Burst.com, Inc

Profit & Loss Statement (Summary)

January 1, - March 31, 2003

					Jan - Mar 03
	Ordinary Income/Expense
			Income
				Burstware Lisc. Fees	40,300.00
			Total Income		40,300.00
		Gross Profit			40,300.00
			Expense
				R & D	7,000.00
				G & A	98,606.54
				Negotiated Vendor Reductions	-6,457.50
				Depreciation	11,520.82
			Total Expense		110,669.86
	Net Ordinary Income				-70,369.86
	Other Income/Expense
		Other Income
			Interest Income		1,858.50
		Total Other Income			1,858.50
		Other Expense
			Interest Expense		82,778.48
			Other Income (Expense)		800.00
		Total Other Expense			83,578.48
	Net Other Income				-81,719.98
Net Income					-152,089.84