The Auto Channel
The Largest Independent Automotive Research Resource
The Largest Independent Automotive Research Resource
Official Website of the New Car Buyer

Auto Data Network Reports Second Quarter Financial Results; Company Generates 5% Sequential Organic Growth and Delivers Eight Quarters of Consecutive Net Earning

NEW YORK & TUNBRIDGE WELLS, England--Oct. 1, 20049, 2004--Auto Data Network, Inc. (OTC BB: ADNW), a provider of software and real-time data services to the worldwide automotive industry, today announced financial results for its fiscal second quarter and six-month period ended August 31, 2004.

For the second quarter, the Company reported revenues of $16.8 million, an increase of $11.2 million or 200 percent compared to revenues of $5.6 million for the corresponding quarter in fiscal year 2004, and an increase of $732,000 or 5 percent compared to the current fiscal year first quarter revenue of $16.1 million. Gross profit margins for the second quarter were 49.4 percent, up from 43.5 percent in the previous quarter of fiscal 2005, and compares to margins of 81.5 percent for the second quarter of fiscal 2004. Total operating expenses for the second quarter increased to $6.3 million from $3.4 million in the second quarter of fiscal 2004 and compares to $5.6 million first quarter of the current fiscal year. The increase in operating expenses was due to additional costs associated with acquisitions made over the last twelve months.

Auto Data Network reported net income for the second quarter of $1.2 million or $0.05 per share, compared to net income of $620,000 or $0.05 per share in the second quarter of fiscal 2004 and $1.0 million or $0.05 per share in the first fiscal quarter.

For the six-month period, the Company reported revenues of $32.9 million, an increase of $23.9 million or 265 percent compared to revenues of $9.0 million for the corresponding period in fiscal year 2004. Gross profit margins for the first six months were 47.5 percent compared to margins of 69.7 percent for the first six months of fiscal 2004. ADN reported net income for the six months of $2.3 million or $0.10 per share, compared to net income of $951,000 or $0.08 per share, for the first six months of fiscal 2004. Total operating expenses for the six months increased to $11.6 million from $4.5 million for the first six months of fiscal 2004.

"Our results are in line with our expectations for the first half of our fiscal year. The quarter-to-quarter improvement reflects the additional revenues and income from the continuing integration of existing product lines within the group and recently completed acquisitions," commented Chris Glover, Auto Data Network's chairman. "Our strategy of combining information-rich, collaborative software onto a single networked infrastructure for the automotive retailing industry is gaining traction in the marketplace. Our existing customers are responding favorably to accessing and utilizing our software applications to run their business more efficiently and we continue to acquire new customers. The acquisition of the remainder of DCS Automotive, Europe's largest dealer management systems provider, expected by the end of November, will provide an additional customer base of automotive dealers to cross-market our full-service suite of software applications and information services. By concluding this acquisition we will further augment our continuing organic growth. We are also excited about the continuing progress our CarParts subsidiary has demonstrated, including a notable new relationship with Big-O Tires."

Mr. Glover continued, "Business and regulatory pressures continue to set an agenda for change in the automotive industry. Contrary to the sluggish recovery of software investment by the industry, we are benefiting from a clear industry imperative to modernize its technology infrastructure and meet the demands of today's consumers. Despite a challenging environment for the rest of our sector, our combined suite of products and information services offer direct benefits to each link in the industry supply chain."

On August 3, 2004, Auto Data Network entered the U.S. market with the acquisition of CarParts Technologies, Inc. CarParts is a leading provider of eCommerce enabled software systems to the North American automotive aftermarket supply chain, including more than 3,000 locations with 10,000 users, such as leading automotive aftermarket chains including Monro Muffler & Brake in the U.S. and Fountain Tire in Canada.

Other highlights from the quarter include:

-- Auto Data Network's Avenida Technologies was awarded contracts with several top-tier clients, including Jaguar and Land Rover, for BrandSymphony(TM), an advanced electronic product information management system.

-- Motor Parts Direct Limited and Auto Data Network's subsidiary MAM Software agreed that Motor Parts will distribute MAM's Autowork software as part of their unique garage program.

-- IFact Group Limited was awarded a major contract by AXA Insurance to provide training and help develop AXA's top UK brokers to achieve insurance regulation under the FSA, in anticipation of the new UK insurance regulations, which take effect in January 2005.

-- MMI Automotive was awarded a contract to supply its group dealer management system, Automate, to the Mitsubishi Motors UK's dealer group, Colt Cars Mid-West Limited.

"We continue to investigate opportunities to expand our product offerings through strategic acquisitions. We intend to build on our industry leadership and drive growth by increasing sales of our applications, extending our position in core platforms and continuing to grow our customer base throughout the world," concluded Mr. Glover.

Auto Data Network will conduct a conference call at 10:00 a.m. (EDT) to present its fiscal second quarter results and to respond to investor questions. Interested shareholders may participate in the call by dialing 888-396-2369 (U.S.) or 617-847-8710 (outside of the U.S.) and providing the following passcode: 95404620. It is recommended that participants call 10 minutes before the conference call is scheduled to begin. The conference call can also be accessed over the Internet through CCBN at www.ccbn.com. A replay of the call will be available approximately one hour after its completion through midnight, Thursday, October 21, by dialing 888-286-8010 (617-801-6888 International) and entering passcode 31864800, and on the Internet at www.CCBN.com.

About Auto Data Network

Auto Data Network is a group of established companies that provide real time data and transactional services and software products to the automotive industry. The company's main customer base is the auto dealership marketplace, which consists of approximately 78,000 dealers in North America and 92,000 dealers in Europe. Auto Data's objective is to create the most comprehensive, online database for the European and U.S. automotive sectors to improve efficiency, competitiveness and cultivate communications between dealers, suppliers, OEMs and customers to reduce costs and increase clients' profitability.

This press release contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. Readers are cautioned not to place undue reliance on these forward-looking statements. Actual results may differ materially from those indicated by these forward-looking statements as a result of risks and uncertainties impacting the Company's business including increased competition; the ability of the Company to expand its operations through either acquisitions or internal growth, to attract and retain qualified professionals, and to expand commercial relationships; technological obsolescence; general economic conditions; and other risks detailed time to time in the Company's filings with the Securities and Exchange Commission (SEC).



                        Auto Data Network, Inc.
                 Consolidated Statements of Operations

                       Three Months Ended         Six Months Ended
                     Aug. 31,     Aug. 31,     Aug. 31,     Aug. 31,
                       2004         2003         2004         2003
                   ------------ ------------ ------------ ------------

REVENUES           $16,812,076  $ 5,612,054  $32,892,311  $ 9,006,104
COST OF REVENUES     8,499,859    1,038,626   17,582,642    2,731,548
                    ------------ -----------  -----------  -----------
GROSS MARGIN         8,312,217    4,573,428   15,309,669    6,274,556
                    ------------ -----------  -----------  -----------

OPERATING EXPENSE
Personnel            3,388,550    1,344,724    6,494,136    1,826,869
Sales and
 Marketing             395,719       72,860      659,177      143,576
General and
 administrative      2,010,553    1,798,348    3,538,882    2,336,289
Depreciation and
 amortisation          166,890      201,974      358,230      220,725
Rent                   329,329            -      565,487            -
                    -----------  -----------  -----------  -----------
Total Operating
 Expenses            6,291,041    3,417,906   11,615,912    4,527,459
                    -----------  -----------  -----------  -----------

Operating Income /
 (Loss)              2,021,176    1,155,522    3,693,757    1,747,097
                    -----------  -----------  -----------  -----------

Other Income /
 (Expense)
Investment Income      (54,357)     (40,762)    (212,137)     (54,967)
Foreign Exchange
 Gain/(Loss)            59,838            -       54,353            -
Interest
 Income/(Expense)      120,204            -      122,361            -
                    -----------  -----------  -----------  -----------
   Total Other
    Income /
    (Expense)          125,685      (40,762)     (35,423)     (54,967)
                    -----------  -----------  -----------  -----------

Pre-Tax Income /
 (Loss)              2,146,861    1,114,760    3,658,334    1,692,130

Provision for
 Income Taxes          245,200      386,336      471,858      592,246
Share of Loss in
 Associate Company     186,204            -      234,407            -
Dividend to
 Preferred
 Shareholders          389,803            -      512,609            -
                    -----------  -----------  -----------  -----------
Net Profit
 Available to
 Common Shareholders 1,325,654      728,424    2,439,460    1,099,884

OTHER
 COMPREHENSIVE
 INCOME/(LOSS):
Foreign currency
 translation
 adjustments          (110,041)    (108,296)    (115,837)    (148,452)
                    -----------  -----------  -----------  -----------

TOTAL
 COMPREHENSIVE
 INCOME            $ 1,215,613  $   620,128  $ 2,323,623  $   951,432
                    ===========  ===========  ===========  ===========

NET PROFIT PER
 COMMON SHARE,
 BASIC AND DILUTED $      0.05  $      0.05  $      0.10  $      0.08

WEIGHTED AVERAGE
 SHARES OUTSTANDING 27,049,061   14,389,850   25,413,843   14,389,850




                        AUTO DATA NETWORK, INC.
                      CONSOLIDATED BALANCE SHEET
                              (UNAUDITED)

                                   As of                     As of
                            August 31, 2004         February 29, 2004
ASSETS
CURRENT ASSETS
  Cash and 
   equivalents        $           8,375,681   $             6,282,465
  Accounts receivable            10,240,993                12,398,307
  Other accounts
   receivable                     3,835,319                   892,435
  Prepayments and taxes           2,515,870                   335,066
  Inventories                     2,345,978                 2,419,465
                       ---------------------   -----------------------
TOTAL CURRENT ASSETS             27,313,841                22,327,738

Other Receivables
 more than one year                 888,945                         0
Fixed Assets less
 accumulated 
 depreciation                     1,547,710                 2,344,988
Intangible Assets                 2,511,083                 1,840,895
Goodwill                         40,365,983                16,942,003
Investments                      10,772,593                 4,716,354
                       ---------------------   -----------------------
TOTAL ASSETS          $          83,400,155   $            46,245,489
                       =====================   =======================

LIABILITIES
CURRENT LIABILITIES
  Accounts payable    $           6,383,221   $             7,025,766
  Bank loans and
   overdrafts                       509,497                 1,109,226
  Accrued expenses
   and sundry
   accounts payable               1,406,693                   659,334
  Other short term 
   loans                            540,076                     8,293
  Taxation payable                2,210,611                 1,776,491
  Deferred Revenue                1,797,641                   990,108
  Other current
   liabilities                    1,544,130                 1,566,189
                       ---------------------   -----------------------
  Total Current
   Liabilities                   13,479,849                13,135,407

LONG TERM LIABILITIES
  Deferred revenue                  937,600                   911,470
  Long term notes
   payable                        1,032,702                      - 0 -
  Other long term
   liabilities                      750,000                 1,574,974
                       ---------------------   -----------------------
TOTAL LIABILITIES                25,324,526                15,621,851
                       ---------------------   -----------------------
SHAREHOLDERS' EQUITY
Common stock ($.001
 par value);
 authorized
 50,000,000 shares;
 issued and outstanding
 27,830,727                          27,831                    21,602
Preferred stock
 ($.001 par value)
 authorized
 25,000,000 shares;
 9,543,132 issued and
 outstanding                          9,543                     2,866
Additional paid in
 capital                         53,164,084                28,049,231
Accumulated other
 comprehensive loss                (434,540)                 (318,703)
Retained earnings                 5,308,084                 2,868,619
                       ---------------------   -----------------------
TOTAL SHAREHOLDERS'
 EQUITY                          58,075,629                30,623,638
                       ---------------------   -----------------------

TOTAL LIABILITIES AND
 SHAREHOLDERS' EQUITY $          83,400,155   $            46,245,489
                       =====================   =======================