC  has  consistently  contributed  20% or more  of our  revenues  for a
significant  period of time.  Sun's  revenue  contribution  has  fluctuated on a
quarterly  basis,  but their  announcement  regarding  their VTL strategy in the
fourth quarter of 2006, and the  announcement  in April 2007 that Sun will carry
our full product line, gives us reason to believe that their contribution to our
revenues will remain at or above the 10% level.

      We continue to monitor our channel sales  operations to determine  whether
changes or  additional  resources  will help to  continue or to  accelerate  the
positive momentum. We anticipate that we will need to add resources to our sales
and marketing team to realize the full potential of our existing  opportunities,
to establish  our  visibility  in the  marketplace,  and to generate  additional
business prospects.

      In addition to increased  revenues,  the other indicators we use to assess
our performance and growth continued to be positive.

      While we had an operating  loss for the three months ended March 31, 2007,
including $2.2 million of share-based  compensation  expense related to SFAS No.
123(R),  the loss was  significantly  lower than in the same period in 2006, and
cash flows from operations in the first quarter of 2007 were again positive.  We
continue  to believe  that our ability to fund our own growth  internally  bodes
well for our long-term success.

      Deferred  revenue  at March 31,  2007  increased  76%,  compared  with the
balance at March 31,  2006.  We consider  the  continued  growth of our deferred
revenue as an  important  indicator of the success of our  products.  We believe
that  support and  maintenance  renewals,  which  comprise  the  majority of our
deferred  revenue,  are  expressions of  satisfaction  with our products and our
support organization from our end users.

      Operating expenses increased by $4.2 million, or 33%, over the same period
in 2006.  Operating  expenses  include $2.2 million in share-based  compensation
expense  for the  first  quarter  of  2007,  and  $2.3  million  in  share-based
compensation  expense for the first  quarter of 2006.  We are  pleased  that our
revenues,  on both an absolute  and a  percentage  basis,  continue to grow at a
higher rate than our expenses.


                                       15


      Our gross margins  increased to 83% for the first quarter of 2007 from 77%
for the first quarter of 2006.  Share-based  compensation expense within cost of
maintenance,  software services and other revenue was 2% of revenue in the first
quarter of 2007 and 4% in the first quarter of 2006.

      We plan to continue  adding  research and  development,  sales and support
personnel,  both in the United States and worldwide,  as necessary. We also plan
to continue investing in infrastructure, including both equipment and property.

      We continue to operate the business with the goal of long-term  growth. 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 additional  growth among  existing  resellers,  OEMs and end users,  and will
drive our  strategy to attempt to engage  additional  OEM partners and to expand
the FalconStor product lines offered by these OEMs.

RESULTS OF  OPERATIONS - FOR THE THREE MONTHS ENDED MARCH 31, 2007 COMPARED WITH
THE THREE MONTHS ENDED MARCH 31, 2006.

      Revenues for the three months ended March 31, 2007  increased 77% to $16.3
million  compared  with $9.2  million for the three months ended March 31, 2006.
Our operating expenses increased 33% from $13 million for the three months ended
March 31, 2006 to $17.2  million  for the three  months  ended  March 31,  2007.
Included in our operating expenses for the three months ended March 31, 2007 and
2006 was  $2.2  and $2.3  million,  respectively,  of  share-based  compensation
expense related to stock-based  compensation in accordance with SFAS No. 123(R).
Net loss for the three  months  ended March 31, 2007 was $0.6  million  compared
with net loss of $3.6 million for the three  months  ended March 31,  2006.  The
increase in  revenues  was due to  significant  increases  in  software  license
revenue  and  maintenance  revenue as well as  moderate  increases  in  software
services and other revenue. Revenue contribution from our OEM partners increased
in absolute  dollars and as a  percentage  of our total  revenue for the quarter
ended  March 31, 2007 as compared  with the same  period in 2006.  Revenue  from
resellers  and  distributors  also  increased in absolute  dollars for the three
months ended March 31, 2007 as compared  with the same period in 2006.  Expenses
increased in all aspects of our business to support our growth. During the three
months  ended March 31,  2007,  we continued to increase the number of employees
and to invest in our  infrastructure  by  purchasing  additional  computers  and
related equipment. We increased the number of employees from 308 as of March 31,
2006 to 364 employees as of March 31, 2007.

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  84% from $5.7 million for the three
months  ended March 31, 2006 to $10.4  million for the three  months ended March
31, 2007.  Increased market acceptance and demand for our products and increased
sales from our OEM partners 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.


                                       16


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  quarter of 2007 we increased the amount of hardware we
bundled with our software as compared  with the first quarter of 2006. 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).  Maintenance,  software  services and other revenue increased 67% to
$5.9 million for the three months ended March 31, 2007 from $3.5 million for the
three months ended March 31, 2006.

      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
from our continued  customer  base and product  offerings  expansion,  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 $1.7
million  from $2.6  million  for the three  months  ended March 31, 2006 to $4.3
million for the three months ended March 31, 2007.  Software  services and other
revenue  increased  approximately  $0.6  million from $0.9 million for the three
months ended March 31, 2006 to $1.6 million for the three months ended March 31,
2007. We expect maintenance, software services and other revenues to continue to
increase.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

      To remain  successful in the network  storage  solutions  market,  we must
continually  upgrade our  software by  enhancing  the  existing  features of our
products and by adding new features and products.  We often evaluate  whether to
develop these new offerings  in-house or whether we can achieve a greater return
on investment by purchasing or licensing  software from third parties.  Based on
our evaluations we have purchased or licensed  various software for resale since
2001. As of March 31, 2007, we had $0.2 million of purchased  software licenses,
net of accumulated  amortization  of $5.0 million that are being  amortized over
three years.  For the three months ended March 31, 2007, we recorded  $26,000 of
amortization related to these purchased software licenses. As of March 31, 2006,
we  had  $0.4  million  of  purchased  software  licenses,  net  of  accumulated
amortization  of  $4.8  million  and  recorded  approximately  $0.2  million  of
amortization  for the  three  months  ended  March  31,  2006  related  to these
purchased software  licenses.  We will continue to evaluate third party software
licenses and may make additional purchases from time to time, which would impact
the amount we record as amortization expense in future periods.

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,  training, and
share-based  compensation  expense  associated  with  SFAS No.  123(R).  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, 2007  increased by 38% to
$2.7  million  compared  with $2.0  million for the three months ended March 31,
2006. The increase in cost of maintenance,  software  services and other revenue
was principally due to the increased cost of hardware  resulting from the higher
number of  transactions  in which we bundled this  purchased  hardware  with our
software and sold the bundled  solution  during the three months ended March 31,
2007  as  compared  with  the  same  period  in  2006.  Additionally,   cost  of
maintenance, software services and other revenue increased due to an increase in
personnel.  As a result  of our  increased  sales  of  maintenance  and  support
contracts,  we hired additional 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.


                                       17


      Gross profit for the three  months ended March 31, 2007 was $13.6  million
or 83% of revenue  compared  with $7.1  million or 77% of revenue  for the three
months ended March 31, 2006.  The increase in our gross margin was primarily due
to the increase of our revenue  combined  with our  continued  focus on our cost
structure. Share-based compensation expense included in the cost of maintenance,
software services and other revenue  decreased  slightly in absolute dollars for
the three  months  ended March 31, 2007  compared  with the same period in 2006.
Share-based compensation expense was equal to 2% and 4% of revenue for the three
months ended March 31, 2007 and 2006, respectively.

SOFTWARE DEVELOPMENT COSTS

      Software  development  costs  consist  primarily  of  personnel  costs for
product development personnel,  share-based compensation expense associated with
SFAS No. 123(R),  and other related costs associated with the development of new
products,  enhancements  to existing  products,  quality  assurance and testing.
Software  development  costs  increased 20% to $5.5 million for the three months
ended March 31,  2007 from $4.6  million  for the three  months  ended March 31,
2006.  The major  contributing  factors to the increase in software  development
costs  were  higher  salary  costs and  personnel  related  costs as a result of
increased  headcount  to  enhance  and test our core  network  storage  software
product,  as well as to develop new  innovative  features and options during the
three  months  ended March 31,  2007 as  compared  with the same period in 2006.
Share-based   compensation   expense  included  in  software  development  costs
decreased slightly in absolute dollars for the three months ended March 31, 2007
compared with the same period in 2006. Share-based compensation expense included
in software  development  costs was equal to 6% and 11% of revenue for the three
months  ended  March 31,  2007 and  2006,  respectively.  We intend to  continue
recruiting  and hiring  product  development  personnel  to support our software
development process.

SELLING AND MARKETING

      Selling and marketing  expenses  consist  primarily of sales and marketing
personnel and related costs,  share-based  compensation  expense associated with
SFAS No. 123(R),  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 42% to $7.0
million for the three  months  ended  March 31,  2007 from $4.9  million for the
three  months  ended March 31,  2006.  The  increase  in selling  and  marketing
expenses was  primarily  due to higher  commissions  paid as a result of our 77%
increase  in revenue  during the three  months  ended March 31, 2007 as compared
with the same period in 2006.  In addition,  higher  salary costs and  personnel
related costs as a result of increased sales and marketing  headcount during the
three  months  ended  March 31,  2007 as  compared  with the same period in 2006
contributed to the overall increase.  Share-based  compensation expense included
in sales and  marketing  increased  slightly in  absolute  dollars for the three
months ended March 31, 2007 compared  with the same period in 2006.  Share-based
compensation  expense included in selling and marketing expenses was equal to 4%
and 7% of  revenue  for  the  three  months  ended  March  31,  2007  and  2006,
respectively.  In addition,  we  continued  to hire new sales and sales  support
personnel and to expand our worldwide  presence to accommodate  our  anticipated
revenue  growth.  We  believe  that to  continue  to grow  sales,  our sales and
marketing expenses will continue to increase.

GENERAL AND ADMINISTRATIVE

      General and  administrative  expenses consist primarily of personnel costs
of  general  and  administrative  functions,  share-based  compensation  expense
associated  with SFAS No. 123(R),  public company  related costs,  directors and
officers  insurance,  legal and professional  fees, and other general  corporate
overhead  costs.  General  and  administrative  expenses  increased  47% to $1.9
million for the three  months  ended  March 31,  2007 from $1.3  million for the
three months ended March 31,  2006.  The increase in general and  administrative
expenses  was  primarily  due  to  higher   professional  fees  related  to  the
implementation  of FIN No. 48 and other tax  related  planning  during the three
months  ended  March  31,  2007 as  compared  with  the  same  period  in  2006.
Share-based   compensation   expense  included  in  general  and  administrative
increased slightly in absolute dollars for the three months ended March 31, 2007
compared with the same period in 2006. Share-based compensation expense included
in general and administrative expenses was equal to 2% and 2% of revenue for the
three months ended March 31, 2007 and 2006, respectively.  Additionally,  as our
revenue and number of employees  increase,  our legal and professional  fees and
other general corporate overhead costs have increased and are likely to continue
to increase.


                                       18


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
increased to $0.5  million for the three  months  ended March 31, 2007  compared
with $0.3 million for the three months  ended March 31, 2006.  This  increase is
primarily due to higher  interest  rates and increased cash balances as of March
31, 2007 as compared  with the same period in 2006,  which  resulted in a higher
average cash balance invested at greater interest rates.

INCOME TAXES

      For the three  months  ended March 31, 2007 and 2006,  our  provision  for
income taxes  consisted of U.S. and foreign taxes in amounts  necessary to align
our year-to-date tax provision with the effective rate that we expect to achieve
for the full year.  Our  provision  for income  taxes for the three months ended
March 31, 2007 consists primarily of foreign taxes and U.S. federal  alternative
minimum taxes and state minimum taxes that are expected to be incurred  (despite
our pre-tax book loss)  primarily as a result of the  limitations on our ability
to utilize net operating  losses under the alternative  minimum tax system,  and
the  non-deductibility of certain share-based  compensation  expenses for income
tax purposes that have been recognized for financial statement purposes. For the
three  months  ended March 31,  2007,  our income tax  provision  also  includes
discrete items for (i) $57,058 related to state income taxes incurred in periods
prior to 2007, and (ii) $120,000  related to a change in our estimate of amounts
due in certain foreign  jurisdictions  for periods prior to 2007, based upon our
evaluation of information obtained in 2007.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

      Our  critical  accounting  policies  and  estimates  are those  related to
revenue recognition,  accounts receivable allowances,  deferred income taxes and
accounting for share-based compensation expense.

      REVENUE   RECOGNITION.   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.

      ACCOUNTS RECEIVABLE.  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.

      DEFERRED  INCOME  TAXES.  Consistent  with the  provisions of Statement of
Financial  Accounting  Standards  No. 109, we regularly  estimate our ability to
recover  deferred  income  taxes,  and report  such assets at the amount that is
determined to be  more-likely-than-not  recoverable.  This evaluation  considers
several  factors,   including  an  estimate  of  the  likelihood  of  generating
sufficient  taxable  income in future periods over which  temporary  differences
reverse,  the expected reversal of deferred tax liabilities,  past and projected
taxable  income,  and available tax planning  strategies.  As of March 31, 2007,
based  primarily  upon our  cumulative  losses,  a valuation  allowance has been
recorded  against our deferred tax assets.  In the event that  evidence  becomes
available  in the future to  indicate  that our  deferred  taxes will  likely be


                                       19


recoverable  (e.g.,  taxable  income  generated  in  and  projected  for  future
periods),  our  estimate of the  recoverability  of  deferred  taxes may change,
resulting in a reversal of a portion of such valuation allowance.  If the entire
deferred tax assets were realized,  approximately  $5.5 million  (related to the
tax effects of excess  compensation  deductions  from  exercises of employee and
consultant  stock  options)  would  be  allocated  to  paid-in-capital  with the
remainder reducing income tax expense.

      ACCOUNTING FOR  SHARE-BASED  PAYMENTS.  As discussed  further in "Notes to
Unaudited  Condensed  Consolidated  Financial  Statements - Note (2) SHARE-BASED
PAYMENTS,"  we adopted  SFAS No.  123(R) on  January 1, 2006 using the  modified
prospective method.

      We  have  used  and   expect  to   continue   to  use  the   Black-Scholes
option-pricing  model  to  compute  the  estimated  fair  value  of  share-based
compensation   expense.   The   Black-Scholes   option-pricing   model  includes
assumptions regarding dividend yields, expected volatility, expected option term
and risk-free  interest rates.  The assumptions used in computing the fair value
of share-based  compensation  expense  reflect our best  estimates,  but involve
uncertainties relating to market and other conditions, many of which are outside
of our control.  We estimate  expected  volatility based primarily on historical
daily price changes of our stock and other  factors.  Additionally,  we estimate
forfeiture  rates based  primarily upon  historical  experiences,  adjusted when
appropriate  for known  events  or  expected  trends.  If other  assumptions  or
estimates had been used, the share-based  compensation expense that was recorded
for the three  months  ended March 31, 2007 and 2006 could have been  materially
different. Furthermore, if different assumptions or estimates are used in future
periods,  share-based  compensation  expense could be materially impacted in the
future.  During  the  three  months  ended  March 31,  2007 and 2006,  the total
compensation costs recognized  relating to share-based  compensation  expense in
our financial  statements  totaled $2.2 million and $2.3 million,  respectively.
Total compensation cost related to unvested  share-based  payment awards not yet
recognized  as of March  31,  2007 is $9.8  million.

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

      In  February  2007,  the FASB issued  Statement  of  Financial  Accounting
Standard  ("SFAS")  No.  159,  THE FAIR VALUE  OPTION FOR  FINANCIAL  ASSETS AND
FINANCIAL  LIABILITIES - INCLUDING AN AMENDMENT OF FASB  STATEMENT NO. 115. SFAS
No. 159 permits  entities to choose to measure  eligible  items at fair value at
specified  election  dates and report  unrealized  gains and losses on items for
which the fair value  option has been  elected in  earnings  at each  subsequent
reporting  date.  SFAS No. 159 is  effective  for fiscal years  beginning  after
November 15, 2007. We are currently  evaluating  the impact of the provisions of
SFAS No. 159 on our consolidated  financial  position,  results of operations or
cash flows.

      In September  2006, the FASB issued SFAS No. 157, FAIR VALUE  MEASUREMENTS
("SFAS No. 157") to clarify the definition of fair value,  establish a framework
for measuring fair value and expand the disclosures on fair value  measurements.
SFAS No. 157  defines  fair value as the price that would be received to sell an
asset or paid to transfer a liability in an orderly  transaction  between market
participants  at the  measurement  date  (an  exit  price).  SFAS  No.  157 also
stipulates that, as a market-based measurement,  fair value should be determined
based on the assumptions that market participants would use in pricing the asset
or liability,  and establishes a fair value hierarchy that distinguishes between
(a) market participant  assumptions developed based on market data obtained from
sources  independent  of the reporting  entity  (observable  inputs) and (b) the
reporting  entity's  own  assumptions  about  market   participant   assumptions
developed  based  on  the  best  information   available  in  the  circumstances
(unobservable  inputs).  SFAS No. 157 becomes  effective  for the Company in its
fiscal year beginning January 1, 2008. We are currently evaluating the impact of
the provisions of SFAS No. 157 on our consolidated  financial position,  results
of operations or cash flows.

LIQUIDITY AND CAPITAL RESOURCES

      Our total cash and cash equivalents and marketable  securities  balance as
of March 31, 2007  increased by $11.3  million  compared with December 31, 2006.
Our cash and cash  equivalents  totaled $20.6 million and marketable  securities
totaled  $31.7  million  at  March  31,  2007.  As of  March  31,  2006,  we had
approximately  $22.3 million in cash and cash  equivalents  and $18.8 million in
marketable securities.

      We  continued  to invest in our  infrastructure  to support our  long-term
growth  during the three  months ended March 31, 2007.  We made  investments  in
property and equipment and we increased the number of employees during the first
quarter of 2007. As we continue to grow, we will continue to make investments in
property and equipment and will need to continue to increase our headcount.


                                       20


      In October 2001, our Board of Directors authorized the repurchase of up to
two million shares of our outstanding  common stock. Since October 2001, 865,200
shares have been repurchased at an aggregate purchase price of $5.8 million.  We
did not  repurchase  any shares during the three months ended March 31, 2007 and
2006.

      Net cash  provided by  operating  activities  totaled $8.3 million for the
three  months  ended March 31,  2007,  compared  with $4.7  million for the same
period in 2006.  Net cash  provided by operating  activities of $8.3 million was
primarily  derived from: (i) a decrease in accounts  receivable of $4.6 million;
(ii) an increase in deferred revenue of $2.6 million;  (iii) non-cash charges of
$0.9 million for depreciation and amortization; and (iv) $2.2 million related to
share-based  compensation  expense.  These amounts were partially offset by: (i)
our net loss of $0.6 million for the three months ended March 31, 2007; and (ii)
a decrease in accrued  expenses and accounts  payable of $1.3 million.  The cash
provided by operating  activities  for the three months ended March 31, 2006 was
mainly comprised of: (i) a decrease in accounts receivable of $5.3 million; (ii)
an increase in deferred revenue of $0.5 million;  (iii) non-cash charges of $0.9
million for  depreciation  and  amortization;  and (iv) $2.3 million  related to
share-based  compensation  expense.  These amounts were partially offset by: (i)
our net loss of $3.6 million for the three months ended March 31, 2006; and (ii)
a decrease in accrued expenses and accounts payable of $0.6 million.

      Net cash  used in  investing  activities  was $7.4  million  for the three
months ended March 31, 2007,  due  primarily to: (i) net purchases of marketable
securities of $6.3 million; and (ii) purchases of property and equipment of $1.0
million.  Net cash used in investing  activities  was $2.0 million for the three
months ended March 31, 2006,  due  primarily to: (i) net purchases of marketable
securities  of $1.0  million;  (ii)  purchases of property and equipment of $0.8
million;  and (iii) purchases of software licenses and intangible assets of $0.3
million.

      Net cash provided from financing activities was $4.1 million for the three
months ended March 31,  2007.  We received  proceeds  from the exercise of stock
options of $4.1  million.  Net cash  provided by financing  activities  was $0.8
million for the three months  ended March 31,  2006.  This amount was related to
proceeds from the exercise of stock options of $0.8 million.

      We currently do not have any debt and our only material  cash  commitments
are  related to our office  leases.  We have an  operating  lease  covering  our
corporate  office  facility that expires in February  2012. We also have several
operating leases related to offices in foreign  countries.  The expiration dates
for these leases range from 2007 through  2015.  Refer to Note 5 of the notes to
our unaudited condensed consolidated financial statements.

      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.

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, 2007, 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,  2007,  the
effect on our other comprehensive  income would be insignificant.  We do not use
derivative financial instruments to limit our foreign currency risk exposure.


                                       21


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, 2007, 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 1A.    RISK FACTORS

      We are affected by risks specific to us as well as factors that affect all
businesses  operating in a global market.  The  significant  factors known to us
that could materially  adversely affect our business,  financial  condition,  or
operating results are set forth in Item 1A to our Annual Report on Form 10-K for
the year ended December 31, 2006 (the "2006 10-K").  The information  below sets
forth  additional  risk factors or risk  factors that have had material  changes
since the 2006 10-K, and should be read in conjunction  with Item 1A of the 2006
10-K.

WE ARE DEPENDENT ON CERTAIN KEY  CUSTOMERS  AND A  SIGNIFICANT  PORTION OF OUR
RECEIVABLES IS CONCENTRATED WITH TWO CUSTOMERS.

      We tend  to have  one or  more  customers  account  for 10% or more of our
revenues  during each fiscal  quarter.  For the quarter ended March 31, 2007, we
had one  customer  who  accounted  for 26% of our  revenues and one customer who
accounted  for 16% of our  revenues.  While we believe that we will  continue to
receive  revenue from these  customers,  our  agreements do not have any minimum
sales requirements and we cannot guarantee  continued revenue.  If our contracts
with either of these customers  terminate,  or if the volume of sales from these
customers significantly declines, it would have a material adverse effect on our
operating results.

      In addition,  as of March 31, 2007, two customers accounted for a total of
24%  of our  outstanding  receivables,  13%  and  11%,  respectively.  While  we
currently have no reason to question the collectibility of these receivables,  a
business failure or  reorganization  by either of these customers could harm our
ability to collect these receivables and could damage our cash flow.


                                       22


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.

      Historically,  information  technology  spending  has been  higher  in the
fourth and second  quarters of each calendar  year,  and somewhat  slower in the
other quarters,  particularly the first quarter. Our quarterly results reflected
this  seasonality  in 2006 and in the first  quarter of 2007,  and we anticipate
that our  quarterly  results for the  remainder of 2007 will show the effects of
seasonality as well.

      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 trailing twelve months ended
March 31,  2007,  the closing  market price of our common stock as quoted on the
NASDAQ  Global  Market  fluctuated  between  $6.06  and  $11.23  per  share  and
subsequent  to March 31, 2007 the closing  market price had a high of $12.10 per
share. The market price of our common stock may be significantly affected by the
following factors:

o     actual or anticipated fluctuations in our operating results;

o     failure to meet financial estimates;

o     changes in market valuations of other technology  companies,  particularly
      those in the network storage 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.


                                       23


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

      As of March  31,  2007,  we had an  aggregate  of  10,779,155  outstanding
options and  outstanding  restricted  shares and warrants to purchase our common
stock.  The  weighted  average  exercise  price of the  outstanding  options and
warrants is $5.80 per share.  We also have  828,040  shares of our common  stock
reserved  for  issuance  under our stock  plans  with  respect  to  options  (or
restricted stock) that have not been granted.  In addition to the 828,040 shares
of our common  stock  reserved  for future  issuance as of March 31,  2007,  the
stockholders  of  the  Company  approved  the  2007  Outside   Directors  Equity
Compensation  Plan that  authorized a maximum of 300,000  shares of common stock
for future  issuance  upon the grant of  restricted  shares or options on May 8,
2007.

      The exercise of all of the  outstanding  options and  warrants  and/or the
grant and exercise of additional  options or  restricted  stock 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.

UNKNOWN FACTORS

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

ITEM 5. OTHER INFORMATION

      On May 8, 2007,  the Company's  Stockholders  approved an amendment to the
FalconStor  Software,  Inc., 2006 Incentive  Stock Plan (the "2006 Plan").  This
amendment  provides  that if, on July 1st of any calendar year in which the 2006
Plan is in effect (the "Calculation  Date"),  the number of shares of Stock with
respect to which  options may be granted is less than five  percent  (5%) of the
number of outstanding  shares of Stock,  the number of shares of Stock available
for issuance  under the 2006 Plan shall be  increased so that the number  equals
five  percent  (5%) of the  shares  of Stock  subject  to the  2006  Plan in the
aggregate exceed twenty million shares, subject to adjustment as provided in the
2006 Plan.

      On May  8,  2007,  the  Company's  Stockholders  approved  the  FalconStor
Software,  Inc.,  2007 Outside  Directors  Equity  Compensation  Plan (the "2007
Plan").  Under  the  2007  Plan,  beginning  with  the 2007  Annual  Meeting  of
Stockholders,  each non-employee  Director will receive an annual grant of 5,000
options to purchase Company Common Stock and 5,000 shares of restricted  Company
Common Stock.

      On  May  8,  2007,  the  Company's  Board  of  Directors  approved  a cash
compensation plan for the Company's  non-employee  Directors.  The plan provides
for annual Director fees of $26,500. The chairperson of the Audit Committee will
receive  an  additional  $10,000  per  annum and the  chairpersons  of any other
committees will receive an additional $5,000 per annum.  Non-employee  Directors
will also receive  $3,000 per annum for each  committee on which they serve in a
capacity other than chairperson. Cash fees will be paid quarterly in arrears.

      On May 8, 2007, the annual cash  compensation for each of Wayne Lam, James
Weber and Bernard Wu, all of whom are  executive  officers of the  Company,  was
increased to $250,000. None of such individuals has an employment agreement with
the Company.


                                       24


ITEM 6.    EXHIBITS

4.1   FalconStor  Software,  Inc.,  2006  Incentive  Stock Plan,  as amended and
      restated

4.2   FalconStor Software, Inc., 2007 Outside Directors Equity Compensation Plan

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 financial and accounting officer)

May 9, 2007


                                       26