<PAGE>

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB
(Mark One)
[X]      QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
         ACT OF 1934

         For the quarterly period ended SEPTEMBER 30, 2003

[ ]      TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT

         For the transition period from __________ to __________

                        Commission file number: 000-26227

                               SSP SOLUTIONS, INC.
                               -------------------
        (Exact name of small business issuer as specified in its charter)

           DELAWARE                                     33-0757190
           --------                                     ----------
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

                 17861 CARTWRIGHT ROAD, IRVINE, CALIFORNIA 92614
                 -----------------------------------------------
                    (Address of principal executive offices)

                                 (949) 851-1085
                                 --------------
                (Issuer's telephone number, including area code)

                                 NOT APPLICABLE.
                                 ---------------
     (Former name, former address and former fiscal year, if changed since
                                  last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 [ ]

The number of shares outstanding of the registrant's only class of common stock,
$.01 par value, was 28,450,177 on November 12, 2003.

Transitional Small Business Disclosure Format (Check one):  Yes  [ ]  No [X]



<PAGE>
<TABLE>

                                                         PART I
                                                 FINANCIAL INFORMATION

                                                                                                                   PAGE
                                                                                                                   ----
<S>      <C>
Item 1.  Financial Statements

         Condensed Consolidated Balance Sheets as of December 31, 2002 and September 30, 2003 (unaudited)...........F-1

         Condensed Consolidated Statements of Operations for the three and nine month periods
              ended September 30, 2002 and 2003 (unaudited) ........................................................F-2

         Condensed Consolidated Statements of Cash Flows for the nine month periods
              ended September 30, 2002 and 2003 (unaudited).........................................................F-3

         Notes to Condensed Consolidated Financial Statements (unaudited)...........................................F-5

Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations........................1

Item 3.  Controls and Procedures ................................................................................... 26

                                                        PART II
                                                   OTHER INFORMATION

Item 1.  Legal Proceedings ..........................................................................................27

Item 2.  Changes in Securities and Use of Proceeds ..................................................................28

Item 3.  Defaults Upon Senior Securities ............................................................................29

Item 4.  Submission of Matters to a Vote of Security Holders ........................................................29

Item 5.  Other Information ..........................................................................................29

Item 6.  Exhibits and Reports on Form 8-K............................................................................30

Signatures...........................................................................................................31

Exhibits Filed with this Report......................................................................................32

</TABLE>



<PAGE>

                                     PART I
                              FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
<TABLE>

                                    SSP SOLUTIONS, INC. AND SUBSIDIARIES
                                    CONDENSED CONSOLIDATED BALANCE SHEETS
                                      (IN THOUSANDS, EXCEPT SHARE DATA)
<CAPTION>

                                                                                               September 30,
                                                                               December 31,         2003
                                                                                   2002          (Unaudited)
                                                                               -------------   -------------
<S>                                                                            <C>             <C>
                             ASSETS (note 5)
Current assets:
Cash and cash equivalents ..................................................   $        553    $        600
Investment in trading securities ...........................................             76              --
Accounts receivable (net of allowance for doubtful accounts of $187
   and $162 as of December 31, 2002 and September 30, 2003) ................          1,584           2,277
Inventories ................................................................            238             186
Prepaid expenses ...........................................................            315             515
Other current assets .......................................................            173             121
                                                                               -------------   -------------
            Total current assets ...........................................          2,939           3,699

Property and equipment, net ................................................             90              41
Other assets ...............................................................            600             543
Equity investment in affiliate .............................................            452              --
Goodwill ...................................................................         25,930          25,930
                                                                               -------------   -------------
                                                                               $     30,011    $ 30,213,000
                                                                               =============   =============
                   LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Current installments of long-term debt (note 5) ............................   $      2,826    $      5,600
Accounts payable ...........................................................          4,413           3,350
Accrued liabilities ........................................................          1,300           2,007
Deferred revenue ...........................................................            349              16
                                                                               -------------   -------------
       Total current liabilities ...........................................          8,888          10,973

Commitments and contingencies (notes 1,4,5,6,7, and 9)
Subsequent events (note 10)
Shareholders' equity:
Preferred Stock, $0.01 par value; Authorized 5,000,000 shares; no
   shares issued or outstanding ............................................             --              --
Common stock, $0.01 par value; Authorized 100,000,000 shares; issued
   or issuable 24,821,235 and 28,299,628 shares at December 31, 2002 and
   September 30, 2003, respectively ........................................            248             279
Additional paid-in capital .................................................        129,298         132,279
Deferred compensation ......................................................           (324)            (85)
Accumulated deficit ........................................................       (108,099)       (113,233)
                                                                               -------------   -------------
      Total shareholders' equity ...........................................         21,123          19,240
                                                                               -------------   -------------
                                                                               $     30,011    $     30,213
                                                                               =============   =============

                   See accompanying notes to condensed consolidated financial statements.

                                                    F-1
</TABLE>


<PAGE>
<TABLE>

                                           SSP SOLUTIONS, INC. AND SUBSIDIARIES
                                     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                          (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                                       (UNAUDITED)
<CAPTION>

                                                                            Three Months Ended       Nine Months Ended
                                                                               September 30,             September 30,
                                                                              2002        2003        2002        2003
                                                                            ---------   ---------   ---------   ---------
<S>                                                                         <C>         <C>         <C>         <C>
Revenues:
   Product ..............................................................   $  3,023    $  2,397    $  5,349    $  4,671
   Service ..............................................................        584       1,017       1,578       4,275
   License ..............................................................         75         386         817       1,994
                                                                            ---------   ---------   ---------   ---------
      Total revenues ....................................................      3,682       3,800       7,744      10,940
                                                                            ---------   ---------   ---------   ---------
Cost of sales:
   Product ..............................................................      1,015         907       2,084       1,543
   Service ..............................................................        139         509         504       1,316
   License ..............................................................         43           9         139         451
                                                                            ---------   ---------   ---------   ---------
      Total cost of sales ...............................................      1,197       1,425       2,727       3,310
                                                                            ---------   ---------   ---------   ---------
Gross margin ............................................................      2,485       2,375       5,017       7,630
                                                                            ---------   ---------   ---------   ---------
Operating expenses:
   Selling, general and administrative ..................................      1,552       1,235       5,700       5,460
   Research and development .............................................      1,124       1,027       4,178       3,116
   Research and development - Wave Systems Corp. ........................       (625)         --       1,041          --
                                                                            ---------   ---------   ---------   ---------
       Total operating expenses .........................................      2,051       2,262      10,919       8,576
                                                                            ---------   ---------   ---------   ---------
Operating income (loss) .................................................        434         113      (5,902)       (946)
                                                                            ---------   ---------   ---------   ---------
Non-operating expenses (Income):
   (Gain) loss on sale of trading securities ............................         (2)       (120)        120         (94)
   Interest expense, net ................................................        170         370         487         960
   Non-cash interest and financing expense ..............................        441       1,653         808       2,764
   Loss from equity investee ............................................         --          --          --         410
   Impairment of equity investee ........................................         --          --          --         142
   Other (income) expense, net ..........................................         83         (97)        270        (103)
                                                                            ---------   ---------   ---------   ---------
      Total non-operating expenses ......................................        692       1,806       1,685       4,079
                                                                            ---------   ---------   ---------   ---------
   Operating loss before income taxes ...................................       (258)     (1,693)     (7,587)     (5,025)
Provision (benefit) for income taxes ....................................         --          --           2           3
                                                                            ---------   ---------   ---------   ---------
Loss from continuing operations .........................................       (258)     (1,693)     (7,589)     (5,028)

Loss from discontinued operation ........................................       (172)         --        (581)         (9)
Loss on disposal of discontinued operation (less no applicable taxes) ...         --          --          --         (97)
                                                                            ---------   ---------   ---------   ---------
Net loss ................................................................   $   (430)   $ (1,693)   $ (8,170)   $ (5,134)
                                                                            =========   =========   =========   =========
Loss per share of common stock, basic and diluted .......................   $  (0.02)   $  (0.06)   $  (0.38)   $  (0.20)
                                                                            =========   =========   =========   =========
Loss per share from discontinued operation, basic and diluted ...........   $  (0.01)   $  (0.00)   $  (0.02)   $  (0.01)
                                                                            =========   =========   =========   =========
Loss per share from continuing operation, basic and diluted .............   $  (0.01)   $  (0.06)   $  (0.36)   $  (0.19)
                                                                            =========   =========   =========   =========
Shares used in per share computations, basic and diluted ................     21,909      26,325      21,084      25,615
                                                                            =========   =========   =========   =========

                          See accompanying notes to condensed consolidated financial statements.

                                                           F-2
</TABLE>


<PAGE>
<TABLE>

                               SSP SOLUTIONS, INC. AND SUBSIDIARIES
                         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                          (IN THOUSANDS)
                                           (UNAUDITED)
<CAPTION>

                                                                               Nine Months Ended
                                                                                 September 30,
                                                                                2002       2003
                                                                              --------   --------
<S>                                                                           <C>        <C>
Cash flows from operating activities:
   Net loss ...............................................................   $(8,170)   $(5,134)
Adjustments to reconcile net loss to net cash used in operating activities:
Operating activities:
     Non-cash interest ....................................................       716      2,573
     Loss from equity investee and impairment .............................        --        410
     Impairment of equity investee ........................................        --        142
     Common stock issued for rent expense .................................        --        450
     Common stock issued for interest expense .............................        --        434
     Common stock issued for penalties and costs ..........................        --        190
     Provision for losses on receivables ..................................       244        (25)
     Depreciation .........................................................       258         51
     Discount on note receivable from stockholder .........................       153         --
     Deferred compensation ................................................       241        137
     Loss (gain) on sale of trading securities ............................       120        (94)
     Gain on vendor settlements ...........................................      (270)       (93)
     Revision on estimated liability ......................................      (463)        --
     Gain on settlement of Wave Systems Corp. contract ....................    (1,181)        --
Changes in assets and liabilities:
     Accounts receivable ..................................................     2,376       (667)
     Inventories ..........................................................        98         52
     Prepaid expenses .....................................................       340       (200)
     Other current assets .................................................       (26)        52
     Other assets .........................................................      (403)        --
     Accounts payable .....................................................    (2,363)    (1,063)
     Accrued liabilities ..................................................     2,255        706
     Accrued rent .........................................................      (871)        --
     Deferred revenue .....................................................       (10)      (332)
                                                                              --------   --------
         Net cash (used in) continuing operating activities ...............    (6,956)    (2,411)
         Net cash provided by (used in) discontinued operation ............       184         --
                                                                              --------   --------
         Net cash (used in) operating activities ..........................    (6,772)    (2,411)
                                                                              --------   --------
Cash flows used in investing activities:
     Purchases of property and equipment ..................................        (8)        (3)
     Investment in equity investee ........................................        --       (100)
     Proceeds from sale of trading securities .............................     1,120        170
                                                                              --------   --------
         Net cash provided by  investing activities .......................     1,112         67
                                                                              --------   --------
Cash flows from financing activities:
     Stock options exercised and employee stock purchases .................        83         --
     Warrants exercised ...................................................        --        750
     Stock issued for services ............................................        28         15
     Issuance of common stock .............................................       653         --
     Borrowings on revolving note payable .................................     1,902         --
     Proceeds on issuance of debt .........................................     4,000      2,390
     Repayment or insurance financing .....................................      (173)        --
     Principal payments (increases) on revolving line of credit ...........    (3,426)       216
     Re-payment on note receivable from related party .....................       347         --
     Principal payments on notes payable ..................................        --       (980)
     Principal payments on note payable to related party ..................      (392)        --
                                                                              --------   --------
         Net cash provided by financing activities ........................     3,022      2,391
                                                                              --------   --------
         Net (decrease) increase in cash ..................................    (2,638)        47
Cash and cash equivalents and beginning of period .........................     3,257        553
                                                                              --------   --------
Cash and cash equivalents at end of period ................................   $   619    $   600
                                                                              ========   ========

              See accompanying notes to condensed consolidated financial statements.

                                               F-3
</TABLE>


<PAGE>
<TABLE>

                         SSP SOLUTIONS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)
                                    (IN THOUSANDS)
                                     (UNAUDITED)
<CAPTION>

                                                                       Nine Months Ended
                                                                        September 30,
                                                                        2002      2003
                                                                       -------   -------
<S>                                                                    <C>       <C>
Supplemental disclosure of non-cash financing activities information:
         Issuance of debt ...........................................     270        --
         Exchange of debt for common stock ..........................   2,160        --
         Debt issuance costs in exchange for warrants ...............     183        --
         Debt issuance discount .....................................   5,796       350
         Re-pricing of exercised warrants ...........................      --       925
         Payment of interest in common stock ........................      --       434
         Payment of penalties and costs in common stock .............      --       190

Supplemental disclosures of cash flow information
  Cash paid during the period for:
         Interest ...................................................     135       170
         Income taxes ...............................................      --         3

        See accompanying notes to condensed consolidated financial statements.

                                         F-4
</TABLE>



<PAGE>

                      SSP SOLUTIONS, INC. AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           SEPTEMBER 30, 2002 AND 2003
                                   (UNAUDITED)
                 (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

(1) GENERAL INFORMATION

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

         In the opinion of the management of SSP Solutions, Inc. (the
"Company"), the accompanying unaudited condensed consolidated financial
statements contain all adjustments (which are normal recurring accruals)
necessary to present fairly the financial position as of September 30, 2003; the
results of operations for the three and nine months ended September 30, 2002 and
2003; and the statements of cash flows for the nine months ended September 30,
2002 and 2003. Interim results for the three and nine months ended September 30,
2003 are not necessarily indicative of the results that may be expected for the
year ending December 31, 2003. The interim financial statements should be read
in conjunction with the Company's consolidated financial statements for the year
ended December 31, 2002, included in the Company's Form 10-K/A No. 2, filed on
September 16, 2003.

         These condensed consolidated financial statements have been prepared
assuming that the Company will continue as a going concern, which contemplates
the realization of assets and satisfaction of liabilities in the normal course
of business. The Company has incurred significant operating losses, has used
cash in operating activities, has an accumulated deficit, and deficit working
capital. With the closing of the private placement of Series A Preferred Stock
subsequent to September 30, 2003 (note 10), management of the Company believes
existing resources will be sufficient to satisfy contemplated working capital
requirements through December 31, 2004.

DETAILS OF THE DISCONTINUED OPERATION

         Through December 31, 2002, the Company had operated in two business
segments: information security solutions and network solutions. During the first
quarter of 2003, the Company discontinued its network solutions segment, which
was conducted through a wholly owned subsidiary of the Company, Pulsar Data
Systems, Inc. ("Pulsar"), as the Company determined that this segment would not
return to operating profits in a reasonable time period. The total estimated
cost to exit the segment was $106. The network solutions segment assets did not
require an impairment write down as there was no remaining book value of assets
in existence at the date the decision to exit the business was made. In
addition, as a result of the discontinuance of the network solutions segment,
the Company now operates in only one reporting segment.

REVENUE RECOGNITION

         Revenue from some data security hardware products contains embedded
software. However, the embedded software is incidental to the hardware product
sale. Data security license revenue is recognized upon delivery if an executed
license exists, a delivery as defined under the license has occurred, the price
is fixed and determinable, and collection is probable. Prior to 2002,
post-contract customer support revenue was not separately identified and priced.
Therefore, sufficient vendor specific objective evidence could not be
established for the value or cost of such services. Furthermore, prior to 2002,
revenue for the entire license, including bundled post-contract customer
support, was recognized ratably over the life of the license. Commencing in
2002, software delivered under a license requires a separate annual maintenance
contract that governs the conditions of post-contract customer support.
Post-contract customer support services can be purchased under a separate
contract on the same terms and at the same pricing, whether purchased at the
time of sale or at a later date. Revenue from these separate maintenance support
contracts is recognized ratably over the maintenance period.

                                      F-5


<PAGE>

         Revenue from cost-plus-award-fee support and development contracts is
recognized on the basis of hours incurred plus other reimbursable contract costs
incurred during the period. Prior to 2002, any award fee earned under a
cost-plus-award-fee contract was not recognized until the award fee notice was
received. Beginning in 2002, for a cost-plus-award-fee support contract, the
Company exercised the contract clause to bill and collect one-half of the award
fee ratably over the term of the contract. Revenue is recognized concurrently
with the billings based on the performance of the contract requirements and
reasonable assurance of collection. Based upon historical results, the Company
has received final awards in excess of one-half of the full award fees. A
post-contract period performance review conducted by the customer determines the
remaining amount of the award fee to be received, which amount is then
recognized as earned revenue together with interest paid on the unpaid balance.
Award fees under development contracts are recognized when confirmed by the
customer.

         Revenue from network deployment products is recognized upon transfer of
title, generally upon verification of delivery to the customer, which represents
evidence delivery has occurred, under a sales order represented by a government
purchase order that contains a fixed purchase price. When the Company fulfills
the elements of the government purchase order, collection of the revenue
recorded is reasonably assured.

         Service and license revenues from the Company's JForte fixed-price
contract were recognized in accordance with Statement of Position ("SOP") 81-1,
"Accounting for Performance of Construction-Type and Certain Production-Type
Contracts." The Company recognized this revenue on a percentage of completion
method, based on total cost incurred compared to total estimated cost
(cost-to-cost percentage of completion).

         The Company's revenue recognition policies are in accordance with the
Securities and Exchange Commission's Staff Accounting Bulletin No. 101.

NEW ACCOUNTING PRONOUNCEMENTS

         In May 2003, the Financial Accounting Standards Board ("FASB") issued
Statement No. 150, entitled "Accounting for Certain Financial Instruments with
Characteristics of Both Liabilities and Equity." Statement No. 150 established
the accounting guidance related to how an "issuer" classifies/measures certain
financial instruments where those instruments have characteristics of both
liabilities and equity. The guidance in Statement No. 150 requires
reclassification of certain financial instruments from the equity section of the
balance sheet to the liability section of the balance sheet. Specifically,
Statement No. 150 requires three classes of freestanding financial instruments
to be classified as liabilities: mandatorily redeemable financial instruments,
obligations to repurchase equity shares by transferring assets, and certain
obligations to insure a variable number of shares. Statement No. 150 is
effective for financial instruments entered into after May 31, 2003 and
otherwise effective at the beginning of the first interim period beginning after
June 15, 2003 (July 1, 2003 for SSP) and is to be implemented by reporting a
cumulative effect of a change in accounting principles for financial instruments
created before the May 15, 2003 issuance of Statement No. 150. The Company had
no material changes to its September 30, 2003, financial statements in adopting
Statement No. 150.

LIQUIDITY AND CAPITAL RESOURCES

         At September 30, 2003, the Company had deficit working capital of
$7,275 and incurred a loss from operations for the three months then ended. The
Company expects to continue to incur additional losses in 2003. Given the
September 30, 2003 cash balance and the projected operating cash requirements,
and the completion of the private placement of the Series A Preferred after
September 30, 2003 (note 10), the Company anticipates that existing capital
resources will be adequate to satisfy cash flow requirements through December
31, 2004. The Company's cash flow estimates are based upon achieving certain
levels of sales, reductions in operating expenses and liquidity available under
its accounts receivable financing. During 2002 and through September 30, 2003,
the Company incurred defaults, other than for the payment of principal and
interest, under both the Company's accounts receivable financing and the
Company's long-term convertible notes. The Company was not able to obtain
waivers for defaults on the long-term convertible notes and has therefore
classified such notes as short-term on the balance sheets as of December 31,
2002 and September 30, 2003. However, these notes are subject to a Forbearance
Agreement dated September 1, 2003, which provided that the noteholders agreed
not to take any action relative to rights under these notes until November 30,
2003, and further provided for these notes being tendered for the purchase of
Series A Preferred Stock in accordance with the face value of such notes (note
10).

                                      F-6


<PAGE>

         The Company's current financial condition is the result of several
factors, including the fact that prior period operating results were below
expectations.

         The private placement of the Series A Preferred Stock provided the
Company a substantial amount of capital. While the Company does not anticipate
the need to raise additional capital after having closed the private placement
of the Series A Preferred Stock, future capital needs will depend on many
factors including, but not limited, to:

         o   the ability to extend terms received from vendors

         o   the market acceptance of products and services

         o   the levels of promotion and advertising that will be required to
             launch new products and services and attain a competitive position
             in the marketplace

         o   research and development plans

         o   levels of inventory and accounts receivable

         o   technological advances

         o   competitors' responses to the Company's products and services

         o   relationships with partners, suppliers and customers

         o   projected capital expenditures

         o    a downturn in the economy

         To resolve the deficit working capital position, subsequent to
September 30, 2003, the Company completed the private placement of a Series A
Preferred Stock (note 10), which was dilutive to current shareholders. During
the three months ended September 30, 2003, the Company also issued shares to pay
obligations in several transactions. The Company issued 23,076 shares of its
common stock for rent payments relating to a facility lease, 166,096 shares of
its common stock to pay interest on long-term notes (note 5) and 414,450 shares
of its common stock for payments relating to the final settlement of a facility
lease (note 9). In the future, under terms of notes payable and the Series A
Preferred Stock the Company may issue additional common stock to pay interest
and Series A Preferred Stock dividends.

         Ultimately, the Company's ability to continue as a going concern is
dependent upon its ability to successfully launch its new products, grow
revenue, attain operating efficiencies, sustain a profitable level of operations
and attract new sources of capital. While the Company has a history of selling
products in government markets, new products that are just entering production
after years of development have no sales history. Additionally, the Company is
entering commercial markets with products and is still developing acceptance of
Company product offerings.

STOCK-BASED COMPENSATION FOR EMPLOYEES AND NON-EMPLOYEES

         The Company accounts for its employee stock option plans using the
intrinsic value method. When stock options are granted to employees with
exercise prices less than the fair value of the underlying common stock at the
date of grant, the difference is recognized as deferred compensation expense,
which is amortized over the vesting period of the options.

         The Company accounts for stock options issued to non-employees using
the fair value method. The associated cost is recorded in the same manner as if
cash were paid.

                                      F-7


<PAGE>

         At September 30, 2003, the Company had three stock-based employee
compensation plans. The Company accounts for those plans under the recognition
and measurement principles of Accounting Principles Board ("APB") Opinion No.
25, "Accounting for Stock Issued to Employees," and related interpretations. The
following table illustrates the effect on net loss and earnings per share that
would have occurred if the Company had applied the fair value recognition
provisions of Statement No. 123, "Accounting for Stock Based Compensation":
<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED     NINE MONTHS ENDED
                                                                SEPTEMBER 30,         SEPTEMBER 30,

                                                             -------------------   -------------------
                                                               2002       2003       2002      2003
                                                             --------   --------   --------   --------
<S>                                                          <C>        <C>        <C>        <C>
Net loss, as reported ....................................   $   430    $ 1,693    $ 8,170    $ 5,134
Add:  Stock compensation cost reported in accordance
     with APB Opinion No. 25 .............................        86         16        261         10
Deduct:  Total stock-based employee compensation
    expense determined under fair value based method
    for all awards, net of related tax effect ............       483        560      1,162      1,185
                                                             --------   --------   --------   --------
Pro forma net loss .......................................   $   827    $ 2,237    $ 9,071    $ 6,309
                                                             ========   ========   ========   ========
Earnings per share
     Net loss per share as reported--basic and diluted ...   $  (.02)   $  (.06)   $  (.38)   $  (.20)
                                                             ========   ========   ========   ========
     Pro forma net loss per share--basic and diluted .....   $  (.04)   $  (.08)   $  (.43)   $  (.25)
                                                             ========   ========   ========   ========
</TABLE>

         The fair value of each option grant was estimated on the date of grant
using the Black-Scholes option-pricing model with the following assumptions in
2002 and 2003: risk-free interest rate of 4.92%; dividend yield of 0.00%; and
volatility of 129%. The Black-Scholes model, as well as other currently accepted
option valuation models, was developed to estimate the fair value of
freely-tradable, fully-transferable options without vesting restrictions, which
significantly differ from the Company's stock option plans. These models also
require highly subjective assumptions, including future stock price volatility
and expected time until exercise, which greatly affect the calculated fair value
on the grant date.

         A summary of the status of the Company's warrants as of September 30,
2003 and changes during the three and nine months ended September 30, 2003, is
presented below:
<TABLE>
<CAPTION>

                                              THREE MONTHS ENDED             NINE MONTHS ENDED
                                              SEPTEMBER 30, 2003            SEPTEMBER 30, 2003
                                           ---------------------------   ---------------------------
                                            NUMBER OF      WEIGHTED-      NUMBER OF     WEIGHTED-
                                            UNDERLYING      AVERAGE       UNDERLYING     AVERAGE
               WARRANTS                       SHARES     EXERCISE PRICE     SHARES    EXERCISE PRICE
                                           ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
Outstanding at beginning of period ......    4,706,422      $   2.58       4,081,422      $   2.82
Granted .................................    2,471,667           .59       3,096,667           .67
Cancelled ...............................    2,055,000          1.20       2,055,000          1.20
Exercised ...............................   (2,055,000)          .50      (2,055,000)          .50
                                           ------------   ------------   ------------   ------------
Outstanding at end of period ............    3,068,089      $   3.29       3,068,089      $   3.29
                                           ============   ============   ============   ============
Warrants exercisable at end of period ...    3,068,089      $   3.29       3,068,089      $   3.29
                                           ============   ============   ============   ============
Weighted-average fair value of
   warrants granted during ..............                   $    .19                      $    .25
                                                          ============                  ============
</TABLE>

                                      F-8


<PAGE>

         A summary of the status of the Company's warrants as of September 30,
2002 and changes during the three and nine months ended September 30, 2002 is
presented below:
<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED             NINE MONTHS ENDED
                                              SEPTEMBER 30, 2002            SEPTEMBER 30, 2002
                                           ---------------------------   ---------------------------
                                            NUMBER OF      WEIGHTED-      NUMBER OF     WEIGHTED-
                                            UNDERLYING      AVERAGE       UNDERLYING     AVERAGE
               WARRANTS                       SHARES     EXERCISE PRICE     SHARES    EXERCISE PRICE
                                           ------------   ------------   ------------   ------------
<S>                                          <C>            <C>              <C>          <C>
Outstanding at beginning of period......     3,981,422      $   2.86         393,756      $  17.18
Granted.................................             -             -       6,506,466          1.29
Cancelled...............................             -             -       2,918,800          1.30
Exercised...............................             -             -               -             -
                                           ------------   ------------   ------------   ------------
Outstanding at end of period............     3,981,422      $   2.86       3,981,422      $   2.86
                                           ============   ============   ============   ============
Warrants exercisable at end of period...     3,981,422      $   2.86       3,981,422      $   2.86
                                           ============   ============   ============   ============
Weighted-average fair value of
  warrants granted during...............                    $      -                      $    .42
                                                          ============                  ============
</TABLE>

         The following table summarizes information about warrants outstanding
at September 30, 2003 (shares in thousands):
<TABLE>
<CAPTION>

                                     WARRANTS OUTSTANDING                WARRANTS EXERCISABLE
                                     --------------------                --------------------
                                WEIGHTED-AVERAGE
   RANGE OF          NUMBER        REMAINING       WEIGHTED-AVERAGE     NUMBER      WEIGHTED-AVERAGE
EXERCISE PRICES   OUTSTANDING   CONTRACTUAL LIFE    EXERCISE PRICE    EXERCISABLE    EXERCISE PRICE
---------------   -----------   ----------------    --------------    -----------    --------------
<S>                <C>               <C>              <C>              <C>              <C>
 $0.70 - $2.27     2,698,089         5.31             $ 1.25           2,698,089        $ 1.25
 $18.15              370,000          .69             $18.15             370,000        $18.15
                  ----------        -----             ------          ----------        ------
                   3,068,089         4.76             $ 3.29           3,068,089        $ 3.29
                  ==========        =====             ======          ==========        ======
</TABLE>

OPTIONS

         A summary of the status of the Company's stock option plans as of
September 30, 2003 and changes during the three and nine months ended September
30, 2003 is presented below:
<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED             NINE MONTHS ENDED
                                              SEPTEMBER 30, 2003             SEPTEMBER 30, 2003
                                           ---------------------------   ---------------------------
                                            NUMBER OF      WEIGHTED-      NUMBER OF     WEIGHTED-
                                            UNDERLYING      AVERAGE       UNDERLYING     AVERAGE
               OPTIONS                        SHARES     EXERCISE PRICE     SHARES    EXERCISE PRICE
                                           ------------   ------------   ------------   ------------
<S>                                          <C>            <C>              <C>          <C>

Outstanding at beginning of period......     2,349,619      $   2.01       2,041,388      $   2.40
Granted.................................     2,192,000           .81       2,707,000           .77
Cancelled...............................       395,640          1.98         602,409          2.11
Exercised...............................             -             -               -             -
                                           ------------   ------------   ------------   ------------
Outstanding at end of period............     4,145,979      $   1.38       4,145,979      $   1.38
                                           ============   ============   ============   ============
Options exercisable at end of period....     1,730,746      $   1.83       1,730,746      $   1.83
                                           ============   ============   ============   ============
Weighted-average fair value of
   options granted during...............                    $    .67                      $    .72
                                                          ============                  ============
</TABLE>

                                      F-9


<PAGE>

         A summary of the status of the Company's stock option plans as of
September 30, 2002 and changes during the three and nine months ending September
30, 2002 is presented below:
<TABLE>
<CAPTION>
                                              THREE MONTHS ENDED             NINE MONTHS ENDED
                                              SEPTEMBER 30, 2002             SEPTEMBER 30, 2002
                                           ---------------------------   ---------------------------
                                            NUMBER OF      WEIGHTED-      NUMBER OF     WEIGHTED-
                                            UNDERLYING      AVERAGE       UNDERLYING     AVERAGE
               OPTIONS                        SHARES     EXERCISE PRICE     SHARES    EXERCISE PRICE
                                           ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>             <C>
Outstanding at beginning of period......     1,443,670      $   3.16       1,624,498      $   3.22
Granted.................................       920,927          1.30       1,126,177          1.45
Cancelled...............................       202,330          2.52         553,556          2.80
Exercised...............................           900           .70          35,752          1.71
                                           ------------   ------------   ------------   ------------
Outstanding at end of period............     2,161,367      $   2.43       2,161,367      $   2.43
                                           ============   ============   ============   ============
Options exercisable at end of period....       864,950      $   2.52         864,950      $   2.52
                                           ============   ============   ============   ============
Weighted-average fair value of
   options granted during ..............                    $   1.08                      $   1.21
                                                          ============                  ============
</TABLE>

         The following table summarizes information about stock options
outstanding at September 30, 2003:
<TABLE>
<CAPTION>

                                       OPTIONS OUTSTANDING                             OPTIONS EXERCISABLE
                                       -------------------                             -------------------
                                         WEIGHTED-AVERAGE
RANGE OF EXERCISE                            REMAINING      WEIGHTED-AVERAGE        NUMBER        WEIGHTED-AVERAGE
      PRICES         NUMBER OUTSTANDING  CONTRACTUAL LIFE    EXERCISE PRICE       EXERCISABLE      EXERCISE PRICE
      ------         ------------------  ----------------    --------------       -----------      --------------
<S>                     <C>                     <C>              <C>                <C>                  <C>
   $0.70-$1.60          1,033,110               9.81             $1.27              314,125              $1.19
   $1.61-$2.51            507,650              15.68             $2.09              342,178              $2.10
   $2.52-$3.42            315,252               9.35             $3.07               74,134              $3.03
   $3.43-$4.32             71,250               8.64             $3.67               31,158              $3.72
   $4.33-$5.22              6,750               8.83             $5.02                  600              $4.81
   $6.13-$7.04            178,355               9.23             $6.64               76,855              $6.62
   $7.94-$8.85             31,500              13.75             $8.75               18,900              $8.75
   $8.85-$9.75             17,500               7.16             $9.75                7,000              $9.75
                      -----------          ---------          --------           ----------            -------
                        2,161,367              11.08             $2.43              864,950              $2.51
                      ===========          =========          ========           ==========            =======
</TABLE>

BIZ ACQUISITION

         In accordance with Statement No. 142, the Company had until June 30,
2002, to complete the initial test for impairment as of January 1, 2002, the
adoption date of Statement No. 142. In accordance with the transition provisions
of Statement No. 142, the Company conducted the first step of the impairment
tests. The Company assessed the fair value of its two reporting units by
considering their projected cash flows, using risk-adjusted discount rates.
Given consideration of relevant factors, the Company concluded that as of
December 31, 2001, an impairment write-down of $36,299 was required related to
the BIZ acquisition. Subsequently, the Company reviewed the assumptions used in
the original analysis as of March 31, 2002, June 30, 2002, and September 30,
2002, concluded that such analyses continued to be adequate and that no
additional write-down was required. In accordance with Statement No. 142, the
Company stopped amortizing goodwill in 2002. Accordingly, the Company does not
anticipate there to be any amortization expense for the next five years related
to intangible assets. The following table provides a reconciliation of the
reported net loss adjusted for amortization charges for each respective three
and nine month period:

                                      F-10


<PAGE>
<TABLE>
<CAPTION>

                                               THREE MONTHS ENDED       NINE MONTHS ENDED
                                                  SEPTEMBER 30,            SEPTEMBER 30,
                                            -----------------------   -----------------------
                                               2002         2003         2002         2003
                                            ----------   ----------   ----------   ----------
<S>                                         <C>          <C>          <C>          <C>
Reported net (loss) .....................   $    (430)   $  (1,693)   $  (8,170)   $  (5,134)

   Add back goodwill amortization: ......          23           --           46           --
                                            ----------   ----------   ----------   ----------
   Adjusted net loss ....................   $    (407)   $  (1,693)   $  (8,124)   $  (5,134)
                                            ==========   ==========   ==========   ==========
Basic earnings per share:
 Reported net (loss) ....................   $    (.02)   $    (.06)   $    (.38)   $    (.20)
    Add back goodwill amortization: .....          --           --           --           --
                                            ----------   ----------   ----------   ----------
    Adjusted net loss ...................   $    (.02)   $    (.06)   $    (.38)   $    (.20)
                                            ==========   ==========   ==========   ==========
</TABLE>

         The Company performed an assessment of the fair value of the goodwill
of its information security products and services reporting unit as of December
31, 2002, using a multi-period discounted cash flow method, a variation of the
income forecast approach. The process is used to determine the fair value of an
asset by estimating its future cash flows and then discounting the cash flows to
present day utilizing a discount rate that reflects the time value of money and
the risk inherent in the asset. The present value of the cash flows was
determined using a discount rate of 30%, which was found to be the weighted
average cost of capital for the Company. The results of the analysis indicated
that there was no impairment as of the valuation date of December 31, 2002.

         The Company believes that its daily market stock price does not provide
a reliable indicator of the fair value of its equity. Due to the absence of any
research coverage, the market is generally unaware of the Company's new
technology advancements. This lack of research coverage is evidenced by a
limited trading activity and irregular price behavior of the Company's thinly
traded stock. Consequently, the daily closing price of the Company's stock does
not provide a meaningful benchmark for its fair value at any one point in time.
While the Company's stock price was considered as part of the review process,
the Company deemed it more appropriate to assess the fair value of its goodwill
by using a multi-period discounted cash flow method, discussed above.

         The Company is required to perform reviews for impairment at least
annually that may result in future write-downs. Tests for impairment between
annual tests may be required if events occur or circumstances change that would
more likely than not reduce the fair value of the net carrying amount.

         As the markets for the Company's products are characterized by rapidly
changing technology, evolving industry standards, and the frequent introduction
of new products and enhancements, it is reasonably possible in the near-term
that the estimates of the anticipated future gross revenues, the remaining
estimated economic life, or both will be reduced. Reasonably possible is defined
as more than remote but less than likely. As a result, the remaining goodwill of
$25,930 at September 30, 2003, may be reduced within the next year.

RECLASSIFICATIONS

         Certain reclassifications were made to the 2002 consolidated financial
statements to conform to the 2003 presentation and the presentation of
discontinued operations (note 1).

(2) INVESTMENTS

         The Company had an investment that was classified as trading
securities. The securities were comprised of Class A Common Stock of Wave
Systems Corp., par value $0.01, received in the BIZ acquisition. During the
three months ended September 30, 2003, the Company sold its entire position of
57,000 shares for a total sales price of $170, and as of September 30, 2003, the
Company held no further investments that were classified as trading securities.
For the three months ended September 30, 2003 and 2002, the Company recorded a
gain on trading securities of $120 and a loss of $2, respectively.

                                      F-11


<PAGE>

(3) INVENTORIES

         A summary of inventories follows:

                                                    DECEMBER 31,   SEPTEMBER 30,
                                                        2002           2003
                                                    -------------  -------------
        Raw materials............................      $     23       $    136
        Work-in-process..........................            82              8
        Finished goods...........................           133             42
                                                    -------------  -------------
                                                       $    238       $    186
                                                    =============  =============

(4) EQUITY INVESTMENT IN AFFILIATE

         In January 2002, the Company formed a wholly-owned subsidiary, now
known as SSP Gaming, LLC, a Nevada limited liability company ("SSP Gaming"). The
entity was formed to conduct all business and any required financing activities
relative to the gaming industry. In June 2002, SSP Gaming and the Venetian
Casino Resort, LLC, a Nevada limited liability company based in Las Vegas,
Nevada ("Venetian"), executed an operating agreement to form Venetian
Interactive, LLC, a Nevada limited liability company ("VI", with SSP Gaming and
Venetian being "Members"). The purpose of VI is to provide management services,
consulting services, financial services, intellectual property licensing
services, and equipment to the online gaming industry in venues where such
activity complies with all regulatory requirements, and to develop and operate
Venetian branded casino sites.

         To begin the process of developing online casino sites, engage vendors
to construct the sites and obtain the required licenses in the regulated venues
where such operations are authorized, VI began hiring employees in July 2002,
including one employee from the Company who was subsequently terminated by VI in
January 2003. The VI staff forecasted development and operational costs, which
are updated as new information becomes available. A VI related entity, V.I.
Ltd., was awarded both an Interactive Gaming License and an Electronic Betting
Center License by the Alderney Gambling Control Commission. The licenses permit
V.I. Ltd. to conduct Internet gaming activities under the name "Venetian
Interactive."

         The VI development budget estimated costs of $4,000 to bring the
Venetian Casino to live status, and an additional $2,200 to support startup
operations. Since beginning development in July 2002, VI has expensed all
operating costs and capitalized third party software development costs incurred
under a fixed price contract. As of June 30, 2003 capitalized development costs
totaled $1,300. The VI operating agreement calls for SSP Gaming to fund
two-thirds of the development costs, up to $2,000, and for Venetian to fund the
remaining one-third of the costs. SSP has invested $800 in SSP Gaming, with
those funds being invested in VI. In June 2003, the VI Managers determined to
re-assess the entire project in view of changes in the regulatory environment
and market conditions, including an updated competitive analysis. The
re-assessment was to include site development costs. The re-assessment has not
been presented to SSP Gaming.

         In June 2003, the Venetian sent a demand letter to SSP Gaming demanding
funding, or alternatively taking action to terminate the VI operating agreement
for failure of SSP Gaming to meet its funding commitment and threatening to take
action against SSP Gaming in the matter even though the outcome of the
reassessment was not known. SSP Gaming declined to contribute additional
capital, thereby giving VI the ability to declare SSP Gaming in default. If
terminated, the VI operating agreement provides that the Members may look solely
to the assets of VI for return of their contributed capital. Should the assets
of VI be insufficient to pay all VI obligations and return a Member's capital
contributions, the Member has no recourse against other Members.

         While SSP Gaming disputes the circumstances cited by the Venetian, due
to the uncertainty regarding the VI agreement, in the quarter ended June 30,
2003, the Company recorded an impairment charge equal to the remaining $142 book
value of the Company's investment in its subsidiary, thereby reducing the
carrying value of this investment to zero dollars. As of September 30, 2003, the
balance of equity investment in affiliate was zero. As such, during the three
months ended September 30, 2003, SSP Gaming did not record any loss from equity
investee, which would have represented its pro rata portion of the VI net loss.

                                      F-12


<PAGE>

         The Venetian Casino site is currently under development, and until the
re-assessment is completed, it is unknown when the site will go live.

         The following represents summarized financial information for VI as of
June 30, 2003, the latest date for which information is available:

                                  BALANCE SHEET
                                  JUNE 30, 2003
                                   (UNAUDITED)

Current Assets          $       -         Current Liabilities         $       -
Site Development            1,313         Members' Equity                 1,313
                        ---------                                     ---------
                                          Total Members' Equity
Total Assets            $   1,313             & Liabilities           $   1,313
                        =========                                     =========

                                                      THREE MONTHS    SIX MONTHS
                                                          ENDED         ENDED
                                                        JUNE 30,       JUNE 30,
                                                          2003          2003
                                                       (UNAUDITED)   (UNAUDITED)
                                                       -----------   -----------
Selling, general & administrative                        $   142       $   546
                                                       -----------   -----------
Net loss                                                 $   142       $   546
                                                       ===========   ===========

         SSP Gaming's ownership interest decreases over time based upon the
distribution of cashflow from VI. The operating agreement provides for SSP
Gaming to receive two-thirds of the distributable cashflow until SSP Gaming
receives the return of the full amount of capital invested in VI. After
receiving the return of its invested capital, SSP Gaming is to receive the
following portions of distributable cashflow: 50% of the first $2,000, 40% of
the next $2,000, and 20% thereafter. Based upon forecasted operations, the
ownership and distribution percentage held by SSP Gaming should be reduced to
the 20% level within the first two full years of operation. Venetian and SSP
Gaming each appoint three managers to oversee general management of VI, with an
additional Manager appointed by mutual consent of the parties. Members owning at
least 75% of the percentage interests of VI must approve defined major
decisions.

         In January 2003, the FASB issued Interpretation 46, "Consolidation of
Variable Interest Entities, and Interpretation of ARB No. 51." Interpretation 46
addresses consolidation by business enterprises of variable interest entities
which have one or both of the following characteristics: (1) the equity
investment at risk is not sufficient to permit the entity to finance its
activities without additional support from other parties, which is provided
through other interests that will absorb some or all of the expected losses of
the entity; (2) the equity investors lack one or more of the following essential
characteristics of a controlling financial interest: (a) the direct or indirect
ability to make decisions about the entity's activities through voting rights or
similar rights, (b) the obligation to absorb the expected losses of the entity
if they occur, which makes it possible for the entity to finance its activities,
or (c) the right to receive the expected residual returns of the entity, if they
occur, which is the compensation for the risk of absorbing expected losses.
Interpretation 46 applies immediately to variable interest entities created
after January 31, 2003, and to variable interest entities in which an enterprise
obtains an interest after that date. It applies in the first fiscal year or
interim period beginning after June 15, 2003, to variable interest entities in
which an enterprise holds a variable interest that it acquired before February
1, 2003. The Company has determined that VI does not need to be consolidated.

                                      F-13


<PAGE>

(5) LONG -TERM DEBT
<TABLE>
         A summary of long-term debt follows:
<CAPTION>

                                                                                  DECEMBER 31,    SEPTEMBER 30,
                                                                                      2002            2003
                                                                                  -------------   -------------
<S>                                                                               <C>             <C>
Secured convertible promissory notes with an interest rate of 10% per annum,
   interest payable quarterly, due December 31, 2005............................  $      5,796    $      5,796
Secured convertible promissory notes with an interest rate of 30% per annum,
   interest payable quarterly, due November 14, 2003............................           500             500
Note payable related to restructuring of facilities leases due in
   installments on or before September 19, 2003, without interest...............           425              --
Promissory note due July 18, 2003 with interest at 6.75% per annum, interest
   payable at maturity..........................................................           429              --
Promissory note due July 18, 2003 without interest..............................            27              --
Note payable secured by interest in SSP Gaming, payable in monthly
   installments of $15,000, including interest at 6% per annum..................           196              95
Bay View Funding accounts receivable financing, discount rate of 1.25% of
   the receivables factored, interest payable upon payment of receivable........           259             475
Secured promissory note with an interest rate of 15% per annum, interest
   payable quarterly, due on or before December 31, 2005........................            --             500
Secured promissory notes at various interest rates from 15% to 60% per
   annum, interest payable quarterly, due in July 2003..........................            --             400
Secured promissory note with an interest rate of 18% per annum, interest
   payable and principal due on or before in July 31, 2003......................            --             240
Convertible bridge loans with an interest rate of 10% per annum, interest
   payable and principal due on or before in November 30, 2003..................            --           1,250
                                                                                  -------------   -------------
                                                                                         7,632           9,256
Less unamortized value of warrants related to debt issued.......................         4,806           3,656
                                                                                  -------------   -------------
Long-term debt, net of debt discounts of $4,806 at December 31, 2002 and
   $3,656 at September 30, 2003 ................................................         2,826           5,600
Less current installments.......................................................         2,826           5,600
                                                                                  -------------   -------------
Long-term debt, net of debt discounts of $4,806 at December 31, 2002 and
   $3,656 at September 30, 2003.................................................  $         --    $         --
                                                                                  =============   =============
</TABLE>

         The Company is in default on notes relative to the timely payment of
obligations as they come due. The noteholders have not granted waivers of the
default. This means the noteholders have the right to declare the Company in
default and call all of their debt due and immediately payable. With the
potential of the notes being called for payment, the Company classified the
related debt as short-term debt in the condensed consolidated balance sheets as
of December 31, 2002 and September 30, 2003. With the exception of the BVF
financing, substantially all of these notes are subject to the Forbearance
Agreement dated September 1, 2003, whereby the noteholders agreed not to take
any action relative to rights under these notes until November 30, 2003, and
whereby these notes, other than $2,000 of the 10% Convertible Notes discussed
below, which will remain outstanding in accordance with the original terms of
the 10% Convertible Notes (note 10), were tendered for the purchase of Series A
Preferred Stock in accordance with the face value of such notes.

                                      F-14


<PAGE>

SECURED SUBORDINATED CONVERTIBLE NOTES

         On April 16, 2002, the Company raised $5,000 in cash through the
issuance of $4,000 in 10% secured convertible promissory notes ("10% Convertible
Notes"), $653 in unsecured non-convertible promissory notes ("Non-convertible
Notes", $153 held by co-chairman Kris Shah and $500 held by co-chairman Marvin
Winkler) and the pre-payment of a $500 note receivable due to the Company from
Kris Shah, less an early payment discount of $153. In connection with the
issuance of the 10% Convertible Notes, the Company incurred approximately $626
of issuance costs, which primarily consisted of amortization of warrant costs,
investment banking fees and legal and other professional fees. These notes
mature December 31, 2005 and bear interest at a rate of 10% per annum to be paid
quarterly in cash, or at the Company's discretion, in common shares based upon
the trailing 30-day average prior to the interest due date. The $4,000 in 10%
Convertible Notes were convertible, in whole or in part, at the option of the
holder into an aggregate of 4,000,000 shares of the Company's common stock at
any time prior to maturity, at a conversion price of $1.00 per share, subject to
adjustment under certain conditions, and were issued with detachable warrants
exercisable for three years to purchase up to an additional 2,400,000 shares at
$1.30 per share, subject to adjustment under certain conditions. In conjunction
with the closing of the sale of the 10% Convertible Notes, $1,750 of principal
and $46 of accrued interest of subordinated notes issued in December 2001 were
exchanged for the 10% Convertible Notes and detachable warrants to purchase
1,077,667 shares at $1.30 per share. In conjunction with the Convertible Bridge
Loan described below, warrants to purchase 1,500,000 of common stock were
re-priced to an exercise priced of $0.50 per common share and immediately
exercised for cancellation of Warrant Notes totaling $750. The remaining
warrants to purchase 1,977,667 shares of common stock were re-priced to the
exercise of A-1 Warrants issued in the Series A Preferred financing (note 10).

         The 10% Convertible Notes automatically convert prior to maturity if
the Company's common shares trade at or above $3.00 per share with average
volume of 100,000 shares per day for 20 consecutive trading days. The Company is
subject to restrictive covenants related to the 10% Convertible Notes and
Non-convertible Notes that prevent the Company from pledging intellectual
property as collateral. In June 2002, Kris Shah and Marvin Winkler exchanged
their Non-convertible Notes, together with accrued interest, for 119,000 and
391,000 shares, respectively, of the Company's common stock based upon an
above-market exchange price of $1.30 per common share.

         The 10% Convertible Notes contain a beneficial conversion feature. When
a convertible security contains a conversion price that is less than the quoted
trading price of a company's common stock at the date of commitment, then the
difference between the conversion price and the common stock price is called a
beneficial conversion feature. Emerging Issues Task Force ("EITF") Issue No.
00-27, which amends EITF Issue No. 98-5, requires both recordation of a discount
to recognize the intrinsic value of the conversion feature and amortization of
the amount recorded over the term of the security.

         Of the aggregate $5,796 in 10% Convertible Notes issued, the Company
allocated approximately $2,644 to the value of the warrants and the remaining
$3,152 to the beneficial conversion feature of the debt instruments, which were
ascribed to these components on a pro rata basis of fair values calculated for
the warrants using a Black Scholes valuation model and the intrinsic value of
the beneficial conversion feature. These amounts have been recorded as discounts
from the face value of the debt, with an equal increase to additional paid-in
capital. Based on EITF No. 00-27, the governing accounting pronouncement, the
discounts are being amortized over the period from the date of issuance to the
maturity date of the notes. Amortization expense of the discounts totaled $1,172
and $391 for the nine and three months ended September 30, 2003. Subsequent to
September 30, 2003, with the exception of $1,986 in principal, the 10%
Convertible Notes were exchanged in a private placement for Series A Preferred
Stock or modified notes (note 10). In the quarter ending December 31, 2003, the
Company expects to transfer to stockholders' equity the unamortized balance of
warrant values and beneficial conversion feature of 10% Convertible Notes
exchanged for Series A Preferred Stock, and will continue to amortize a non-cash
charge related to the unamortized warrant values and beneficial conversion
feature balances relative the remaining 10% Convertible Notes.

         In connection with issuances of the 10% Convertible Notes and warrants,
the Company incurred approximately $741 of debt issuance costs comprised of
legal and professional fees, in addition to $182 in value calculated for the
110,000 warrants issued to the placement agent in the transaction. These costs,
which are included in other assets, are being amortized over the term of the 10%
Convertible Notes. Amortization expense of these costs totaled $150 and $50 for
the nine and three months ended September 30, 2003. The Company expects to make
a non-cash charge against stockholder's equity in the quarter ending December
31, 2003, related to the unamortized balances of debt issuance costs related to
the 10% Convertible Notes exchanged for Series A Preferred Stock or modified
notes.

                                      F-15


<PAGE>

SECURED PROMISSORY NOTES

         On January 22, 2003, the Company issued to Richard P. Kiphart a $500
promissory note that bore interest at a rate of 15% per year, with a minimum
interest charge of $50. Accrued interest was payable quarterly in arrears
beginning, March 31, 2003. Principal and accrued but unpaid interest were due
upon the earlier of December 31, 2005 and the Company's closing of $5,000 or
more in equity or debt financing. Mr. Kiphart had the right to exchange the
principal and outstanding interest on the note for securities that the Company
issued in such an equity or debt financing. The Company had not re-paid the note
prior to September 30, 2003. In conjunction with the Convertible Bridge Loan
described below, a warrant to purchase up to 125,000 shares of common stock at
an exercise price of $1.30 per common share that Mr. Kiphart received under the
terms of the January 22, 2003 note was re-priced to an exercise price of $0.50
per common share and immediately exercised on a cashless basis. The note was to
be secured by all of the unencumbered assets of SSP and its subsidiaries,
including without limitation, intellectual property assets and any and all
receivables due to the Company from SSP Gaming. The note is subject to a
Forbearance Agreement dated September 1, 2003, whereby the noteholder agreed not
to take any action relative to rights under this note until November 30, 2003,
and whereby this note was tendered for the purchase of Series A Preferred Stock
at face value (note 10). The Company will incur a non-cash charge in the quarter
ending December 31, 2003, related to the unamortized balance of warrant value
related to this note held by Mr. Kiphart, and exchanged for Series A Preferred
Stock.

         On March 18, 2003 and March 19, 2003, the Company issued to each of
Crestview Capital Fund II, L.P. and Richard P. Kiphart $100 promissory notes
that were to be secured by all of the Company's assets, including SSP Gaming and
any rights belonging to SSP Gaming. In addition, on March 28, 2003, Marvin
Winkler agreed to pledge 350,000 shares of common stock held by JAW Financial,
L.P., an entity controlled by Mr. Winkler, as security for the notes the Company
issued on March 18, March 19 and March 28, 2003. The notes bore interest in an
amount equal to the following percentage of the principal balance: 10%, if the
notes were re-paid within 30 days; 12%, if the notes were re-paid within 60
days; 15%, if the notes were re-paid within 90 days; and 20%, if the notes were
re-paid at maturity. Principal and interest under the notes were due upon the
sooner of 120 days from the dates of the notes and the Company's raising of at
least $3,500 in equity or debt financing. In conjunction with the September 2003
Convertible Bridge Loan described in the next paragraph, warrants issued with
these notes to purchase up to an aggregate of 130,000 shares of common stock at
an exercise price of $0.60 per common share were re-priced to an exercise price
of $0.50 per common share and immediately exercised on a cashless basis. These
notes are subject to the Forbearance Agreement dated September 1, 2003 described
below, whereby the noteholders agreed not to take any action relative to rights
under these notes until November 30, 2003, and whereby these notes were tendered
for the purchase of Series A Preferred Stock in accordance with the face value
of such notes (note 10).

         On March 28, 2003, the Company issued to Richard P. Kiphart, Crestview
Capital Fund II, L.P., Kris Shah and Marvin Winkler promissory notes in the
aggregate principal amount of $440, of which $180 was funded prior to March 31,
2003. The notes were to be secured by all of the Company's assets and the assets
of SSP Gaming. In addition, Mr. Winkler agreed to pledge 350,000 shares of
common stock held of record by JAW Financial, L.P. as security for the notes the
Company issued on March 18, March 19 and March 28, 2003. The notes bore interest
at the rate of 18% per year, with interest payable in cash monthly in arrears.
The Company was required to use the proceeds of the notes only for payment of
operating expenses. Principal and accrued but unpaid interest under the notes
were due upon the sooner of July 26, 2003 and the Company's raising of $3,500 in
equity or debt financing. In conjunction with the September 2003 Convertible
Bridge Loan described below, warrants issued with these notes to purchase up to
an aggregate of 200,000 shares of common stock at an exercise price to be the
greater of $0.70 per common share or the conversion price of securities the
Company considered issuing in a subsequent financing, but not to exceed $1.30
per common share were re-priced to an exercise priced of $0.50 per common share
and immediately exercised on a cashless basis. The notes were not re-paid as of
September 30, 2003. These notes, other than notes held Mr. Shah and Mr. Winkler,
are subject to the Forbearance Agreement dated September 1, 2003 described
below, whereby the noteholders agreed not to take any action relative to rights
under these notes until November 30, 2003, and whereby these notes were tendered
for the purchase of Series A Preferred Stock in accordance with the face value
of such notes (note 10). The notes held by Messrs. Shah and Winkler are to be
re-paid from the proceeds of the Series A Preferred Stock financing (note 10).

                                      F-16


<PAGE>

         On April 1, 2003, the Company issued to Richard P. Kiphart a $240
promissory note dated March 28, 2003 that bore interest at a rate of 18% per
annum. Principal and accrued but unpaid interest were due upon the earliest of
July 31, 2003 or the Company obtaining $3.5 million in equity or debt financing.
In conjunction with the Convertible Bridge Loan described below, a warrant
issued with this note to purchase 120,000 shares of common stock at an exercise
price to be the greater of $0.70 per common share or the conversion price of
securities the Company considered issuing in a subsequent financing, but not to
exceed $1.30 per common share, were re-priced to an exercise price of $0.50 per
common share and immediately exercised on a cashless basis. The note was not
re-paid as of September 30, 2003. Of the $240, the Company allocated
approximately $54 to the value of the warrant that was ascribed based upon fair
values calculated for the warrant using a Black Scholes valuation model. This
amount has been recorded as a discount from the face value of the debt, with an
equal increase to additional paid-in capital. The discount is being amortized
over the period from the date of issuance to the maturity date of the note.
Amortization expense of the discount totaled $12 and $42 for the three and nine
months ended September 30, 2003. This note is subject to the Forbearance
Agreement dated September 1, 2003, whereby the noteholder agreed not to take any
action relative to rights under this note until November 30, 2003, and whereby
this note was tendered for the purchase of Series A Preferred Stock in
accordance with the face value of such note (note 10).

OBLIGATIONS FOR RESTRUCTURING FACILITY LEASE

         In restructuring existing facility lease agreements (note 6), the
Company agreed to pay $500 in installments without interest. The first payment
of $75 was made as scheduled in December 2002, with additional payments
scheduled of $100 due in March 2003, $150 due in June 2003 and a final payment
of $175 due in September 2003. Although the Company tendered in August 2003 the
remaining balance of the $150 payment that was due in June 2003, Research
Venture claimed a default under the facilities settlement agreement. On August
11, 2003, Research Venture obtained a judgment against the Company per prior
stipulation in the amount of $2.7 million. As such, the Company recorded a $1.3
million accrued liability as of June 30, 2003, which consisted of the original
judgment amount of $3.1 million less $456 of cash previously paid and $1.4
million of shares previously issued. On August 29, 2003, the Company entered
into an agreement of settlement on stipulated judgment with Research Venture.
Under that settlement agreement, Research Venture retained 959,323 shares of
common stock initially issued in connection with the restructuring arrangement
and 96,919 shares of common stock issued upon conversion of $126 of the
principal balance of the $360 non-interest bearing note that the Company had
issued as prepaid rent, and the Company agreed to register those shares for
resale by Research Venture. The Company completed the appropriate registration
of those shares on September 18, 2003. In addition, Research Venture canceled
and surrendered the note, the Company paid to Research Venture cash in the
amount of $865 and issued to Research Venture 414,450 shares of common stock
that are to be registered for resale by Research Venture under a separate
registration statement on or prior to November 30, 2003, and the building lease
agreement was terminated. The 414,450 shares were recorded at the fair value of
$373. The settlement agreement contained mutual general release language, and
the August 11, 2003 stipulated judgment was vacated. As a result of the above
settlement, the Company adjusted the estimated accrued liability by $209, and
the $500 obligation was fully satisfied as of September 30, 2003.

NOTE TO REPURCHASE INTEREST IN SSP GAMING

         In October 2002, the Company entered into a mutual settlement and
release regarding the default by a party that had contracted to finance the
investment of SSP Gaming, a then wholly-owned subsidiary. The party defaulted
under the financing agreement. To preserve the underlying business
relationships, the Company and the other party executed an agreement whereby the
Company repurchased the party's interest by issuing a note for $250, the amount
invested by the party, and agreed to repay such amount by making an initial $40
payment and additional monthly payments of $15 per month, including interest at
6%, until paid in full. The note is secured by the Company's interest in SSP
Gaming, and includes an acceleration clause whereby the then principal balance
will be paid upon separate SSP Gaming financing of $2,000 or more. Until the
re-assessment of the VI is completed (note 4), the Company does not intend to
make the last six monthly payments of $15 each.

                                      F-17


<PAGE>

SECURED CONVERTIBLE NOTES

         In November 2002, the Company issued to Mr. Kiphart, Crestview Capital
Fund, L.P. and Crestview Capital Fund II, L.P. three one-year notes totaling
$500, bearing interest at 30% per annum ("Secured Convertible Notes"). In
conjunction with the Convertible Bridge Loan described below, warrants to
purchase up to 500,000 shares of common stock at an exercise price of $1.30 per
common share that accompanied the Secured Convertible Notes were re-priced to an
exercise price of $0.50 per common share and immediately exercised on a cashless
basis. SSP Gaming used the proceeds for investment into the joint venture with
Venetian (note 4). Beginning May 14, 2003, the Secured Convertible Notes were
convertible into the Company's common stock at a conversion price of $1.30 per
share. The Secured Convertible Notes were to be due upon a Company financing of
$3,500 or more, and were to be secured behind the Secured Subordinated
Convertible Notes described above. These notes are subject to a Forbearance
Agreement dated September 1, 2003, whereby the noteholders agreed not to take
any action relative to rights under these notes until November 30, 2003, and
whereby these notes were tendered for the purchase of Series A Preferred Stock
in accordance with the face value of such notes (note 10).

         The fair value of the detachable warrants associated with the Secured
Convertible Notes was estimated at $154 using the Black Scholes valuation model,
based on the following assumptions: risk-free interest rate of 4.85%; dividend
yield of 0.00%; and volatility of 119%. The amount has been recorded as
discounts from the face value of the debt with an equal increase to additional
paid-in capital. The relative fair value of the warrants has been allocated as a
debt discount and is being amortized over the period from the date of issuance
to the maturity date of the Secured Convertible Notes. Amortization expense of
the discounts totaled $142 and $35 for nine and three months ended September 30,
2003.

PROMISSORY NOTES

         In April 2002, the Company issued two promissory notes due in July 2003
as payment for goods sold by Pulsar's network solutions business. The note, with
an original balance of $679, bore interest at 6.75% per annum, with interest
payable at maturity on July 18, 2003. The note in the amount of $27 did not bear
interest and was due on July 18, 2003. The notes were not re-paid on the due
date. The holder of the notes filed an action to initiate collection of the
balances due. On September 17, 2003, the Company entered into a final settlement
agreement with the note holder and paid $400 in full settlement of principal and
interest otherwise due under both notes. The final settlement agreement resulted
in a gain of $95, which was recorded as other income.

         In March 2003, the Company executed documents to settle the action
brought against the Company by Integral Systems, Inc. As part of the settlement,
the Company entered into a Forbearance Agreement dated March 12, 2003 with
Integral Systems that would allow Integral Systems to enter a judgment against
the Company should the Company default in the $20 per month payments due under
the agreement. The Company also issued to Integral Systems a warrant exercisable
for three years to purchase 150,000 at an exercise price of $1.30 per common
share. Additionally, because the Company did not pay off the agreed to
obligation at a discount by June 30, 2003, the Company placed 400,000 shares of
its common stock in a third party escrow as additional security for its
performance under the Forbearance Agreement in July 2003 (note 9).

AUGUST 2003 EXCHANGEABLE BRIDGE LOAN

         On August 27, 2003, the Company issued two notes totaling $750 that
were to be cancelled as payment of the exercise price of previously issued
warrants to purchase 1,500,000 common shares ("Warrant Notes"), and a $500 note
("Exchange Note") that was to be exchanged for a note to be issued as part of
the September 2003 Bridge Loan described below. As described below in the
September 2003 Bridge Loan, the Warrant Notes were cancelled in September 2003
when the warrants were exercised, and the Exchange Note was surrendered and
replaced by a note issued as part of the September 2003 Bridge Loan.

SEPTEMBER 2003 CONVERTIBLE BRIDGE LOAN

         Under a Bridge Loan Agreement dated September 1, 2003 ("September 2003
Bridge Loan"), certain investors agreed to fund a $1,500 10% bridge loan, which
automatically converted at 110% of face value plus accrued interest into the
securities issued in the Series A Financing (note 10). As of September 30, 2003,
$1,250 of the $1,500 September 2003 Bridge Loan was funded to the Company and
the remaining $250 was funded on October 6, 2003. The bridge loan investors are
SDS Merchant Fund, L.P. ($750), Crestview Capital Fund, L.P. ($100), Crestview
Capital Fund II, L.P. ($150) and Richard P. Kiphart, who surrendered the
Exchange Note for a $500 note issued under the September 2003 Bridge Loan. The
bridge loan investors were issued three-year warrants exercisable for 500,000
shares of the Company's common stock at the exercise price of A-1 Warrants to be
issued with the Series A Preferred Stock ("Bridge Warrants") (note 10).

                                      F-18


<PAGE>

         The September 2003 Bridge Loan included the cash exercise of a portion
of the warrants issued as part of financing obtained on April 16, 2002 (the
"Registered Warrants"), and the cashless exercise of all other warrants issued
to Mr. Kiphart, Crestview Fund, L.P., and Crestview Fund II, L.P. in financing
obtained after April 2002 ("Unregistered Warrants"). In conjunction with the
September 2003 Bridge Loan, the Company entered into agreements with holders of
certain Registered Warrants to purchase 1,500,000 common shares, whereby they
were immediately exercised upon the decrease of the exercise price to $0.50 per
common share in exchange for the cancellation of the Warrant Notes. The exercise
price of the remaining unexercised Registered Warrants was reduced to the
exercise price of the Series A-1 Warrants (note 10). All other Unregistered
Warrants owned by Mr. Kiphart, Crestview Fund, L.P., and Crestview Fund II, L.P.
that were not subject to an effective registration statement were re-priced to
$0.50 and immediately exercised on a cashless basis using the twenty-day
weighted average closing price prior to August 20, 2003.

         In conjunction with decreasing the warrant exercise prices to $0.50 per
common share on the Registered Warrants and Unregistered Warrants, the Company
recorded a non-cash interest expense totaling $925.

FORBEARANCE AGREEMENT

         Under the terms of a Forbearance Agreement dated September 1, 2003
("Forbearance Agreement"), with the exception of BVF, and the SSP Gaming
repurchase noteholder, substantially all other noteholders with balances
outstanding at September 1, 2003, agreed not to take any action relative to
rights under their notes until November 30, 2003, and further agreed that their
notes would be tendered for the purchase of Series A Preferred Stock at face
value.

PENALTY SHARES

         As part of the Forbearance Agreement, the Company issued to Crestview
Fund, L.P., Crestview Fund II, L.P. and Mr. Kiphart a total of 200,000 common
shares in full satisfaction of all penalties and costs ("Penalty Shares")
through November 30, 2003, related to securities issued after April 2002. During
the three months ended September 30, 2003, the Company recorded a non-cash
charge of $190 related to the issuance of the Penalty Shares.

ACCOUNTS RECEIVABLE FINANCING

         During November 2001, both the Company and Pulsar entered into separate
financing agreements with WFBC, which provided for the factoring of accounts
receivable. The agreements contained no limit on the dollar volume of receivable
financing, but provided for WFBC's approval of credit limits for non-government
customers. The agreements contained a discount rate of 1.25% of the gross
receivable factored, which would be increased by .0625% per day for accounts
that extended beyond the 30-day period from the date the account was purchased.
At the time of purchase, terms called for WFBC to advance 85% of the gross
receivable, with the balance remitted after collection of the invoice less the
discount and any other charges. The combined agreements contained minimum
quarterly fees and discounts totaling $63. In July 2002, the Company signed
amendments to the financing agreements, which increased the discount rate
charged to 1.95% of the gross receivable and revised the daily rate to .063% for
accounts extending beyond 30 days. The minimum quarterly fees and discounts were
also reduced to $15. All other terms and conditions remained. During the third
quarter of 2002, the Company terminated the WFBC agreement related to Pulsar.

         In October 2002, the Company terminated its remaining financing
arrangement with WFBC and entered into a new financing arrangement with BVF. The
new factoring agreement contains a maximum advance of $750, and was for an
initial term of three months. At the Company's option, the agreement is
renewable for additional three-month periods. The agreement contains a factoring
fee, which is based on 1.25% of the gross face value of the purchased receivable
for every 30-day period from the date of purchase by BVF until the invoice is
paid in full. For invoices outstanding more than the 30-day period, a finance
fee will be charged at the rate of .063% of the gross face value of the
purchased receivable for every one day beyond the 30th day from the original
date of purchase. At the time of purchase, terms call for BVF to advance 85% of
the gross receivable, with the balance remitted after collection of the invoice
less the factoring and finance fee, if applicable. The agreement contains
certain representations, warranties and covenants and requires a monthly minimum
fee, including the factoring and financing fees, of .25% of the maximum advance
of $750, or approximately $2 per month. The BVF states among other things that a
default occurs if the Company does not pay debts as they become due or if the
Company maintains unreasonably small capital. The Company has notified BVF of
the Company's failure to make certain payments on a timely basis and have
requested but not received a waiver of such default.

                                      F-19


<PAGE>

         Gross receivables transferred to WFBC and WFBC/BVF amounted to $3,000
and $3,200 during the nine month periods ended September 30, 2002 and 2003,
respectively. The Company is obligated to repurchase certain accounts receivable
under the program and, therefore, the transaction does not qualify as a sale.

         Factored receivables included in the accounts receivable balance as of
December 31, 2002 and September 30, 2003 were $314 and $675, respectively.

(6) RELATED PARTY TRANSACTIONS

KRDS REAL PROPERTY LEASE

         In 1999, the primary shareholders of SSP (then known as "Litronic
Inc.") formed KRDS, Inc. ("KRDS") for the sole purpose of purchasing real
property. KRDS's operations primarily consisted of a mortgage obligation,
interest, depreciation and rental income from the Company related to the real
property.

         In February 2000, KRDS leased a building to the Company for its
corporate headquarters. The lease expires in February 2007. The facility has an
annual rent of approximately $429. In April 2002, the Company and KRDS entered
into an agreement whereby upon 60 days' notice, either party may cancel the
remaining balance of the facility lease with no future liability. Neither party
has exercised the exit clause.

NOTE RECEIVABLE FROM SHAREHOLDER

         The note receivable from shareholder consists of a note acquired as
part of the BIZ acquisition. The $500 note was received by BIZ from the
Company's co-chairman, Kris Shah, in conjunction with the issuance of BIZ common
shares prior to the BIZ acquisition, and therefore was shown as a reduction of
shareholders' equity until paid. The note had a stated interest rate of 5% per
annum and was due on July 24, 2005. On April 12, 2002, in a transaction approved
the Company's board of directors, Mr. Shah prepaid the note by paying to the
Company $347, and the Company recorded a discount of $153 which was charged
against income in the second quarter of 2002. The discount was computed based
upon a present value calculation using a discount rate of 20%.

RELATED PARTY FACILITIES LEASING

         During 2001, the Company arranged for the lease of two buildings
approximating 63 square feet that were under construction and were subsequently
completed. In October 2002, the Company restructured its lease obligations with
landlord, Research Venture, LLC, for the two buildings located in the Spectrum
area of Irvine, California. This restructuring and settlement provided the basis
for revising the estimate of costs relative to resolving the liability incurred
under the original leases. In 2001 the Company recorded an estimated liability
of $2,171, which was net of then anticipated offsetting sublease income. As a
result of the restructuring and settlement, the Company increased stockholders'
equity by $1,650 through the issuance of common stock valued for financial
reporting purposes at $956 and recorded a gain of $700 for the year ended
December 31, 2002. The settlement required the Company to issue 959,323 shares
of common stock, pay $500 in cash over a one-year period, cancel the lease on
one building approximating 23 square feet, and take occupancy of the other
building under a seven-year operating lease for the facility with approximately
40 square feet for an initial monthly rental rate of $55, plus common area costs
beginning in December 2002. The monthly rental rate on the seven-year lease was
scheduled to increase to $73, plus common area costs, at the beginning of the
third year. The Company recorded rent expense on a straight-line basis. At the
Company's option, a portion of the rental rate was payable either in stock or in
cash during the first two years of the lease under certain circumstances through
conversion of a $360 subordinated convertible promissory note that the Company
issued as prepaid rent (note 5). In August 2002, Mr. Shah surrendered his 25%
ownership interest in the entity that owns the two buildings. The lease was
terminated in August 2003 (note 9). At the time of surrendering his interest,
the buildings were encumbered by one or more construction loans for which the
lender required personal guarantees for renewal of the financing. As there was
little, if any, equity in the project and Mr. Shah was unwilling to personally
guarantee the loans, Mr. Shah chose to surrender his membership interest. A
total of 96,919 shares were issued in payment of rent (note 9).

                                      F-20


<PAGE>

(7) CONCENTRATION OF CREDIT RISK AND SIGNIFICANT CUSTOMERS

         Financial instruments that potentially subject the Company to
concentration of credit risk are trade receivables. Credit risk on trade
receivables is limited as a result of the Company's customer base and their
dispersion across different industries and geographic regions. As of December
31, 2002 and September 30, 2003, accounts receivable included $133 and $585,
respectively, due from the U.S. government and related agencies. Sales to the
U.S. government and related agencies accounted for 20% and 40% of total revenues
for the nine months ended September 30, 2002 and 2003, respectively.

         The Company had sales to three customers that each represented 22%, 20%
and 10% of the total revenues for the nine months ended September 30, 2002. The
Company had sales to three customers that each represented 30%, 18% and 8% of
total revenues for the nine months ended September 30, 2003. No other customers
accounted for more than 10% of total revenues during the nine months ended
September 30, 2002 or September 30, 2003. Trade accounts receivable totaled $165
and $1,028 from these major customers as of December 31, 2002 and September 30,
2003, respectively.

         Some key components used in the manufacture of the Company's products
can only be obtained from single sources.

(8) LOSS PER SHARE

         The calculation of diluted net loss per share excludes potential common
shares if the effect is anti-dilutive. Potential common shares are composed of
incremental shares of common stock issuable upon the exercise of stock options
and warrants. The following table sets forth potential common shares that were
excluded from the diluted net loss per share calculation for the three and nine
months ended September 30, 2002 and 2003 because they are anti-dilutive for the
periods indicated:
<TABLE>
<CAPTION>

                                   THREE MONTHS    THREE MONTHS    NINE MONTHS     NINE MONTHS
                                      ENDED           ENDED           ENDED            ENDED
                                   SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,   SEPTEMBER 30,
                                   -------------   -------------   -------------   -------------
                                       2002            2003            2002             2003
                                       ----            ----            ----             ----
<S>                                <C>             <C>             <C>             <C>
Warrants.........................     3,981,422       3,068,089       3,981,422       3,068,089
Stock options....................       864,950       1,730,746         864,950       1,730,746
                                   -------------   -------------   -------------   -------------
                                      4,846,372       4,798,835       4,846,372       4,798,835
                                   =============   =============   =============   =============
</TABLE>

(9) CONTINGENT LIABILITIES

         Because the Company provides engineering and other services to various
government agencies, it is subject to retrospective audits, which may result in
adjustments to amounts recognized as revenues, and the Company may be subject to
investigation by governmental entities. Failure to comply with the terms of any
governmental contracts could result in civil and criminal fines and penalties,
as well as suspension from future government contracts. The Company is not aware
of any adjustments, fines or penalties that could have a material adverse effect
on its financial position or results of operations.

         The Company has cost reimbursable type contracts with the federal
government. Consequently, the Company is reimbursed based upon the direct
expenses attributable to the contract, plus a percentage based upon overhead,
material handling, and general administrative expenses. The overhead, material
handling, and general administrative rates are estimates. Accordingly, if the
actual rates as determined by the Defense Contract Audit Agency are below the
Company's estimates, a refund for the difference would be due to the federal
government. It is management's opinion that no material liability will result
from any contract audits.

         The Company is involved, from time to time, in various litigation
matters that arise in the ordinary course of business. Except as specifically
disclosed, the Company is unable to estimate a potential loss or potential range
of loss associated with any of the pending claims described herein.

                                      F-21


<PAGE>

         On August 27, 2001, EDS and the Company executed a letter of intent and
temporary working agreement whereby EDS supplied software and hardware for
resale to Pulsar customers ("Pulsar Agreement"). Under the Pulsar Agreement, as
of December 31, 2002, $1,049 remained outstanding and unpaid to EDS for
purchases of hardware and software and was recorded in accounts payable in the
consolidated balance sheet.

         The Company and EDS executed a Master Services Agreement ("MSA") dated
as of November 14, 2001, whereby beginning December 1, 2001 and ending December
31, 2006, the Company and EDS established a strategic teaming relationship to
implement, sell and deliver a set of secure transaction processing offerings
based upon a Trust Assurance Network ("TAN"). The MSA task order ("Task Order")
requires that the Company pay a monthly fee of $44 for account, test and lab
management services beginning January 1, 2002. On June 30, 2003, EDS and the
Company entered into a Termination and General Release Agreement ("TGRA")
regarding the MSA and Task Order whereby the Company agreed to pay $231 in six
monthly installments. As of September 30, 2003, the Company carried in accounts
payable the $122 due under the TGRA. As of September 30, 2003, the Company had
made the payments due as required under the TGRA.

         On January 16, 1998, G2 Resources Inc. ("G2") filed a complaint against
Pulsar in the Fifteenth Judicial Circuit in Palm Beach County, Florida. G2
claimed that Pulsar breached a contract under which G2 agreed to provide
services related to the monitoring of government contracts available for bid and
the preparation and submission of bids on behalf of Pulsar. The contract
provided that Pulsar pay G2 $500 in 30 monthly installments of $16 and an
additional fee of 2% of the gross dollar amount generated by awards. In its
complaint, G2 alleged that Pulsar failed to make payments under the contract,
and G2 claimed damages in excess of $525 plus interest, costs and attorneys'
fees. In the course of discovery, G2 asserted that its losses/costs arising out
of its claim amounted to approximately $10,300. Pulsar asserted that G2 failed
to perform the services required under the contract and Pulsar filed a claim for
compensatory damages, interest and attorneys' fees against G2. Classical
Financial Services, LLC ("Classical") intervened in the case. Classical claimed
that G2 assigned its accounts receivable to Classical under a financing program
and that Pulsar breached its obligations to Classical by failing to make
payments under the contract with G2. Pulsar asserted defenses to Classical's
claim. On April 20, 2001, a court hearing was held and G2's complaint against
Pulsar was dismissed without prejudice on the basis of no prosecution activity
for more than 12 months. On May 22, 2001, G2 filed a new complaint against
Pulsar. In August 2002, the case was moved from Division AF to Division AH of
the Fifteenth Judicial Circuit in Palm Beach County Court, Civil Division. In
April 2003, the court stayed all matters in the case pending the outcome of
litigation between G2 and Classical. The Company believes that the claims made
by G2 and Classical against Pulsar are without merit and intends to vigorously
defend against these claims.

         In May 2002, Integral Systems, Inc. filed an action against us in the
Circuit Court for Montgomery County, Maryland, Case No. 232706, alleging that
the Company breached a promissory note for the payment of $390. Integral Systems
then obtained a confessed judgment against us for approximately $327 and amounts
related the judgment have been accrued in the financial statements for the year
ended December 31, 2002. In March 2003, the Company executed settlement papers
that would permit Integral Systems to file a stipulated judgment against the
Company in the amount of the unpaid balance if the Company default on a payment
schedule that requires the Company to make payments of $20 per month until the
balance is paid in full. As the agreed upon amount was not paid in full by June
30, 2003, the Company deposited 400,000 common shares into a third party escrow
in July 2003. In March 2003, the Company also issued a warrant to purchase up to
150,000 shares of common stock at an exercise price of $1.30 per share as part
of the settlement. The warrant has a three-year term and contains a cashless
exercise provision. The shares of common stock underlying the warrants bear
registration rights.

         In restructuring existing facility lease agreements (note 6) and to
resolve litigation brought by Research Venture, LLC ("Research Venture"), the
Company agreed to pay $500 in installments without interest. The first payment
of $75 was made as scheduled in December 2002, with additional payments
scheduled of $100 due in March 2003, $150 due in June 2003 and a final payment
of $175 due in September 2003. The Company did not timely make the full $150
payment that was due in March 2003. The Company subsequently tendered the
balance of the March payment due, but did not pay the full $150 due in June
2003. While the Company subsequently tendered the balance of the payment due,
Research Venture claimed a default under the facilities settlement agreement. On
August 11, 2003, Research Venture obtained a judgment against the Company per
prior stipulation in the amount of $2,700. As such, the Company recorded a
$1,300 accrued liability as of June 30, 2003, which consisted of the original
judgment amount of $3,100 less $456 of cash previously paid and $1,400 of shares
previously issued.

                                      F-22


<PAGE>

         On August 29, 2003, the Company entered into an agreement of settlement
on stipulated judgment with Research Venture. Under that settlement agreement,
Research Venture retained the 959,323 shares of common stock initially issued in
connection with the restructuring arrangement and 96,919 shares of common stock
issued upon conversion of the note, and the Company agreed to register those
shares for resale by Research Venture. The Company completed the appropriate
registration of those shares on September 18, 2003. Under the settlement,
Research Venture canceled and surrendered the note that had been issued as
prepaid rent, and cancelled the $300 balance remaining of $500 installments, the
Company paid to Research Venture $865 in cash and issued to Research Venture
414,450 shares of common stock, and the building lease agreement was terminated.
The 414,450 shares were recorded at the amount of $373 and must be registered
for resale by Research Venture under a separate registration statement on or
prior to November 30, 2003, or be subject to re-purchase by the Company for up
to $373 as described below. The settlement agreement contained mutual general
release language, and the August 11, 2003 stipulated judgment was vacated. As a
result of the above settlement, the Company adjusted the estimated accrued
liability by $209 in the quarter ended September 30, 2003. Upon completion of
the required registration statement, the Company expects to reverse the
remaining estimated liability of $373, or if the registration statement is not
completed on a timely basis, the $373 will be paid out to re-purchase the
414,450 unregistered shares of common stock, as described below.

         The Company and Research Venture also entered into an amended
stipulation for entry of judgment on August 29, 2003. Under the amended
stipulation, if the Company does not timely obtain and maintain effectiveness of
the registration statement covering the additional 414,450 shares of common
stock issued as of August 29, 2003, then subject to a grace period if the
Company's failure to meet the requirements is solely as a result of a Commission
review of the registration statement to which the Company responds diligently,
Research Venture will be entitled to obtain entry against the Company of a
stipulated judgment in the amount of $373 less the product of $0.90 multiplied
by the number of the additional 414,450 shares of common stock that Research
Venture sells prior to entry of the stipulated judgment. If the stipulated
judgment is entered, any unsold shares will be returned to the Company for
cancellation upon payment as described in this paragraph.

         At the end of June 2003, the Venetian sent a demand letter to the
Company's subsidiary demanding funding, or alternatively taking action to
terminate the operating agreement for failure of the Company's subsidiary to
meet its funding commitment (note 4). The Venetian threatened to take action
against the Company's subsidiary in the matter, but this obligation, if any, is
contractually limited to the Company's subsidiary. Other than the subsidiary's
investment in VI, it has no other assets.

         As of September 30, 2003, accounts payable totaled $3,350. Of that
amount, $2,000 was aged at least 90 days. Unless payment is made or satisfactory
payment plans agreed to, it is likely that the vendors will eventually initiate
legal actions to collect the amounts owed to them. Currently, the Company
intends to satisfy its vendor obligations through a combination of payment
negotiations, which include extending the terms over time.

(10) SUBSEQUENT EVENTS

         In November 2003, the Company sold and received proceeds from the sale
of a Series A Convertible Preferred Stock ("Series A"), and warrants to purchase
common stock ("Warrants") to 86 accredited investors in a transaction exempt
from registration pursuant to Section 4(2) and Regulation D under the Securities
Act of 1933. The private placement consisted of the following:

SERIES A CONVERTIBLE PREFERRED STOCK
------------------------------------

         The Company sold 2,150 shares of Series A and Warrants for a total
amount of $15,050, of which $9,510 was for new capital and $5,540 was issued in
exchange for cancellation of previously issued promissory notes.

         The aggregate purchase price for 2,150 shares of the Series A and
Warrants was $15,050 ("Stated Value"), or $7 per share, with an initial
conversion price of $0.70 per common share. The Series A will initially be
convertible into 21,500,000 shares of the Company's common stock, with Warrants
to purchase an additional 10,750,000 shares of common stock on terms described
below.

                                      F-23


<PAGE>

         The holders of the Series A are entitled to a dividend payable
semi-annually at the rate of 8% per annum, increasing to 12% per annum eighteen
months from closing, payable in cash or common stock at the Company's option,
with the shares of common stock valued at the arithmetic mean of the Company's
closing sales price of common stock for the thirty-day period before the
dividend payment is due.

         Mandatory Conversion
         --------------------

         Provided there is a minimum average of $400 trading volume for lowest
twenty dollar volume trading days for the thirty trading days prior to the
Trigger Date and certain other requirements are met, beginning eighteen months
after the Effective Date, as defined below, the Series A shall automatically
convert into common stock at a conversion price calculated as if an optional
conversion were occurring, if the common stock closes at a price equal to or
greater than $2.10 per share for at least ten of fifteen consecutive trading
days (the tenth day is the "Trigger Date"). If a holder is prohibited from
converting due to a 4.99% ownership limitation, or cap (discussed further
below), the excess portion of the Series A shall remain outstanding, but shall
cease to accrue any dividends, and will be converted into shares of common stock
as the limitations, from time to time, permit.

         A-1 and A-2 Warrants
         --------------------

         The holders of the Series A received a five-year A-1 Warrant to
purchase 2,500 shares of common stock and a five-year A-2 Warrant to purchase
2,500 shares of common stock for each share of Series A purchased. The A-1
Warrants have an initial exercise price of $1.25 per share, which increases to
$1.50 six months and one day after the Effective Date, as defined below. The A-2
Warrants have an initial exercise price of $1.50 per share, which increases to
$1.75 six months and one day after the Effective Date. Beginning on the date of
the Company's 2003 annual meeting of the stockholders, the A-1 and A-2 Warrants
will be exercisable for up to an aggregate total of 10,750,000 shares of the
Company's common stock, subject to customary anti-dilution provisions and
weighted average anti-dilution provisions if the Company issues shares of common
stock or securities convertible into or exercisable for common stock, other than
excluded securities, at per share prices less than the then effective exercise
price

         Beginning thirty-six months and one day after the Effective Date, and
subject to a minimum average dollar trading volume, the Company may redeem the
A-1 and A-2 Warrants for $0.10 per Warrant if the stock closes above $3.00
relative to the A-1 Warrants and $3.50 relative to the A-2 Warrant for ten
consecutive trading days and the exercise limitations described below are not in
effect.

         At any time after twelve months after the date of issuance, a holder
may exercise a Warrant on a cashless basis for a net number of common shares,
provided that a registration statement covering the resale of those shares is
not then effective.

         A holder may not exercise a Warrant to the extent the number of common
shares to be issued upon exercise would cause the holder and its affiliates to
beneficially own more than 4.99% of the Company's then outstanding shares of
common stock, or would exceed the holder's pro rata share of the Cap Amount
(defined below) if the cap is then applicable.

         Registration Rights
         -------------------

         The Company agreed to file with the Securities and Exchange Commission
("SEC") a registration statement covering the resale of the shares of common
stock underlying the Series A, Warrants and certain other securities no later
than thirty days after the closing and use best efforts to have the registration
statement declared effective within 120 days after the closing. The date the SEC
declares effective the Registration Statement covering the common shares
reserved for issuance under the Series A, A-1 Warrants and A-2 Warrants is
defined as the "Effective Date." In the event the registration statement has not
been declared effective within 120 days after the closing, or does not remain
effective as required, the Company agreed to pay cash liquidated damages equal
to 3.5% of the amount invested for the thirty-day period beginning ninety days
after the closing and all waivers in connection with accrued interest and
penalties shall be rescinded. For each thirty-day period thereafter, the Company
agreed to pay cash liquidated damages equal to 1.5% of the amount invested.
Until the registration statement is declared effective, the Series A will be
presented as a debt instrument in the consolidated financial statements.

                                      F-24


<PAGE>

         Exchange Right and Right of First Offer
         ---------------------------------------

         If the Company completes a private equity or equity linked financing in
future periods ("New Financing"), the Series A holders may exchange their Series
A at 100% of Stated Value for the securities issued in the New Financing.
However, this right terminates when the New Financing is at least $5,000 of
additional equity capital at a price of not less than the then effective Series
A conversion price per share. In addition, for any New Financing consummated
within eighteen months after the closing, the holders of the Series A shall have
a right to purchase up to 50% of their investment amount in the Series A in the
New Financing provided they respond within five trading days. New Financings do
not include strategic partnerships, acquisition candidates, public offerings,
and certain other issuances as defined in the Series A financing agreement.

         Rank and Liquidation Preference
         -------------------------------

         In the event of any liquidation, dissolution, or winding up of the
Company, the holders of the Series A shall be entitled to receive prior and in
preference to, any distribution of any assets of the Company's to any holders of
the Company's common stock by reason of their ownership thereof, an amount per
share equal to the greater of 143% of Stated Value plus any accrued and unpaid
dividends, or the amount that would be distributed upon the number of shares of
common stock into which shares of the Series A could be converted immediately
prior to a liquidation event. If upon the occurrence of such event, the assets
and funds thus distributed to the Series A shall be insufficient to permit such
payment to all holders of Series A, all of the Company's assets and funds
legally available for distribution shall be distributed ratably among the
holders of the Series A. Once the liquidation preference has been paid to the
holders of the Series A, any remaining assets shall be distributed pro rata
among to the holders of the Company's common stock. A consolidation or merger,
as defined in the Series A financing agreement, shall not be deemed to be a
liquidation, dissolution or winding up under this provision.

         Optional Conversion Rights
         --------------------------

         Subject to limitations on certain conversions, redemptions and
transfers described below, each share of Series A is convertible at the option
of the holder into shares of common stock at any time or from time to time after
the Company's 2003 annual meeting of stockholders at a conversion price that
depends upon whether a conversion event has occurred. The initial conversion
price for an optional conversion that occurs prior to a conversion event is
$0.70 per share and is subject to adjustments described below. The number of
shares of common stock issuable upon an optional conversion of a share of Series
A that occurs after a conversion event will be equal to the quotient of the
applicable percentage of the face amount of the share divided by either the
conversion event price or, if the conversion event price is greater than $1.00,
then the then-effective conversion price. The conversion event price in the case
of a sale of all or substantially all of the Company's assets will be equal to
the total consideration the Company receives per share of common stock
outstanding at the time of the conversion event. In the case of any other
conversion event, the conversion event price will be equal to the arithmetic
mean of the closing sales price of the Company's common stock for the 30-day
period prior to the day the Company receives the notice of conversion. If the
conversion event price is greater than $1.00, then the applicable percentage of
the face amount is 100%. If the conversion event price is less than or equal to
$1.00, then the applicable percentage of the face amount is 143%.

         If, after the occurrence of a conversion event, the Company is
prohibited from issuing shares of common stock upon an optional conversion as a
result of conversion limitations, then the holders will have the right, at any
time and from time to time thereafter, to require the Company to redeem for cash
up to the number of shares of Series A that, after giving effect to the
redemption, the then unissued shares portion of the holder's pro rata share of
the Cap Amount is at least equal to 100% of the total number of shares of common
stock issuable upon conversion of such holder's shares of Series A.

                                      F-25


<PAGE>

         Redemption Rights
         -----------------

         Each holder of Series A will have the right to require the Company to
redeem by purchasing for cash any or all of their then outstanding shares of
Series A for an amount per share equal to the redemption amount in effect at the
time of redemption, at any time and from time to time after a redemption event
occurs and is continuing. If the redemption event is the failure of the
Company's stockholders to timely authorize the issuance of shares of common
stock in excess of the Cap Amount, then the redemption amount for each share of
Series A in excess of a holder's pro rata share of the cap amount will be equal
to the face amount of the share plus all accrued dividends on the share through
the date of payment of the redemption amount. In the case of all other
redemption events, except as described in the following paragraph, the
redemption amount will be equal to the quotient of 143% of the face amount plus
accrued dividends divided by the lesser of the then current conversion price and
the value of a share of common stock valued at the arithmetic mean of the
closing sales price of the Company's common stock for the 30-day period prior to
when the Company receives the redemption notice.

         With respect to the redemption events relating to the Company's failure
to remove restrictive legends and the Company's indication that it does not
intend to honor conversions of shares of Series A in accordance with the terms
of the certificate of designation, the redemption amount will be the greater of
the redemption amount described in the last sentence of the preceding paragraph
and the "parity value" of the shares to be redeemed. The "parity value" will be
the product of (i) the highest number of shares of common stock issuable upon an
optional conversion of the shares of Series A without giving effect to any
limitations on conversion and treating the trading day immediately preceding the
redemption date as the conversion date and (ii) the highest closing price of a
share of common stock during the period beginning on the date of first
occurrence of the redemption event and ending one trading day prior to the
redemption date.

         If the Company fails to pay the redemption amount for a share of Series
A within five business days after receiving a redemption notice, then the holder
of the share will be entitled to interest on the redemption amount at a rate
equal to the lower of 24% per annum and the highest legal rate until the Company
pays the redemption amount. If the Company is unable to redeem all shares of
Series A that are covered by redemption notices, then the Company must redeem
shares to the extent it is able from each redeeming holder on a pro rata basis.

         Conversion Price Adjustments
         ----------------------------

         The conversion price of the Series A is subject to customary
anti-dilution adjustments and also is subject to downward weighted-average
anti-dilution adjustments if the Company issues shares of common stock or
securities convertible into or exercisable for shares of common stock, other
than certain excluded securities, at per share prices less than the then
effective conversion price.

         Stockholder Approval
         --------------------

         The Company has agreed to solicit by proxy, and shall file a
preliminary proxy statement for this purpose with the SEC no later than 20 days
after the closing date, stockholder approval authorizing the issuance of common
shares upon conversion of the Series A and upon exercise of the A-1 and A-2
Warrants in excess of 19.99% (the "Cap Amount") of the common shares outstanding
on the closing date.

         Board Representation and Voting Rights
         --------------------------------------

         The holders of the Series A shall have the right to appoint two
independent members to the Company's Board of Directors. If the Company
satisfies its registration requirements discussed above, the number of
independent members that can be appointed by the holders of the Series A shall
be reduced to one. Additionally, the Company agreed that its Board of Directors
would appoint a chief operating officer no later than 120 days after closing.

         On any matters as to which Delaware law requires the vote of the
holders of Series A, voting together as one class with the holders of common
stock, each share of Series A will have a number of votes equal to the number of
shares of common stock into which it is then convertible, subject to 4.999%
ownership limitations described below and except that the number of votes to
which a share of Series A is entitled will be determined without taking into
account any conversion price adjustments that may have occurred. Subject to the
voting requirements described below, and except as otherwise may be required
under Delaware law, on the matters described in the preceding sentence, the
affirmative vote or consent of the holders of at least a majority of the then
outstanding shares of Series A will constitute approval of the holders of Series
A.

                                      F-26


<PAGE>

         The approval of holders of at least 75% of the then-outstanding shares
of Series A is required in order for the Company to enter into an agreement,
commitment or understanding regarding altering the terms or rights of the Series
A or issuing additional shares of Series A or any securities ranking senior to
the Series A as to distribution of assets upon liquidation. The approval of
holders of a majority of the then-outstanding shares of Series A is required in
order for the Company to enter into an agreement, commitment or understanding in
which the Company would repurchase or pay dividends or distribution on
securities ranking junior to the Series A as to distribution of assets upon
liquidation, other than pursuant to an equity compensation plan approved by the
board of directors, or create or allow to exist most liens or security interests
on the Company's assets.

         Limitations On Certain Conversions, Redemptions and Transfers
         -------------------------------------------------------------

         The number of shares issuable in connection with optional conversions,
mandatory conversions and redemptions may not exceed the Cap Amount or any other
cap amount prescribed by any market upon which the Company's common stock is
listed or traded. The cap amount shall be allocated PRO RATA to the holders of
Series A and other securities issued pursuant to the securities purchase
agreement or related agreements.

         In addition, no holder of Series A may receive in connection with
optional conversions, mandatory conversions or redemptions a number of shares of
common stock that would result in the holder and its affiliates together
beneficially owning more than 4.99% of the then-outstanding shares of the
Company's common stock. This limitation may only be altered or removed with the
vote or written approval of a majority of the outstanding shares of the
Company's common stock and the written approval of holders of at least 50% of
the outstanding shares of Series A.

Exchange of Previously Issued Notes
-----------------------------------

         On April 16, 2002, the Company issued $5,796 of 10% Convertible Notes
(note 5) to investors in exchange for cash and previously issued notes. In
addition to the $1,500 raised in the September 2003 Bridge Loan, in a series of
transactions beginning in November 2002 through April 2003, the Company issued
other bridge notes totaling $1,640. The principal amount outstanding under the
10% Convertible Notes, the September 2003 Bridge Loan and the series of other
bridge loans totaled $8,936 ("Total Notes") immediately prior to the closing of
the Series A financing. As part of the Series A financing, the Company issued
982 shares of Series A and related Series A-1 and A-2 Warrants in exchange for
cancellation of $6,876 of the principal amount of the Total Notes ("Exchanged
Notes"), leaving outstanding a $1,986 principal balance of 10% Convertible
Notes. In addition, the Company cancelled 10% Convertible Notes in the principal
amount of $1,500 held by Richard P. Kiphart, Crestview Capital Fund, L.P.,
Crestview Capital Fund II, L.P., and Crestview Offshore Fund, Inc. in exchange
for the issuance of notes with identical terms except that, automatically upon
approval at the 2003 annual meeting of shareholders, the new notes will convert
into shares of common stock at a conversion price of $0.70 per common share. The
replacement notes were accompanied by warrants to purchase up to 1,071,429
shares of common stock, which warrants were identical to the A-1 Warrants except
that their exercise price is $1.00 per common share.

Placement Agent Agreement and Warrants
--------------------------------------

         On August 26, 2003, the Company executed an engagement letter with
Burnham Hill Partners ("BHP") to act as the Company's exclusive placement agent
for the Series A financing. As compensation related to the Series A financing,
the Company agreed to pay BHP a cash fee equal to 3.5% of the gross proceeds
received by the Company in connection with the cash exercise of the 1,500,000
Registered Warrants (note 5). The Company also agreed to pay approximately 7.6%
of the gross cash proceeds of new capital in connection with the Series A
financing. The Company also agreed to pay BHP 4% of the gross proceeds received
by the Company in connection with the future exercise of the A-1 Warrants and
A-2 Warrants.

         The Company also agreed to issue warrants to BHP in an amount equal to
7% of the common shares underlying the aggregate number of Series A shares
issued for new capital ("Placement Warrants") and warrants in an amount equal to
2.5% of the amount of Series A shares issued in exchange for the cancellation of
notes ("Exchange Warrants"). The Placement Warrants are exercisable at the
conversion price of the Series A, expire five years from the issuance date, are
redeemable in accordance with the terms of the Series A, have standard piggyback
registration rights, have a cashless exercise provision and have the right to
have the underlying shares of common stock registered for re-sale in connection
with the Series A financing. The Exchange Warrants have the same terms as the
Placement Warrants, but the exercise price is agreed to be $.01 per share.

         As part of the engagement letter with BHP, the Company agreed to
execute a separate letter indemnifying BHP and its related parties for services
provided under the engagement letter. The term of the engagement letter with BHP
is twelve months.

                                      F-27


<PAGE>

Cashless Exercise of Warrants
-----------------------------

         In November 2003, the bridge notes held by the Company's co-chairmen,
Kris Shah and Marvin Winkler, totaling $40 were repaid simultaneously with the
closing of the Series A financing in exchange for a waiver of all penalties and
costs related to their bridge notes and their related warrants to purchase up to
40,000 common shares. On October 21, 2003, these warrants, which were to have an
exercise price equal to the greater of $0.70 per common share or the conversion
price of securities the Company considered issuing in a subsequent financing,
but not to exceed $1.30 per common share were re-priced to an exercise priced of
$0.50 per common share and immediately exercised by Mr. Shah and Mr. Winkler on
a cashless basis resulting in the issuance to them of an aggregate of 9,474
shares of common stock.

                                      F-28


<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

         The following discussion and analysis should be read in conjunction
with our condensed consolidated financial statements and notes to financial
statements included elsewhere in this report. This report contains
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933, as amended, or the Securities Act, and Section 21E of the
Securities Exchange Act of 1934, as amended, or the Exchange Act. We intend that
the forward-looking statements be subject to the safe harbors created by those
sections.

         The forward-looking statements generally include our management's plans
and objectives for future operations, including plans, objectives and
expectations relating to our future economic performance, business prospects,
revenues, working capital, liquidity, ability to obtain financing, generation of
income and actions of secured parties not to foreclose on our assets. The
forward-looking statements may also relate to our current beliefs regarding
revenues we might earn if we are successful in implementing our business
strategies. The forward-looking statements generally can be identified by the
use of the words "believe," "intend," "plan," "expect," "forecast," "project,"
"may," "should," "could," "seek," "pro forma," "estimates," "continues,"
"anticipate" and similar words. The forward-looking statements and associated
risks may include, relate to, or be qualified by other important factors,
including, without limitation:

         o    anticipated trends in our financial condition and results of
              operations (including expected changes in our gross margin and
              general, administrative and selling expenses);

         o    the projected growth or contraction in the information security
              products and services markets in which we operate;

         o    our ability to finance our working capital and other cash
              requirements; o our business strategy for expanding our presence
              in the Internet data security market; and

         o    our ability to distinguish ourselves from our current and future
              competitors.

         We do not undertake to update, revise or correct any forward-looking
statements. The forward-looking statements are based largely on our current
expectations and are subject to a number of risks and uncertainties. Actual
results could differ materially from these forward-looking statements. Important
factors to consider in evaluating forward-looking statements include:

         o    the shortage of reliable market data regarding the Internet data
              security market;

         o    changes in external competitive market factors or in our internal
              budgeting process that might impact trends in our results of
              operations;

         o    changes in our business strategy or an inability to execute our
              strategy due to unanticipated changes in the contract support
              services markets; and

         o    various other factors that may prevent us from competing
              successfully in the marketplace.

         The information contained in this report is not a complete description
of our business or the risks associated with an investment in our common stock.
Before deciding to buy or maintain a position in our common stock, you should
carefully review and consider the various disclosures we made in this report,
and in our other materials filed with the Securities and Exchange Commission
that discuss our business in greater detail and that disclose various risks,
uncertainties and other factors that may affect our business, results of
operations or financial condition. In particular, you should review the "Risk
Factors" sections of this report and our latest annual report on Form 10-K and
our other filings with the Securities and Exchange Commission.

         Any of the factors described above or in the "Risk Factors" sections of
those filings could cause our financial results, including our net income (loss)
or growth in net income (loss) to differ materially from prior results, which in
turn could, among other things, cause the price of our common stock to fluctuate
substantially.

                                       3


<PAGE>

OVERVIEW

         We provide professional Internet data security services and develop and
market software and microprocessor-based products used to secure electronic
commerce and communications over the Internet and other communications networks
based on Internet protocols. Our primary technology offerings use public key
infrastructure, or PKI, which is the standard technology for securing
Internet-based commerce and communications. In addition, Pulsar, one of our
wholly-owned subsidiaries, was a computer and networking product reseller that
focused on resales to government agencies, large corporate accounts and state
and local governments. We acquired Pulsar in June 1999 in exchange for 2,169,938
shares of our common stock. Due to the intensive capital requirements and low
margin returns, subsequent to December 31, 2002, we decided to exit the Pulsar
line of business and as a result, we have completed a wind down of the Pulsar
operations.

         Our lack of liquidity and shortage of working capital has limited our
operations. Subsequent to September 30, 2003, we completed a private placement
of Series A Preferred Stock that should provide adequate working capital through
December 31, 2004 (see note 10 to the condensed consolidated financial
statements included in this report). Prior to completing the Series A financing,
creditors and vendors generally cooperated with us, which has given us time to
reduce our operating expenses and realize increases in revenues in our core
business. We have done both in the last three quarters of our operations. To
reach profitability, we will need to continue improving our sales and continue
controlling our operating expenses.

CRITICAL ACCOUNTING POLICIES

         This "Management's Discussion and Analysis of Financial Condition and
Results of Operations" section of this report discusses our condensed
consolidated financial statements, which have been prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires us to make estimates and assumptions that
affect the reported amounts of assets and liabilities, revenues and expenses,
and related disclosure of contingent assets and liabilities at the date of our
financial statements.

         We based our estimates and judgments on historical experience and on
various other factors that we believe to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other
sources. Actual results may differ from these estimates under different
assumptions or conditions.

         Critical accounting policies are defined as those that are reflective
of significant judgments and uncertainties, and potentially result in materially
different results under different assumptions and conditions. We believe the
following critical accounting policies, among others, affect significant
judgments and estimates used in the preparation of our condensed consolidated
financial statements. For a detailed discussion of the application of these and
other accounting policies, see the notes to our condensed consolidated financial
statements included in this report and in our latest annual report on Form 10-K.

         o    REVENUE RECOGNITION. We recognize revenue from product sales,
              including hardware (with embedded software) and software, upon
              shipment unless contract terms call for a later date. Revenue from
              network deployment products is recognized upon transfer of title,
              generally upon delivery. Revenue from our high assurance token
              contract is recognized under the cost-to-cost method of percentage
              of completion. We record an allowance to cover estimated warranty
              costs in cost of sales. Customers do not have the right of return
              except for product defects, and product sales are not contingent
              upon customer testing, approval and/or acceptance. The costs of
              providing post-contract customer support are not significant.
              Revenue under service and development contracts is recorded as
              services are rendered. Revenue from time and material, network
              deployment service contracts is recognized on the basis of hours
              incurred plus other reimbursable contract costs incurred during
              the period.

         o    ALLOWANCE FOR DOUBTFUL ACCOUNTS. We maintain an allowance for
              doubtful accounts for estimated losses resulting from the
              inability of our customers to make payments for services. We
              analyze accounts receivable, customer credit-worthiness, current
              economic trends and changes in our customer payment terms when
              evaluating the adequacy of the allowance for doubtful accounts. If
              the financial condition of our customers deteriorates, resulting
              in an impairment of their ability to make payments, additional
              allowances may be required.

                                       4


<PAGE>

         o    VALUATION OF GOODWILL AND OTHER INTANGIBLE ASSETS. In accordance
              with Statement of Financial Accounting Standards Nos. 141 and 142,
              we assess the impairment of goodwill and other intangible assets
              whenever events or changes in circumstances indicate that the
              carrying value may not be recoverable, at least annually. Factors
              we consider important which could trigger an impairment review
              include significant underperformance relative to expected
              historical or projected future operating results, significant
              changes in the manner of our use of the acquired assets or the
              strategy for our overall business, and significant negative
              industry or economic trends. The net carrying value of goodwill
              and other intangible assets not recoverable is reduced to fair
              value.

         We accounted for our August 2001 acquisition of BIZ as a purchase.
Under the purchase method of accounting, the purchase price was allocated to the
fair value of the identifiable tangible and intangible assets and liabilities
that we acquired from BIZ. The excess of the purchase price over BIZ's tangible
net assets resulted in goodwill and other intangible assets.

         In July 2001, the FASB issued Statement No. 142, "Goodwill and Other
Intangible Assets." We adopted this statement effective January 1, 2002. Under
this statement, goodwill is no longer amortized and is subject to annual testing
for impairment beginning January 1, 2002. The provisions of this statement
require us to perform a two-step test to assess goodwill for impairment. In the
first step, we compare the fair value of each reporting unit to its carrying
value. If the fair value exceeds the carrying value, then goodwill is not
impaired and we need not proceed to the second step. If the carrying value of a
reporting unit exceeds its fair value, then we must determine and compare the
implied fair value of the reporting unit's goodwill to the carrying value of its
goodwill. If the carrying value of the reporting unit's goodwill exceeds its
implied fair value, then we will record an impairment loss in the amount of the
excess. With regard to a reporting unit's goodwill balance at January 1, 2002,
we were required to perform the first step of the annual testing for impairment
by June 30, 2002. If the results of that step indicated that goodwill may be
impaired, we were then required to complete the second step as soon as possible,
but no later than December 31, 2002.

         We performed an assessment of the fair value of the goodwill of its
information security products and services reporting unit as of December 31,
2002 using a multi-period discounted cash flow method, a variation of the income
forecast approach. The process is used to determine the fair value of an asset
by estimating its future cash flows and then discounting the cash flows to
present day utilizing a discount rate that reflects the time value of money and
the risk inherent in the asset. The present value of the cash flows was
determined using a discount rate of 30%, which was found to be our weighted
average cost of capital. The results of the analysis indicated that there was no
impairment as of the valuation date of December 31, 2002.

         We believe that our daily market stock price does not provide a
reliable indicator of the fair value of our equity. Due to the absence of any
research coverage, the market is generally unaware of our new technology
advancements. This lack of research coverage is evidenced by a limited trading
activity and irregular price behavior of our thinly traded stock. Consequently,
the daily closing price of our stock does not provide a meaningful benchmark for
our fair value at any one point in time. While our stock price was considered as
part of the review process, we deemed it more appropriate to assess the fair
value of our goodwill by using a multi-period discounted cash flow method,
discussed above.

         We are required to perform reviews for impairment at least annually
that may result in future write-downs. Tests for impairment between annual tests
may be required if events occur or circumstances change that would more likely
than not reduce the fair value of the net carrying amount. Based upon no events
or circumstances having occurred that would indicate a likely reduction in the
fair value of the net carrying amount, including the weighted average share
price for the third quarter, there does not appear to be an impairment of
goodwill as of September, 30, 2003.

         As the markets for our products are characterized by rapidly changing
technology, evolving industry standards, and the frequent introduction of new
products and enhancements, it is reasonably possible in the near-term that the
estimates of the anticipated future gross revenues, the remaining estimated
economic life, or both will be reduced. Reasonably possible is defined as more
than remote but less than likely. As a result, the remaining goodwill of $25.9
million at September 30, 2003, may be reduced within the next year.

                                       5


<PAGE>

         The following table sets forth the percentage of total revenues
represented by selected items from the unaudited condensed consolidated
statements of operations. This table should be read in conjunction with the
condensed consolidated financial statements and notes included elsewhere in this
report.
<TABLE>
<CAPTION>
                                                 Percentage of Total Revenues
------------------------------------------------------------------------------------------------------------------------------
                                                                  Three Months Ended                    Nine Months Ended
                                                                     SEPTEMBER 30,                        SEPTEMBER 30,
                                                            -----------------------------      -------------------------------
                                                               2002               2003              2002               2003
                                                            ---------          ---------          ---------        ---------
<S>                                                            <C>                <C>                <C>              <C>
Revenues:
   Product                                                     82.1%              63.1%              69.1%            42.7%
   Service                                                     15.9               26.7               20.4             39.1
   License                                                      2.0               10.2               10.5             18.2
                                                            ---------          ---------          ---------        ---------
Total revenues                                                100.0              100.0              100.0            100.0
                                                            ---------          ---------          ---------        ---------
Cost of sales:
   Product                                                     27.6               23.9               26.9             14.1
   Service                                                      3.8               13.4                6.5             12.0
   License                                                      1.2                0.2                1.8              4.1
                                                            ---------          ---------          ---------        ---------
Total cost of sales                                            32.6               37.5               35.2             30.2
                                                            ---------          ---------          ---------        ---------
Gross Margin                                                   67.4               62.5               64.8             69.8
                                                            ---------          ---------          ---------        ---------
Operating expenses:
   Selling, general and administrative                         42.2               32.5               73.6             49.9
   Research and development                                    30.5               27.0               54.0             28.5
   Research and development - Wave Systems Corp.              (17.0)               -                 13.4              -
   Amortization of intangibles                                  0.6                -                  0.9              -
                                                            ---------          ---------          ---------        ---------
Total operating expenses                                       56.3               59.5              141.9             78.4
                                                            ---------          ---------          ---------        ---------
Operating income (loss)                                        11.1                3.0              (77.1)            (8.6)
                                                            ---------          ---------          ---------        ---------
Non-operating expenses:
   Loss (gain) on sale of trading securities                   (0.1)              (3.2)               1.5             (0.9)
   Interest expense, net                                        4.6                9.7                6.3              8.8
   Non-cash interest and financing expense                     12.0               43.5               10.4             25.3
   Equity loss from investee                                    -                  -                  -                3.7
   Impairment of equity investee                                -                  -                  -                1.3
   Other (income) expense, net                                  2.3               (2.6)               3.5             (0.9)
                                                            ---------          ---------          ---------        ---------
Total non-operating expenses                                   18.8               47.4               21.7             37.3
                                                            ---------          ---------          ---------        ---------
Loss before income taxes                                       (7.7)             (44.4)             (98.8)           (45.9)
                                                            ---------          ---------          ---------        ---------
Provision for income taxes                                      -                  -                  -                -
Loss from continuing operations                                (7.7)             (44.4)             (98.8)           (45.9)
Loss from discontinued operations                              (4.0)               -                 (6.6)             -
Loss on disposal of discontinued operations                       -                -                    -             (1.0)
                                                            ---------          ---------          ---------        ---------
Net loss                                                      (11.7)%            (44.4)%           (105.4)%          (46.9)%
                                                            =========          =========          =========        =========
</TABLE>

RESULTS OF OPERATIONS - COMPARISON OF THREE MONTHS ENDED SEPTEMBER 30, 2002 AND
2003

         TOTAL REVENUES. Total revenues increased 3.2% from $3.7 million during
the three months ended September 30, 2002 to $3.8 million during the three
months ended September 30, 2003. The change was attributable to an increase in
service revenues of $433,000 and an increase in license revenue of $344,000
offset by a decrease in product revenues of $626,000. We expect total revenues
to continue to increase during the remainder of 2003 due to the delivery of
products under previously existing contracts and new contracts.

                                       6


<PAGE>

         During the three months ended September 30, 2002, we derived 8.9%, 9.0%
and 36.4% of our revenues from sales to each of General Dynamics ("GD"),
agencies of the Department of Defense ("DoD"), and Micron PC, LLC, respectively.
During the three months ended September 30, 2003, we derived 11.0%, 24.6% and
18.5% of our revenues from sales to GD, DoD and Micron PC, LLC. Sales to
government agencies accounted for approximately 18.04% and 32.9% of our sales
during the three months ended September 30, 2002 and 2003, respectively. We
expect our revenues to continue to be heavily concentrated with a few key
customers and concentrated in government projects throughout 2003.

         PRODUCT REVENUES. Product revenues decreased $626,000, or 20.7%, from
$3.0 million during the three months ended September 30, 2002 to $2.4 million
during the three months ended September 30, 2003. The decrease was primarily
attributable to our inability to fulfill certain orders due to the lack of
sufficient capital required to purchase products from vendors. We expect modest
increases in product revenues during the remainder of 2003 based on a shift of
customer purchases to newer product models.

         SERVICE REVENUES. Service revenues increased by $433,000, or 74.1%,
from $584,000 during the three months ended September 30, 2002 to $1.0 million
during the three months ended September 30, 2003. The increase was primarily
attributable to a $792,000 increase in revenues associated with a new contract
to add a Java operating system to our USA Card (TM), also referred to as JForte
("JForte") for the DoD, and was partially offset by a $288,000 decrease
associated with the completion of a contract with GD. We expect service revenues
to continue to increase during 2003 as a result of newly signed and existing
service contracts.

         LICENSE REVENUES. License revenues increased by $311,000, or 414%, from
$75,000 during the three months ended September 30, 2002 to $386,000 during the
three months ended September 30, 2003. The increase was primarily attributable
to a $336,000 increase of sales under our contract with GD. We expect license
revenues to increase during 2003 based on incremental sales under the Common
Access Card ("CAC") program coupled with increased sales of our Profile Manage
(TM) ("PM") software.

         PRODUCT GROSS MARGIN. Product gross margin decreased as a percentage of
net product revenues from 66.4% during the three months ended September 30, 2002
to 62.2% during the three months ended September 30, 2003. The decrease was
primarily attributable to a change in the mix of products sold during the
quarter ended September 30, 2003 compared to the prior year. We expect product
gross margins to remain at levels similar to third quarter gross margins for the
remainder of 2003.

         SERVICE GROSS MARGIN. Service gross margin decreased as a percentage of
net service revenues from 76.2% during the three months ended September 30, 2002
to 50.0% during the three months ended September 30, 2003. The margin percentage
decrease was primarily attributable to lower margins obtained in our new service
contracts. We expect service gross margin percentages to continue to decrease
somewhat during the remainder of 2003 due to the addition of the JForte project.
Certain compensation costs formerly considered research and development expense
prior to 2003 are included as cost of sales in 2003 due to the JForte contract.

         LICENSE GROSS MARGIN. License gross margin increased as a percentage of
net license revenues from 42.7% during the three months ended September 30, 2002
to 97.7% during the three months ended September 30, 2003. The margin percentage
increase was primarily attributable to higher margins obtained under the CAC
program. We expect the annual license gross margin percentages during the
remainder of 2003 to remain at 2002 levels based on our projected sales mix for
the remainder of 2003.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative ("S,G&A") expenses decreased by $232,000, or 14.9%, from $1.5
million during the three months ended September 30, 2002 to $1.2 million during
the three months ended September 30, 2003. The decrease was primarily
attributable to our settlement with Research Venture, LLC (see note 9 to the
condensed consolidated financial statements included in this report), which
resulted in us decreasing an estimated accrued liability by $209,000 during the
three months ended September 30, 2003. As a percentage of total revenues, S,G&A
expenses decreased from 42.2% during the three months ended September 30, 2002
to 34.7% during the three months ended September 30, 2003. The percentage
decrease was the result of our success in increasing total revenues by $118,000
while decreasing S,G&A expenses by $232,000. The adjustment to our estimated
accrued liability of $209,000 related to our settlement with Research Venture,
LLC is expected to be non-recurring and, therefore, we anticipate S,G&A to
increase for the remainder of 2003.

                                       7


<PAGE>

         RESEARCH AND DEVELOPMENT EXPENSES. Research and development ("R&D")
expenses decreased $97,000, or 8.6%, from $1.1 million during the three months
ended September 30, 2002 to $1.0 million during the three months ended September
30, 2003. The decrease was primarily attributable to reductions in work force
and compensation levels that occurred subsequent to September 30, 2002. As a
percentage of total revenues, R&D expenses decreased from 30.5% during the three
months ended September 30, 2002 to 27.0% during the three months ended September
30, 2003. As noted in the discussion of Service Gross Margin above, certain
compensation costs formerly considered R&D expenses prior to 2003 are included
as cost of sales in 2003. As such, we expect R&D expenses to decrease for the
remainder of 2003.

         RESEARCH AND DEVELOPMENT EXPENSES - WAVE SYSTEMS CORP. Effective August
31, 2002, we terminated a development contract with Wave Systems Corp. By
canceling the development contract, we no longer incur the monthly development
charge of $278,000. The negative expense for the three months ended September
30, 2002 was attributable to a $1.2 million gain recorded as a result of the
settlement and termination, which reduced the estimated amounts previously
recorded under the terms of the original contract.

         AMORTIZATION OF INTANGIBLES. As described under the heading "Critical
Accounting Policies," amortization of intangibles ceased with the adoption of
Statement No. 142.

         GAIN ON SALE OF TRADING SECURITIES. During the three months ended
September 30, 2003, we recognized a gain of $120,000 from selling 57,000 shares
of our holdings in Wave Systems Corp. for $170,000. We expect no further gains
since we did not hold any trading securities at September 30, 2003.

         INTEREST EXPENSE, NET. Interest expense, net increased from $170,000
during the three months ended September 30, 2002 to $370,000 during the three
months ended September 30, 2003. The increase was primarily attributable to the
increase in accrued interest from notes payable and interest expense related to
settlement with certain vendors. We expect interest expense to increase until
the level of debt is reduced, which will be dependent upon the registration
statement for the Series A Preferred Stock being declared effective.

         NON-CASH INTEREST AND FINANCING EXPENSE. Non-cash interest and
financing expense increased from $441,000 for the three months ended September
30, 2002 to $1.7 million during the three months ended September 30, 2003. The
increase is related to the issuance of common stock in lieu of cash interest
payments on convertible secured promissory notes issued on April 16, 2002, and
amortization of other debt issue costs. We expect non-cash interest and
financing expense to continue for the remainder of 2003, until the registration
statement for the Series A Preferred Stock is declared effective.

         The convertible secured promissory notes issued on April 16, 2002,
contain a beneficial conversion feature. When a convertible security contains a
conversion price that is less than quoted trading price of a company's common
stock at the date of commitment, then the difference between the conversion
price and the common stock price is called a beneficial conversion feature.
Emerging Issues Task Force ("EITF") Issue No. 00-27, which revises EITF Issue
No. 98-5, requires both the recording of a discount to recognize the computed
value of the conversion feature and amortization of the amount recorded over the
term of the security.

         Of the aggregate $5.8 million convertible secured promissory notes
issued on April 16, 2002, we allocated approximately $2.6 million to the value
of the warrants and the remaining $3.2 million to the beneficial conversion
feature of the debt instruments, which were ascribed to these components on a
pro rata basis of fair values calculated for the warrants using a Black Scholes
valuation model and the intrinsic value of the beneficial conversion feature.
The amounts have been recorded as discounts from the face value of the debt with
an equal increase to additional paid-in capital. Based on EITF No. 00-27, the
governing accounting pronouncement, the discounts are being amortized over the
period from the date of issuance to the maturity date of the notes. Accretion of
the discounts totaled $391,000 for the three months ended September 30, 2003.

         In connection with issuances of the April 16, 2002 convertible secured
promissory notes and warrants, we incurred approximately $741,000 of debt
issuance costs comprised of legal and professional fees, in addition to $183,000
in value calculated for the 110,000 warrants issued to the placement agent in
the transaction. These costs, which are included in other assets, are being
amortized over the term of the convertible secured promissory notes.
Amortization of these costs totaled $50,000 for the quarter ended September 30,
2003.

                                       8


<PAGE>

         In connection with the issuance of 1,762,895 common shares related to
the exercise of certain warrants by Richard P. Kiphart, Crestview Capital Fund,
L.P. and Crestview Capital Fund II, L.P.(see note 5 to the condensed
consolidated financial statements included in this report), we recorded a charge
for the re-pricing of the exercised warrants of $925,000 as non-cash interest
expense during the three months ended September 30, 2003.

         In connection with the Forbearance Agreement (see note 5 to the
condensed consolidated financial statements included in this report), we issued
to Crestview Fund, L.P., Crestview Fund II, L.P. and Mr. Kiphart a total of
200,000 common shares in full satisfaction of all penalties and costs through
November 30, 2003, related to securities issued after April 2002. During the
three months ended September 30, 2003, we recorded a non-cash charge of $190,000
related to this issuance.

         OTHER (INCOME) EXPENSE, NET. Other (income) expense, net, improved from
$83,000 of other expense, net, during the three months ended September 30, 2002
to $97,000 of other income during the three months ended September 30, 2003.
During the three months ended September 2002, there were expenses associated
with the unoccupied Spectrum building of $150,000, which were partially offset
by $69,000 of gains on settlement of amounts owed to vendors. During the three
months ended September 30, 2003, there were $95,000 of gains associated with
settlements of debts owed to vendors.

         LOSS FROM DISCONTINUED OPERATION. Loss from discontinued operation
decreased from $149,000 for the three months ended September 30, 2002 to zero
dollars for the three months ended September 30, 2003. During the first quarter
of 2003, management decided to discontinue the Pulsar operations and to focus
solely on the core business of information security products and services. We
expect minimal, if any, further losses from discontinued operations for the
remainder of 2003.

RESULTS OF OPERATIONS - COMPARISON OF NINE MONTHS ENDED SEPTEMBER 30, 2002 AND
2003

         TOTAL REVENUES. Total revenues increased by $3.2 million, or 41.3%,
from $7.7 million during the nine months ended September 30, 2002 to $10.9
million during the nine months ended September 30, 2003. The change was
attributable to increases in service revenues and license revenues of $2.7
million and $1.2 million, respectively, offset by a decrease in product revenues
of $678,000. We expect total revenues to continue to increase during the
remainder of 2003 due to the delivery of products under existing and new
contracts .

         During the nine months ended September 30, 2002, we derived 20.2%,
10.4% and 22.3% of our revenues from sales to GD, and DoD Micron PC, LLC,
respectively. During the nine months ended September 30, 2003, we derived 18.2%,
30.4% and 8.2% of our revenues from sales to GD, DoD and Micron PC, LLC. Sales
to government agencies accounted for approximately 20% and 40% of our sales
during the nine months ended September 30, 2002 and 2003, respectively. We
expect our revenues to continue to be heavily concentrated with a few key
customers and concentrated in government projects throughout the remainder of
2003.

         PRODUCT REVENUES. Product revenues decreased by $678,000, or 12.7%,
from $5.4 million during the nine months ended September 30, 2002 to $4.7
million during the nine months ended September 30, 2003. We expect modest
increases in product revenues during the remainder of 2003 based on a shift of
customer purchases to newer product models.

         SERVICE REVENUES. Service revenues increased by $2.7 million, or
170.9%, from $1.6 million during the nine months ended September 30, 2002 to
$4.3 million during the nine months ended September 30, 2003. The increase was
primarily attributable to a $2.5 million increase in revenues associated with a
new contract for the development of JForte, a $552,000 increase in revenues
associated with an additional new contract for the next generation PKI
infrastructure, a $246,000 increase in revenues associated with an existing
contract for the next generation PKI infrastructure support and a $261,000
increase in revenues associated with an existing contract for Fortezza support.
We expect service revenues to continue to increase during 2003 as a result of
newly signed and existing service contracts.

         LICENSE REVENUES. License revenues increased by $1.2 million, or
144.1%, from $817,000 during the nine months ended September 30, 2002 to $2.0
million during the nine months ended September 30, 2003. The increase was
primarily attributable to a $700,000 increase in revenues associated with the
purchased licenses related to the new contract for JForte and was partially
offset by a $234,000 net decrease in sales generated from GD. We expect
licensing revenues to continue to increase during the remainder of 2003 based on
incremental sales under the CAC program coupled with increased sales of our PM
software.

                                       9


<PAGE>

         PRODUCT GROSS MARGIN. Product gross margin increased as a percentage of
net product revenues from 61.0% during the nine months ended September 30, 2002
to 67.0% during the nine months ended September 30, 2003. The increase was
primarily attributable to reduced costs of products sold during the second
quarter of 2003, and a change in the mix of products sold during the nine months
ended September 30, 2003 as compared to the prior year. We expect product gross
margins to remain at similar levels for the remainder of 2003.

         SERVICE GROSS MARGIN. Service gross margin increased as a percentage of
net service revenues from 68.1% during the nine months ended September 30, 2002
to 69.2% during the nine months ended September 30, 2003. The margin percentage
increase was primarily attributable to higher margins obtained in our new
service contracts. However, we expect service gross margin percentages to
decrease somewhat during the remainder of 2003 due to increased cost estimates
for the JForte project. We also expect that certain compensation costs formerly
considered R&D expenses prior to 2003 will continue to be included as cost of
sales in 2003 due to the JForte contract.

         LICENSE GROSS MARGIN. License gross margin decreased as a percentage of
net license revenues from 83.0% during the nine months ended September 30, 2002
to 77.4% during the nine months ended September 30, 2003. The margin percentage
decrease was primarily attributable to increased costs associated with our new
JForte program licensing costs. We expect the annual license gross margin
percentages during 2003 to remain at 2002 levels based on our projected sales
mix for the remainder of 2003.

         SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. S,G&A expenses decreased
by $240,000, or 4.2%, from $5.7 million during the nine months ended September
30, 2002 to $5.4 million during the nine months ended September 30, 2003. The
decrease was primarily attributable to a recovery of expense in the amount of
$532,000 related to the final settlement with Research Venture, LLC (see note 9
to the condensed consolidated financial statements included in this report),
reductions in workforce, a reduction in compensation levels, , and reductions in
professional fees partially offset by a $1.1 million charge ($1.3 million charge
recorded during the quarter ended June 30, 2003, less a $209,000 decrease in
estimated accrued liability recorded during the quarter ended September 30,
2003) related to the settlement with Research Venture, LLC (see note 9 to the
condensed consolidated financial statements included in this report). As a
percentage of total revenues, S,G&A expenses decreased from 73.6% during the
nine months ended September 30, 2002 to 49.9% during the nine months ended
September 30, 2003. The percentage decrease was the result of our success in
increasing total revenues by $3.2 million while decreasing S,G&A expenses by
$240,000. The amounts related to the final settlement with Research Venture, LLC
are expected to be non-recurring and, therefore, we anticipate S,G&A to increase
for the remainder of 2003.

         RESEARCH AND DEVELOPMENT EXPENSES. R&D expenses decreased $1.1 million,
or 25.4%, from $4.2 million during the nine months ended September 30, 2002 to
$3.1 million during the nine months ended September 30, 2003. The decrease was
primarily attributable to reductions in work force and compensation levels
during the nine months ended September 30, 2003. As a percentage of total
revenues, R&D expenses decreased from 54.0% during the nine months ended
September 30, 2002 to 28.5% during the nine months ended September 30, 2003. As
noted in the discussion of Service Gross Margin above, certain compensation
costs formerly considered R&D expenses prior to 2003 are included as cost of
sales in 2003. As such, we expect R&D expenses to continue to decrease for the
remainder of 2003.

         RESEARCH AND DEVELOPMENT EXPENSES - WAVE SYSTEMS CORP. Effective August
31, 2002, we terminated a development contract with Wave Systems Corp. By
canceling the development contract, we no longer incur the monthly development
charge of $278,000. This caused a reduction of $1.0 million in expenses during
the nine months ended September 30, 2003 as compared to the nine months ended
September 30, 2002.

         AMORTIZATION OF INTANGIBLES. Amortization of intangibles ceased with
the adoption of Statement No. 142. Accordingly, during the nine months ended
September 30, 2002, we had amortization expense of $69,000 as compared to zero
dollars during the nine months ended September 30, 2003.

                                       10


<PAGE>

         GAIN ON SALE OF TRADING SECURITIES. During the nine months ended
September 30, 2003, we recognized a gain of $120,000 from selling 57,000 shares
of our holdings in Wave Systems Corp. for $170,000. The gain of $120,000 was
partially offset by losses on trading securities in the amount of $26,000. We
expect no further gains or losses since we did not hold any trading securities
at September 30, 2003.

         INTEREST EXPENSE, NET. Interest expense, net increased from $487,000
during the nine months ended September 30, 2002 to $960,000 during the nine
months ended September 30, 2003. The increase was primarily attributable to the
increase in accrued interest from notes payable and interest expense related to
settlement with certain vendors. We expect interest expense to increase until
the level of debt is reduced, which will be dependent upon the registration
statement for the Series A Preferred Stock being declared effective.

         NON-CASH INTEREST AND FINANCING EXPENSE. Non-cash interest and
financing expense increased by $1.8 million, or 218.6%, from $808,000 for the
nine months ended September 30, 2002 to $2.8 million during the nine months
ended September 30, 2003. The increase related to the issuance of common stock
in lieu of cash interest payments on convertible secured promissory notes issued
on April 16, 2002, and amortization of other debt issue costs. We expect
non-cash interest and financing expense to continue for the remainder of 2003,
until the registration statement for the Series A Preferred Stock is declared
effective.

         The beneficial conversion feature methodology and related dollar
amounts allocated to the warrants and beneficial conversion feature is discussed
in the non-cash interest and financing expense in the three month period above.
Accretion of the discounts totaled $1.2 million for the nine months ended
September 30, 2003.

         In connection with issuances of the April 16, 2002 convertible secured
promissory notes and warrants, we incurred approximately $741,000 of debt
issuance costs comprised of legal and professional fees, in addition to $183,000
in value calculated for the 110,000 warrants issued to the placement agent in
the transaction. These costs, which are included in other assets, are being
amortized over the term of the convertible secured promissory notes.
Amortization of these costs totaled $150,000 for the nine months ended September
30, 2003.

         In connection with the issuance of 1,762,895 common shares related to
the exercise of certain warrants by Mr. Kiphart, Crestview Capital Fund, L.P.
and Crestview Capital Fund II, L.P. (see note 5 to the condensed consolidated
financial statements included in this report), we recorded a charge for the
re-pricing of the exercised warrants of $925,000 as non-cash interest expense
during the nine months ended September 30, 2003.

         In connection with the Forbearance Agreement (see note 5 to the
condensed consolidated financial statements included in this report), we issued
to Crestview Fund, L.P., Crestview Fund II, L.P. and Mr. Kiphart a total of
200,000 common shares in full satisfaction of all penalties and costs through
November 30, 2003, related to securities issued after April 2002. During the
nine months ended September 30, 2003, we recorded a non-cash charge of $190,000
related to this issuance.

         In connection with the Series A Financing, we expect there will be
continued non-cash charges relative to a conversion price that was below market
at the time of commitment and relative to warrants to purchase common stock
issued with the Series A Preferred Stock. As part of the exchange by noteholders
of previously issued notes for Series A Preferred Stock, we anticipate charging
directly to stockholders' equity the unamortized balances related to warrants
and beneficial conversion features. The unamortized balances related to warrants
and beneficial conversion features related to previously issued notes that
remain outstanding will continue to be amortized through non-cash charges over
the life of those remaining notes.

         OTHER (INCOME) EXPENSE, NET. Other (income) expense, net, improved from
$270,000 of other expense, net during the nine months ended September 30, 2002
to $102,000 of other income during the nine months ended September 30, 2003.
During the nine months ended September 30, 2002, there were expenses associated
with the unoccupied Spectrum building of $216,000, a $153,000 note discount
associated with the repayment of a note from our co-chairman, a $42,000
write-off of interest receivable with the same note and $140,000 of gains on
settlement of debts owed to vendors. During the nine months ended September 30,
2003, there were gains associated with settlements of debts owed to vendors of
$95,000.

         INCOME TAXES. Tax expense remained unchanged at $2,000 for the nine
months ended September 30, 2002 and 2003. The tax expense for the nine months
ended September 30, 2003, is related to minimum franchise taxes for the State of
California.

                                       11


<PAGE>

         LOSS FROM DISCONTINUED OPERATION AND LOSS ON DISPOSAL OF DISCONTINUED
OPERATION. Loss from discontinued operation decreased by $503,000, or 98.2%,
from $512,000 for the nine months ended September 30, 2002 to $9,000 for the
nine months ended September 30, 2003. Loss on disposal of discontinued operation
increased from zero dollars for the nine months ended September 30, 2002 to
$97,000 for the nine months ended September 30, 2003. During to the first
quarter of 2003, management decided to discontinue the Pulsar operations and to
focus solely on the core business of information security products and services.
We expect minimal, if any, further losses from discontinued operations for the
remainder of 2003.

LIQUIDITY AND CAPITAL RESOURCES

         At September 30, 2003, we had a working capital deficit of $7.3
million. We incurred net losses of $1.7 million and $5.1 million for the three
and nine months then ended, respectively. We expect to continue to incur
additional losses in the current year. Given our September 30, 2003, cash
balance of $600,000 and our projected operating cash requirements for the next
year, subsequent to September 30, 2003, we completed a private placement of
Series A Preferred Stock to satisfy cash flow requirements through December 31,
2004. Our cash flow estimates are based upon achieving certain levels of sales,
reductions in operating expenses, and liquidity available under our accounts
receivable financing.

         In October 2002, we executed a new factoring agreement with Bay View
Funding ("BVF"). During the quarter ended September 30, 2003, we incurred
defaults for other than payment of principal or interest under both our accounts
receivable financing with BVF and our long-term convertible notes. We previously
requested waivers from the holders of the notes, but the noteholders did not
grant such waivers. Though noteholders executed a Forbearance Agreement dated
September 1, 2003 (see note 5 to the condensed consolidated financial statements
included in this report), we re-classified what would have otherwise been
long-term debt as short-term debt in the consolidated balance sheets as of
September 30, 2003 and December 31, 2002. The BVF agreement states among other
things that a default occurs if we are generally not paying debts as they become
due or if we are left with unreasonably small capital. We have notified BVF of
our failure to make certain payments on a timely basis and have therefore
requested, but have not received, a waiver of such default.

         Cash used in operations for the nine months ended September 30, 2003
was $2.4 million compared to $7.0 million during the same period last year. The
decrease in cash used in operations was primarily attributable to a reduction in
operating loss for the nine month period and smaller reductions of $1.1 million,
$332,000 and $667,000 in accounts payable, deferred revenue and accounts
receivable, respectively. Also, the decrease was partially offset by an increase
of $706,000 in accrued liabilities. At September 30, 2003, the balance in
accounts receivable was $2.3 million and the balance in accounts payable was
$3.4 million, of which approximately $2.0 million had aged 90 days or more. As
of September 30, 2003, $675,000 in accounts receivable was factored under our
arrangement with BVF. As a result, sufficient amounts of accounts receivable
will not be available to provide us with cash to meet our future cash needs and
we will need to continue using cash to reduce accounts payable. We expect to
continue to use cash in operations due to existing current liabilities that will
need to be paid in 2003.

         Cash provided by investing activities for the nine months ended
September 30, 2003 was $67,000 compared to $1.1 million for the same period in
2002. The change in cash provided by investing activities during the nine months
ended September 30, 2003 was primarily attributable to our having sold less
trading securities during the nine months ended September 30, 2003. Cash
provided by investing activities during the nine months ended September 30, 2002
was primarily attributable to proceeds from the sale of trading securities of
$1.1 million as compared to $170,000 during the same period this year. We did
not hold any trading securities as of September 30, 2003. We do not expect any
significant increases or decreases from cash provided by or used in investing
activities in the remainder of 2003.

         Cash provided by financing activities for the nine months ended
September 30, 2003 was $2.4 million compared to $3.0 million during the nine
months ended September 30, 2002. The cash provided by financing activities
during the nine months ended September 30, 2003 was primarily attributable to
additional borrowings of $3.1 million required for working capital issued under
notes payable partially offset by principal payments on note payables to related
party of $1.7 million. As part of the $3.1 million of additional borrowings,
$1,250,000 funds were related to September 2003 Bridge Loan (see note 5 to the
condensed consolidated financial statements included in this report). Also,
during September 2003, we received cash proceeds of $750,000 in connection with
the exercise of certain warrants (see note 5 to the condensed consolidated
financial statements included in this report) and issued 1,500,000 shares of our
common stock. We expect to have increases in cash provided by financing
activities in 2003 due the closing of the Series A Preferred Stock issued
through a private placement (see note 10 to the condensed consolidated financial
statements included in this report).

                                       12


<PAGE>

         During the three months ended September 30, 2003, we sold the remainder
of our investment securities for an approximate amount of $170,000. As of
September 30, 2003, accounts receivable totaled $2.3 million as compared to $1.6
million as of December 31, 2002. This increase was mainly attributable to
increased revenues for the quarter primarily associated with the funded JForte
development project. Accounts payable of $3.4 million as of September 30, 2003
decreased from $4.4 million as of December 31, 2002. The decrease is
attributable primarily to payments on balances due to vendors. Accrued
liabilities increased from $1.3 million at December 31, 2002, to $2.0 million as
of September 30, 2003. This increase in accrued liabilities was mainly
attributable to increases in accruals for deferred compensation and interest
expense. We expect accounts receivable to remain level until we experience a
change in revenues. We anticipate the trend of lower accounts payable and higher
accrued liabilities to continue until revenues increase and the increased
operations require an expanded workforce.

         We have experienced net losses and negative cash flows from operations
for the last several years, and as of September 30, 2003, we had an accumulated
deficit of $113 million. We have financed our past operations principally
through the issuance of common stock in a public offering in June 1999, the
issuance of convertible debt and the issuance of preferred stock in private
financing arrangements. The net proceeds from our public offering were
approximately $35.3 million. The proceeds from the issuance of convertible debt
for the year ended December 31, 2002 were $4.8 million. We raised $3.1 million
through the issuance of secured convertible promissory notes during the nine
months ended September 30, 2003. We raised approximately $8.8 million in net
cash proceeds through the issuance of Series A Preferred Stock in November 2003.
We have also issued notes and common stock to settle or restructure previously
executed agreements.

         Over the past three years, we have spent substantial sums on R&D
activities. During that time period, we incurred substantial losses from
continuing operations. While we believe the R&D expenditures created significant
future revenue producing opportunities, some of the related products are just
entering production. We are currently involved in sales pursuits relative to
these products that, if successful, will generate significant revenues. However,
unless we receive orders for these new products, we will not be able to support
the planned level of R&D activity. While we have reduced our staffing levels, if
sales fail to materialize, we will need to further reduce expenses through
additional reductions in staff.

         The combination of reduced accounts receivable financing availability
and the unwillingness of primary vendors of our now discontinued network
deployment business to sell additional product to us on open account because of
significant past due amounts caused a substantial reduction in the sales and
related cost of sales during the year ended December 31, 2002, which in turn
reduced cash flow. The reduced cash flow impaired our ability to meet vendor
commitments as they became due. Due to the intensive capital requirements and
low margin returns, during the quarter ended March 31, 2003 we decided to exit
the Pulsar line of business and, as a result, we subsequently wound down the
Pulsar operations.

         In November 2000, we executed an alliance agreement with EDS for the
marketing of our products to EDS customers. This alliance called for a joint
working relationship between the two companies, was non-exclusive and had a term
of ten years. On August 27, 2001, EDS and we executed a letter of intent and
temporary working agreement whereby EDS supplied software and hardware for
re-sale to Pulsar customers. Under this agreement, as of December 31, 2002, $1.0
million remained outstanding and unpaid to EDS for purchases of hardware and
software. EDS and we executed a Master Services Agreement dated as of November
14, 2001 ("MSA") whereby beginning December 1, 2001 and ending December 31,
2006, EDS and we established a strategic teaming relationship to implement, sell
and deliver a set of secure transaction processing offerings based upon a trust
assurance network ("TAN"). The MSA task order required that we pay a monthly fee
of $44,000 for account, test and lab management services beginning January 1,
2002. On June 30, 2003, EDS and we executed a Termination and General Release
Agreement ("TGRA") whereby the MSA has been terminated effective December 31,
2002. Pursuant to the TGRA, we agreed to pay EDS a total of $230,579 prior to
December 1, 2003 related to past due charges and, accordingly, EDS and we
released each other from further obligation, thereby terminating the MSA.

                                       13


<PAGE>

         During 2001, we arranged for the lease of two buildings approximating
63,000 square feet that were under construction and were subsequently completed
in the Spectrum area of Irvine, California from an entity that was partially
owned by our co-chairman, Mr. Shah. On one building totaling approximately
23,000 square feet, we sublet one-half of the building on terms and conditions
matching the underlying lease. The sublease was with a related party company
owned by our co-chairman, Mr. Winkler. While that company made a lease deposit,
it did not make any monthly rent payments. In October 2002, we restructured our
lease obligations with our landlord, Research Venture, LLC, for the two
buildings. This restructuring and settlement revised the estimate of anticipated
costs relative to the disposition of one of the building leases that was
recorded in 2001 in the amount of $2.2 million, which was net of anticipated
offsetting sublease income. As a result of the restructuring and settlement, we
increased stockholders' equity by $1.7 million through the issuance of common
stock valued for financial reporting purposes at $956,000 and recorded a gain of
$700,000 for the year ended December 31, 2002. The settlement required us to
issue 959,323 shares of common stock, pay $500,000 in cash over a one-year
period, cancel the lease on one building approximating 23,000 square feet, and
take occupancy of the other building under a seven-year operating lease for the
facility with approximately 40,000 square feet for an initial monthly rental
rate of $55,000 plus common area costs beginning in December 2002. The first
payment of $75,000 toward the $500,000 was made as scheduled in December 2002,
with additional payments scheduled of $100,000 due in March 2003, $150,000 due
in June 2003 and a final payment of $175,000 due in September 2003. We did not
timely make the full $150,000 payment that was due in March 2003. Although we
subsequently paid the balance of the March payment due, we did not pay the full
$150,000 due in June 2003. Although we subsequently tendered the full amount
due, the late payment meant we were in default under the facilities settlement
agreement. On August 11, 2003, Research Venture obtained a judgment against us
per prior stipulation in the amount of $2.7 million. As such, we recorded a $1.3
million accrued liability as of June 30, 2003, which consisted of the original
judgment amount of $3.1 million less $456,000 of cash previously paid and $1.4
million of shares previously issued. On August 29, 2003, we entered into an
agreement of settlement on stipulated judgment with Research Venture and paid
cash of $865,000 and issued 414,450 common shares. As a result of this
settlement, we adjusted the estimated accrued liability by $209,000 and the
$500,000 obligation was satisfied as of September 30, 2003 (see note 9 to the
condensed consolidated financial statements included in this report). Should a
registration statement covering the resale of the additional 414,450 common
shares not be declared effective by November 30, 2003, Research Venture may seek
entry of a judgment obligating us to re-purchase the 414,450 shares for
$373,000, which amount is included in accrued liabilities at September 30, 2003.
As part of this settlement the building lease was terminated, as such future
rental payments are no longer expected. In August 2002, Mr. Shah surrendered his
25% ownership interest in the entity that owns the two buildings. At the time of
surrendering his interest, the buildings were encumbered by one or more
construction loans for which the lender required personal guarantees for renewal
of the financing. As there was little, if any, equity in the project and Mr.
Shah was unwilling to personally guarantee the loans, Mr. Shah chose to
surrender his membership interest.

         In October 2002, we terminated our accounts receivable financing
arrangement with Wells Fargo Business Credit, Inc. and entered into a factoring
agreement with BVF. The new factoring agreement contains a maximum advance of
$750,000, was for an initial term of three months, and we have the option to
renew for successive three-month periods. The agreement contains a factoring
fee, which is based on 1.25% of the gross face value of the purchased receivable
for every 30-day period from the date of purchase by BVF until the invoice is
paid in full. For invoices outstanding more than the 30-day period, a finance
fee will be charged at the rate of .063% of the gross face value of the
purchased receivable for every one day period beyond the 30th day from the
original date of purchase. At the time of purchase, terms call for BVF to
advance 85% of the gross receivable, with the balance remitted after collection
of the invoice less the factoring and finance fee, if applicable. The agreement
contains representations, warranties, and covenants and requires a monthly
minimum fee, including the factoring and financing fees, of .25% of the maximum
advance of $750,000 or approximately $2,000 per month. The agreement states
among other things that a default occurs if we are generally not paying debts as
they become due or if we are left with unreasonably small capital. We have
notified BVF of our failure to make certain payments on a timely basis and have
therefore requested but have not received a waiver.

                                       14


<PAGE>

         Our significant fixed commitments with respect to term debt, leases and
inventory purchases as of September 30, 2003 were as follows:
<TABLE>
<CAPTION>
                                                   PAYMENTS FOR THE YEARS ENDING DECEMBER 31,
                                      -----------------------------------------------------------------------
                                            TOTAL         2003       2004 & 2005   2006 & 2007   2008 & AFTER
                                            -----         ----       -----------   -----------   ------------
CONTRACTUAL OBLIGATIONS
<S>                                      <C>           <C>           <C>           <C>           <C>
Convertible Notes Long Term Debt .....   $ 8,782,000   $ 2,463,000   $ 6,319,000   $        --   $        --
Operating Leases .....................     1,716,000       267,000       928,000       521,000            --
Unconditional Purchase Obligations ...       921,000       921,000            --            --            --
-------------------------------------------------------------------------------------------------------------
Total Contractual Cash Obligations ...   $11,419,000   $ 3,651,000   $ 7,247,000   $   521,000   $        --
</TABLE>

         Subsequent to September 30, 2003, we completed a private placement of
Series A Preferred Stock that should provide adequate working capital through
December 31, 2004. The amount of capital that we will need in the future will
depend on many factors including, but not limited to:

         o    the ability to extend terms of payment to vendors;

         o    the market acceptance of our products and services;

         o    the levels of promotion and advertising that will be required to
              launch new products and services and attain a competitive position
              in the market place;

         o    research and development plans;

         o    levels of inventory and accounts receivable;

         o    technological advances;

         o    competitors' responses to our products and services;

         o    relationships with partners, suppliers and customers;

         o    projected capital expenditures;

         o    national and international economic conditions, and events;

         o    periodic analysis of our goodwill valuation that may require us to
              take additional write-downs in future periods; and

         o    defaults on financing that will impact the availability of
              borrowings, or result in notes being declared immediately due and
              payable.

         Prior to completing the private placement of Series A Preferred Stock
subsequent to September 30, 2003, our deficit working capital financial
condition was the result of several factors including the following:

         o    our operating results were below expectations;

         o    sales of products into the commercial markets are taking longer to
              develop than originally anticipated and our alliance with EDS did
              not produce expected revenues;

         o    lower than expected margins and reduced revenues from our Pulsar
              subsidiary ultimately led us to limit sales orders and eventually
              discontinue that operation;

         o    entering into the lease for additional facilities was a poor
              decision that burdened us with additional fixed expenses that were
              a drain on operating results; and

                                       15


<PAGE>

         o    investment in our subsidiary, SSP Gaming, formed to conduct
              business and activities relative to the gaming industry, was a
              financial drain.

         While we have a history of selling products in government markets, our
new products that are just entering production after years of development have
no sales history. Additionally, we are entering commercial markets with our
products and are still developing acceptance of our offerings. We believe the
private placement of Series A Preferred Stock completed after September 30,
2003, will provide adequate resources to complete our first product offering for
the commercial market, but there can be no certainty the commercial markets will
be receptive to our offerings.

         We may elect to raise capital in the future, from time to time, through
equity or debt financings in order to capitalize on business opportunities and
market conditions and to insure the continued marketing of current product
offerings together with development of new technology, products and services.
There can be no assurance that we can raise additional financing in the future.

         Based upon the private placement of Series A Preferred Stock completed
after September 30, 2003, together with forecasted sales and expense levels, we
currently anticipate that existing cash, cash equivalents, investments, term-out
arrangements with vendors and the current availability under our BVF factoring
agreement will be sufficient to satisfy our contemplated cash requirements
through December 31, 2004. However, our forecast is based upon certain
assumptions, which may differ from actual future outcomes. We have incurred
defaults under our financing agreements in the past, but believe we have
adequate capital resources to satisfy our funding needs. In prior periods, we
have notified BVF of our failure to make certain payments on a timely basis and
requested a waiver of such default. Should we incur defaults in the future, we
may not be able to draw funds in the future, which would affect our ability to
fund our operations. Additionally, without a substantial increase in sales or a
reduction in expenses, we will continue to incur operating losses.

RISK FACTORS

         AN INVESTMENT IN SHARES OF OUR COMMON STOCK INVOLVES A HIGH DEGREE OF
RISK. IN ADDITION TO THE OTHER INFORMATION CONTAINED OR INCORPORATED BY
REFERENCE IN THIS REPORT, YOU SHOULD CAREFULLY CONSIDER THE FOLLOWING RISK
FACTORS BEFORE DECIDING TO INVEST OR MAINTAIN AN INVESTMENT IN SHARES OF OUR
COMMON STOCK. THIS REPORT CONTAINS OR INCORPORATES BY REFERENCE FORWARD-LOOKING
STATEMENTS THAT INVOLVE RISKS AND UNCERTAINTIES. OUR ACTUAL RESULTS COULD DIFFER
MATERIALLY FROM THOSE ANTICIPATED IN THESE FORWARD-LOOKING STATEMENTS AS A
RESULT OF CERTAIN FACTORS, INCLUDING THOSE SET FORTH IN THE FOLLOWING RISK
FACTORS AND ELSEWHERE IN THIS REPORT. IF ANY OF THE FOLLOWING RISKS ACTUALLY
OCCURS, IT IS LIKELY THAT OUR BUSINESS, FINANCIAL CONDITION AND OPERATING
RESULTS WOULD BE HARMED. AS A RESULT, THE TRADING PRICE OF OUR COMMON STOCK
COULD DECLINE, AND YOU COULD LOSE PART OR ALL OF YOUR INVESTMENT.

     WE HAVE A HISTORY OF LOSSES AND MAY INCUR FUTURE LOSSES THAT MAY ADVERSELY
     IMPACT OUR BUSINESS AND OUR STOCKHOLDERS BY, AMONG OTHER THINGS, MAKING IT
     DIFFICULT FOR US TO RAISE ADDITIONAL DEBT OR EQUITY FINANCING TO THE EXTENT
     NEEDED FOR OUR CONTINUED OPERATIONS OR FOR PLANNED EXPANSION.

         We may not become profitable or significantly increase our revenue. We
incurred net losses of $8.6 million, for the year ended December 31, 2002 and
$5.1 million for the nine months ended September 30, 2003. To achieve
profitability, we will need to generate and sustain sufficient revenues while
maintaining reasonable cost and expense levels. We expect to continue to incur
significant operating expenses primarily to support research and development and
expansion of our sales and marketing efforts. These expenditures may not result
in increased revenues or customer growth. We do not know when or if we will
become profitable. We may not be able to sustain or increase profitability on a
quarterly or annual basis.

         Our losses from operations, our use of cash in operating activities,
and our accumulated deficit and working capital deficiency at December 31, 2002
and 2001, among other factors, raised substantial doubt about our ability to
continue as a going concern and led our independent auditors to include in their
opinions contained in our consolidated financial statements as of December 31,
2002 and 2001 and for each of the years in the three-year period ended December
31, 2002 an explanatory paragraph related to our ability to continue as a going
concern. Analysts and investors generally view reports of independent auditors
questioning a company's ability to continue as a going concern unfavorably.
Future losses may adversely affect our business, prospects, financial condition,
results of operations and cash flows. We urge potential investors to review the
reports of our independent auditors and our consolidated financial statements
before making a decision to invest in our company.

                                       16


<PAGE>

     DEFAULTS UNDER OUR SECURED CREDIT ARRANGEMENTS COULD RESULT IN A
FORECLOSURE ON OUR ASSETS BY OUR CREDITORS.

         All of our assets are pledged as collateral to secure portions of our
debt. We were not able to obtain waivers for past covenant defaults, and we may
in the future default under certain covenants of these credit arrangements. This
means that if we are unable to obtain waivers in the future or if we incur a
monetary default on our secured debt obligations, our indebtedness could become
immediately due and payable and the lenders could foreclose on our assets.

     WE HAVE NOT GENERATED ANY SIGNIFICANT SALES OF OUR PRODUCTS WITHIN THE
     COMPETITIVE COMMERCIAL MARKET NOR HAVE WE ESTABLISHED A SUFFICIENT SALES
     AND MARKETING FORCE TO PROMOTE OUR PRODUCTS TO POTENTIAL COMMERCIAL
     CUSTOMERS, WHICH MAKES IT DIFFICULT TO EVALUATE OUR CURRENT BUSINESS
     PERFORMANCE AND FUTURE PROSPECTS.

         Although we have had some success in selling our security solutions to
government agencies, we are just beginning to enter the complex and competitive
commercial market for digital commerce and communications security solutions. We
believe that many potential customers in our target markets are not fully aware
of the need for security products and services in the digital economy.
Historically, only enterprises that had substantial resources developed or
purchased security solutions for delivery of digital content over the Internet
or through other means. Also, there is a perception that security in delivering
digital content is costly and difficult to implement. Therefore, we will not
succeed unless we can educate our target markets about the need for security in
delivering digital content and convince potential customers of our ability to
provide this security in a cost-effective and easy-to-use manner.

         Even if we convince our target markets about the importance of and need
for such security, we do not know if this will result in the sale of our
products. We may be unable to establish sales and marketing operations at levels
necessary for us to grow this portion of our business, especially if we are
unsuccessful at selling this product into vertical markets. We may not be able
to support the promotional programs required by selling simultaneously into
several markets. If we are unable to develop an efficient sales system, or if
our products or components do not achieve wide market acceptance, then our
operating results will suffer and our earnings per share will be adversely
affected.

     WE FACE INTENSE COMPETITION AND PRICING PRESSURES FROM A NUMBER OF SOURCES,
     WHICH MAY REDUCE OUR AVERAGE SELLING PRICES AND GROSS MARGINS.

         The markets for our products and services are intensely competitive. As
a result, we face significant competition from a number of sources. We may be
unable to compete successfully because many of our competitors are more
established, benefit from greater name recognition and have substantially
greater financial, technical and marketing resources than we have. In addition,
there are several smaller and start-up companies with which we compete from time
to time. We expect competition to increase as a result of consolidation in the
information security technology and product reseller industries.

         The average selling prices for our products may decline as a result of
competitive pricing pressures, promotional programs and customers who negotiate
price reductions in exchange for longer term purchase commitments. The pricing
of products depends on the specific features and functions of the products,
purchase volumes and the level of sales and service support required. We expect
competition to increase in the future. As we experience pricing pressure, we
anticipate that the average selling prices and gross margins for our products
will decrease over product lifecycles. These same competitive pressures may
require us to write down the carrying value of any inventory on hand, which
would adversely impact our operating results and adversely affect our earnings
per share.

     WE DERIVE A SUBSTANTIAL PORTION OF OUR REVENUE FROM A SMALL NUMBER OF
     CUSTOMERS, AND THE LOSS OF ONLY ONE OF THOSE CUSTOMERS COULD ADVERSELY
     IMPACT OUR OPERATING RESULTS.

         We depend on a limited number of customers for a substantial portion of
our revenue. During the year ended December 31, 2002, and the three and nine
months ended September 30, 2003, we derived 28%, 25% and 30%, respectively, of
our consolidated net revenue for that period from an individual customer. Many
of our contracts with our significant customers are short-term contracts. The
non-renewal of any significant contract upon expiration, or a substantial
reduction in sales to any of our significant customers, would adversely affect
our business unless we were able to replace the revenue we received from those
customers.

                                       17


<PAGE>

     OUR RELIANCE ON THIRD PARTY TECHNOLOGIES FOR THE DEVELOPMENT OF SOME OF OUR
     PRODUCTS AND OUR RELIANCE ON THIRD PARTIES FOR MANUFACTURING MAY DELAY
     PRODUCT LAUNCH, IMPAIR OUR ABILITY TO DEVELOP AND DELIVER PRODUCTS OR HURT
     OUR ABILITY TO COMPETE IN THE MARKET.

         Our ability to license new technologies from third parties is and will
continue to be critical to our ability to offer a complete suite of products
that meets customer needs and technological requirements. Some of our licenses
do not run for the full duration of the third party's patent for the licensed
technology. We may not be able to renew our existing licenses on favorable
terms, or at all. If we lose the rights to a patented technology, we may need to
stop selling or may need to redesign our products that incorporate that
technology, and we may lose a competitive advantage. In addition, competitors
could obtain licenses for technologies for which we are unable to obtain
licenses, and third parties may develop or enable others to develop a similar
solution to digital communication security issues, either of which events could
erode our market share. Also, dependence on the patent protection of third
parties may not afford us any control over the protection of the technologies
upon which we rely. If the patent protection of any of these third parties were
compromised, our ability to compete in the market also would be impaired.

     THIRD PARTIES COULD OBTAIN ACCESS TO OUR PROPRIETARY INFORMATION OR COULD
     INDEPENDENTLY DEVELOP SIMILAR TECHNOLOGIES BECAUSE OF THE LIMITED
     PROTECTION FOR OUR INTELLECTUAL PROPERTY.

         Despite the precautions we take, third parties may copy or obtain and
use our proprietary technologies, ideas, know-how and other proprietary
information without authorization or may independently develop technologies
similar or superior to our technologies. In addition, the confidentiality and
non-competition agreements between us and our employees, distributors and
clients may not provide meaningful protection of our proprietary technologies or
other intellectual property in the event of unauthorized use or disclosure.
Policing unauthorized use of our technologies and other intellectual property is
difficult, particularly because the global nature of the Internet makes it
difficult to control the ultimate destination or security of software or other
data transmitted. Furthermore, the laws of other jurisdictions may afford little
or no effective protection of our intellectual property rights. Our business,
financial condition and operating results could be adversely affected if we are
unable to adequately protect our intellectual property rights.

     WE MAY FACE HARMFUL CLAIMS OF INFRINGEMENT OF PROPRIETARY RIGHTS, WHICH
     COULD REQUIRE US TO DEVOTE SUBSTANTIAL TIME AND RESOURCES TOWARD MODIFYING
     OUR PRODUCTS OR OBTAINING APPROPRIATE LICENSES.

         There is a risk that our products infringe the proprietary rights of
third parties. Regardless of whether our products infringe on proprietary rights
of third parties, infringement or invalidity claims may be asserted or
prosecuted against us and we could incur significant expenses in defending them.
If any infringement claims or actions are asserted against us, we may be
required to modify our products or seek licenses for these intellectual property
rights. We may not be able to modify our products or obtain licenses on
commercially reasonable terms, in a timely manner or at all. Our failure to do
so could adversely affect our business by preventing us from selling some or all
of our products.

     OUR INABILITY TO MAINTAIN AND DEVELOP NEW STRATEGIC RELATIONSHIPS WITH
     PARTNERS AND SUPPLIERS COULD IMPACT OUR ABILITY TO OBTAIN OR SELL OUR
     PRODUCTS, AND PREVENT US FROM GENERATING SALES REVENUES.

         We obtain and sell many of our products through strategic alliance and
supplier agreements. The loss of any of our existing strategic relationships, or
the inability to create new strategic relationships in the future, could
adversely affect our ability to develop and market our products.

         We depend upon our partners to develop and market products and to fund
and perform their obligations as contemplated by our agreements with them. We do
not control the time and resources devoted by our partners to these activities.
These relationships may not continue or may require us to spend significant
financial, personnel and administrative resources from time to time. We may not
have the resources available to satisfy our commitments, which may adversely
affect our strategic relationships. Further, our products and services may
compete with the products and services of our strategic partners. This
competition may adversely affect our relationships with our strategic partners,
which could adversely affect our business.

         If alliance or supplier agreements are cancelled, modified or delayed,
if alliance or supplier partners decide not to purchase our products or to
purchase only limited quantities of our products, or if we are unable to enter
into additional alliance or supplier agreements, our ability to produce and sell
our products and to generate sales revenues could be adversely affected.

                                       18


<PAGE>

     ANY COMPROMISE OF PKI TECHNOLOGY WOULD ADVERSELY AFFECT OUR BUSINESS BY
     REDUCING OR ELIMINATING DEMAND FOR MANY OF OUR DATA SECURITY PRODUCTS.

         Many of our products are based on public key infrastructure, or PKI,
technology, which is the standard technology for securing Internet-based
commerce and communications. The security afforded by this technology depends on
the integrity of a user's private key, which depends in part on the application
of algorithms, or advanced mathematical factoring equations. The occurrence of
any of the following could result in a decline in demand for our data security
products:

         o    any significant advance in techniques for attacking PKI systems,
              including the development of an easy factoring method or faster,
              more powerful computers;

         o    publicity of the successful decoding of cryptographic messages or
              the misappropriation of private keys; and

         o    government regulation limiting the use, scope or strength of PKI.

     A SECURITY BREACH OF OUR INTERNAL SYSTEMS OR THOSE OF OUR CUSTOMERS DUE TO
     COMPUTER HACKERS OR CYBER TERRORISTS COULD HARM OUR BUSINESS BY ADVERSELY
     AFFECTING THE MARKET'S PERCEPTION OF OUR PRODUCTS AND SERVICES.

         Since we provide security for Internet and other digital communication
networks, we may become a target for attacks by computer hackers. The ripple
effects throughout the economy of terrorist threats and attacks and military
activities may have a prolonged effect on our potential commercial customers, or
on their ability to purchase our products and services. Additionally, because we
provide security products to the United States government, we may be targeted by
cyber terrorist groups for activities threatened against United States-based
targets.

         We will not succeed unless the marketplace is confident that we provide
effective security protection for Internet and other digital communication
networks. Networks protected by our products may be vulnerable to electronic
break-ins. Because the techniques used by computer hackers to access or sabotage
networks change frequently and generally are not recognized until launched
against a target, we may be unable to anticipate these techniques. Although we
have not experienced any act of sabotage or unauthorized access by a third party
of our internal network to date, if an actual or perceived breach of security
for Internet and other digital communication networks occurs in our internal
systems or those of our end-user customers, regardless of whether we caused the
breach, it could adversely affect the market's perception of our products and
services. This could cause us to lose customers, resellers, alliance partners or
other business partners.

     WE MAY BE EXPOSED TO SIGNIFICANT LIABILITY FOR ACTUAL OR PERCEIVED FAILURE
     TO PROVIDE REQUIRED PRODUCTS OR SERVICES.

         Products as complex as those we offer may contain undetected errors or
may fail when first introduced or when new versions are released. Despite our
product testing efforts and testing by current and potential customers, it is
possible that errors will be found in new products or enhancements after
commencement of commercial shipments. The occurrence of product defects or
errors could result in adverse publicity, delay in product introduction,
diversion of resources to remedy defects, loss of or a delay in market
acceptance, or claims by customers against us, or could cause us to incur
additional costs, any of which could adversely affect our business.

         Because our customers rely on our products for critical security
applications, we may be exposed to claims for damages allegedly caused to an
enterprise as a result of an actual or perceived failure of our products. An
actual or perceived breach of enterprise network or data security systems of one
of our customers, regardless of whether the breach is attributable to our
products or solutions, could adversely affect our business reputation.
Furthermore, our failure or inability to meet a customer's expectations in the
performance of our services, or to do so in the time frame required by the
customer, regardless of our responsibility for the failure, could:

                                       19


<PAGE>

         o    result in a claim for substantial damages against us by the
              customer;

         o    discourage customers from engaging us for these services; and

         o    damage our business reputation.

     IF USE OF THE INTERNET AND OTHER COMMUNICATION NETWORKS BASED ON INTERNET
     PROTOCOLS DOES NOT CONTINUE TO GROW, DEMAND FOR OUR PRODUCTS MAY NOT
     INCREASE.

         Increased demand for our products largely depends on the continued
growth of the Internet and Internet protocol-based networks and the widespread
acceptance and use of these mediums for electronic commerce and communications.
Because electronic commerce and communications over these networks are evolving,
we cannot predict the size of the market and its sustainable growth rate. A
number of factors may affect market size and growth rate, including increases in
governmental regulation and the continued ability of the Internet infrastructure
and communications services to support growing demands, which ability could be
adversely affected by, among other things, delays in development or adoption of
new standards and protocols to handle increased levels of activity. If the use
of electronic commerce and communications does not increase, or increases more
slowly than we expect, demand for our products and services will be adversely
impacted.

     IF WE DO NOT RESPOND TO RAPID TECHNOLOGICAL CHANGES, OUR PRODUCT AND
SERVICE OFFERINGS COULD BECOME OBSOLETE.

         The markets we serve are characterized by rapidly changing technology,
emerging industry standards and frequent introduction of new products. The
introduction of products embodying new technologies and the emergence of new
industry standards may render our products obsolete or less marketable. The
process of developing our products and services is extremely complex and
requires significant continuing development efforts. If we are unable to modify
existing products and develop new products and services that are responsive to
changing technology and standards and to meet customer needs in a timely and
cost effective manner, our business could be adversely affected because we would
be unable to sell our product and service offerings that have become obsolete.

     DOING BUSINESS WITH THE UNITED STATES GOVERNMENT ENTAILS MANY RISKS THAT
     COULD ADVERSELY AFFECT US BY DECREASING THE PROFITABILITY OF GOVERNMENTAL
     CONTRACTS WE ARE ABLE TO OBTAIN AND INTERFERING WITH OUR ABILITY TO OBTAIN
     FUTURE GOVERNMENTAL CONTRACTS.

         Sales to United States government agencies accounted for 18%, 33% and
40% of our consolidated revenues for the year ended December 31, 2002, and the
three and nine months ended September 30, 2003, respectively. Our sales to these
agencies are subject to risks that include:

         o    early termination of our contracts;

         o    disallowance of costs upon audit; and

         o    the need to participate in competitive bidding and proposal
              processes, which are costly and time consuming and may result in
              unprofitable contracts.

         In addition, the government may be in a position to obtain greater
rights with respect to our intellectual property than we would grant to other
entities. Government agencies also have the power, based on financial
difficulties or investigations of their contractors, to deem contractors
unsuitable for new contract awards. Because we engage in the governmental
contracting business, we have been and will be subject to audits and may be
subject to investigation by governmental entities. Failure to comply with the
terms of any of our governmental contracts could result in substantial civil and
criminal fines and penalties, as well as our suspension from future governmental
contracts for a significant period of time, any of which could adversely affect
our business by requiring us to spend money to pay the fines and penalties and
prohibiting us from earning revenues from governmental contracts during the
suspension period.

                                       20


<PAGE>

     DELAYS IN DELIVERIES FROM OUR SUPPLIERS OR DEFECTS IN GOODS OR COMPONENTS
     SUPPLIED BY OUR VENDORS COULD CAUSE OUR REVENUES AND GROSS MARGINS TO
     DECLINE.

         We rely on a limited number of vendors for certain components for the
products we are developing. Any undetected flaws in components supplied by our
vendors could lead to unanticipated costs to repair or replace these parts. We
currently purchase some of our components from a single supplier, which presents
a risk that the components may not be available in the future on commercially
reasonable terms or at all. For example, Atmel Corporation has completed
development of a specially designed Forte microprocessor that we have
incorporated into a Forte PKI card. Commercial acceptance of the Forte
microprocessor will be dependent on continued development of applications to
service customer requirements. Any inability to receive or any delay in
receiving adequate supplies of the Forte microprocessor, whether as a result of
delays in development of applications or otherwise, would adversely affect our
ability to sell the Forte PKI card.

         We do not anticipate maintaining a supply agreement with Atmel
Corporation for the Forte microprocessor. If Atmel Corporation were unable to
deliver the Forte microprocessor for a lengthy period of time or were to
terminate its relationship with us, we would be unable to produce the Forte PKI
card until we could design a replacement computer chip for the Forte
microprocessor. We anticipate this would take substantial time and resources to
complete, which could result in delays or reductions in product shipments that
could adversely affect our business by requiring us to expend resources while
preventing us from selling the Forte PKI card.

         Also, if we are unable to obtain or generate sufficient funds to
sustain our operations, we may damage our relationships with our vendors. Slow
and delinquent payments may cause vendors not to sell products to us, or only
with advance payment. If this occurs, we will not have components and services
available for our products. We may not be able to replace any of our supply
sources on economically advantageous terms. Further, if we experience price
increases for the components for our products, we will experience declines in
our gross margins.

     OUR SUCCESS DEPENDS ON OUR ABILITY TO RETAIN OUR CURRENT MANAGEMENT TEAM.

         Our founder, co-chairman, president, and chief operating officer, Kris
Shah, has been with us since 1970, and our co-chairman and chief executive
officer, Marvin Winkler, co-founded one of our wholly-owned subsidiaries. Their
experience, expertise, industry knowledge and historical company knowledge would
be extremely difficult to replace if we were to lose the services of either of
them. The precise impact of the loss of services of either of them is difficult
to predict, but would likely result in, at a minimum, significant costs to
recruit, hire and retain a successor and impaired operating results while the
successor was being recruited and transitioning into the position. We do not
currently maintain life insurance on the lives of either of these officers.

     THERE IS SIGNIFICANT COMPETITION IN OUR INDUSTRY FOR HIGHLY SKILLED
     EMPLOYEES, AND OUR FAILURE TO ATTRACT AND RETAIN TECHNICAL PERSONNEL WOULD
     ADVERSELY AFFECT OUR BUSINESS BY IMPAIRING OUR ABILITY TO EFFICIENTLY
     CONDUCT OUR OPERATIONS.

         We may not be able to attract or retain highly skilled employees. Our
inability to hire or retain highly qualified individuals may impede our ability
to develop, install, implement and service our software and hardware systems, to
retain existing customers and attract new customers, or to efficiently conduct
our operations, all of which would adversely affect our business. A high level
of employee mobility characterizes the data security and networking solution
industries, and the market for highly qualified individuals in computer-related
fields is intense. This competition means there are fewer highly qualified
employees available to hire, and the costs of hiring and retaining these
individuals are high. Even if we are able to hire these individuals, we may be
unable to retain them. Furthermore, the hiring and retention of technical
employees necessitates the issuance of stock options and other equity interests,
which may dilute earnings per share.

     OUR EFFORTS TO EXPAND OUR INTERNATIONAL OPERATIONS ARE SUBJECT TO A NUMBER
     OF RISKS, ANY OF WHICH COULD ADVERSELY AFFECT OUR FUTURE INTERNATIONAL
     SALES.

         We have obtained approvals to export certain of our products and we
plan to increase our international sales. Our inability to obtain or maintain
federal or foreign regulatory approvals relating to the import or export of our
products on a timely basis could adversely affect our ability to expand our
international business. Additionally, our international operations could be
subject to a number of risks, any of which could adversely affect our future
international sales, including:

                                       21


<PAGE>

         o    increased collection risks;

         o    trade restrictions;

         o    export duties and tariffs;

         o    uncertain political, regulatory and economic developments; and

         o    inability to protect our intellectual property rights.

     WE ARE UNABLE TO PREDICT THE EXTENT TO WHICH THE RESOLUTION OF LAWSUITS
     PENDING AGAINST US AND OUR SUBSIDIARY COULD ADVERSELY AFFECT OUR BUSINESS
     BY, AMONG OTHER THINGS, SUBJECTING US TO SUBSTANTIAL COSTS AND LIABILITIES
     AND DIVERTING MANAGEMENT'S ATTENTION AND RESOURCES.

         G2 Resources, Inc. and Classical Financial Services, LLC have filed
complaints against one of our subsidiaries, Pulsar Data Systems, Inc., or
Pulsar, alleging that Pulsar breached a contract by failing to make payments to
G2 Resources, Inc. in connection with services allegedly provided by G2
Resources, Inc. In April 2001, the court dismissed, for lack of prosecution
activity for more than twelve months, the original complaint that G2 Resources,
Inc. had filed against Pulsar in January 1998. G2 Resources, Inc. re-filed the
action in May 2001. In 2002, the court moved this case into the same division
handling other matters related to G2 and Classic Financial Services, LLC, and
stayed any further action in this case pending the resolution of matters between
G2 and Classical. We intend to vigorously defend against the plaintiffs' claims
and have asserted defenses and counterclaims.

         In May 2002, Integral Systems, Inc. filed an action against us alleging
that we breached a promissory note for the payment of $389,610. Integral then
obtained a confessed judgment for approximately $327,250. In March 2003, we
executed settlement papers that would permit Integral Systems to file a
stipulated judgment against us in the amount of the unpaid balance if we default
on a payment schedule that requires us to make payments of $20,000 per month
until the balance is paid in full. We placed 400,000 shares of our common stock
into a third party escrow as security until the balance is paid in full.

         In June 2002, Research Venture, LLC filed two lawsuits against us
alleging unlawful detainer and seeking possession of two leased properties,
alleged damages and lost rent. In October 2002, we negotiated a restructuring of
our obligations under the leases. We subsequently defaulted on those
obligations, and Research Venture obtained a judgment against us per prior
stipulation in the amount of $2.7 million. In August 2003, we entered into a
settlement agreement with Research Venture that imposes, among other things,
registration obligations on us regarding shares of common stock that we issued
to Research Venture. If we are unable to comply with those obligations, Research
Venture will be entitled to entry of a stipulated judgment against us in an
amount up to $373,000.

         In June 2003, Venetian Casino Resort, LLC, or the Venetian, sent a
demand letter to our subsidiary demanding funding, or alternatively taking
action to terminate our subsidiary's operating agreement for failure of our
subsidiary to meet its funding commitment and threatening to take action against
our subsidiary in the matter. Subsequently, the Venetian sent a letter claiming
to terminate the operating agreement. We have recorded an impairment charge
equal to the remaining book value of our investment in our subsidiary.

         Any or all of these litigation matters could subject us to substantial
costs and liabilities and divert our management's attention and resources during
our current and future financial reporting periods. If we believe it is probable
that we will incur an estimable amount of expenses in connection with a
litigation matter, we will include the estimated amount of expenses in accounts
payable or accrued liabilities. If we feel unable to make a reasonable judgment
as to the ultimate outcome of, or to assess or quantify our exposure relating
to, a litigation matter, we will not include in our financial statements an
estimated amount of expenses for that matter. Consequently, if we are unable
during any financial reporting period to accurately estimate our potential
liability in connection with a litigation matter, our financial condition and
results of operations in future financial reporting periods may be adversely
affected when we record any unreserved costs or liabilities we actually have
incurred in connection with a litigation matter.

                                       22


<PAGE>

     GOVERNMENTAL REGULATIONS AFFECTING SECURITY OF INTERNET AND OTHER DIGITAL
     COMMUNICATION NETWORKS COULD LIMIT THE MARKET FOR OUR PRODUCTS AND
     SERVICES.

         The United States government and foreign governments have imposed
controls, export license requirements and restrictions on the import or export
of some technologies, including encryption technology. Any additional
governmental regulation of imports or exports or failure to obtain required
export approval of encryption technologies could delay or prevent the acceptance
and use of encryption products and public networks for secure communications and
could limit the market for our products and services. In addition, some foreign
competitors are subject to less rigorous controls on exporting their encryption
technologies. As a result, they may be able to compete more effectively than us
in the United States and in international security markets for Internet and
other digital communication networks. In addition, governmental agencies such as
the Federal Communications Commission periodically issue regulations governing
the conduct of business in telecommunications markets that may negatively affect
the telecommunications industry and us.

     BIZ ACQUISITION-RELATED ACCOUNTING CHARGES MAY CONTINUE TO DELAY OR REDUCE
     OUR PROFITABILITY AND CAUSE THE MARKET PRICE OF OUR COMMON STOCK TO
     DECLINE.

         In July 2001, the FASB issued Statement No. 142, "Goodwill and Other
Intangible Assets." We adopted this statement effective January 1, 2002. Under
this statement, goodwill is no longer amortized and is subject to periodic
testing for impairment beginning January 1, 2002. The provisions of this
statement require us to perform a two-step test to assess goodwill for
impairment. In the first step, we compare the fair value of each reporting unit
to its carrying value. If the fair value exceeds the carrying value, then
goodwill is not impaired and we need not proceed to the second step. If the
carrying value of a reporting unit exceeds its fair value, then we must
determine and compare the implied fair value of the reporting unit's goodwill to
the carrying value of its goodwill. If the carrying value of the reporting
unit's goodwill exceeds its implied fair value, then we will record an
impairment loss in the amount of the excess.

         We accounted for our August 2001 acquisition of BIZ as a purchase.
Under the purchase method of accounting, the purchase price was allocated to the
fair value of the identifiable tangible and intangible assets and liabilities
that we acquired from BIZ. The excess of the purchase price over BIZ's tangible
net assets resulted in goodwill and other intangible assets. As of September 30,
2003, we had goodwill in the amount of $25.9 million.

         We are required to perform tests for impairment at least annually, or
more frequently if events occur or circumstances change that would more likely
than not reduce the fair value of the net carrying amount. We cannot predict
whether or when there will be additional impairment charges, or the amount of
any such charges. If the charges are significant, they could cause the market
price of our common stock to decline.

     WE MAY RELOCATE A PORTION OF OUR SOFTWARE DEVELOPMENT TO INDIA, WHICH COULD
     PROVE TO BE UNPROFITABLE DUE TO RISKS INHERENT IN INTERNATIONAL BUSINESS
     ACTIVITIES.

         We may relocate portions of our software development activities to
India in an effort to reduce our operating expenses. We are subject to a number
of risks associated with international business activities that could adversely
affect any operations we may develop in India and could slow our growth. These
risks generally include, among others:

         o    difficulties in managing and staffing our Indian operations;

         o    difficulties in obtaining or maintaining regulatory approvals or
              in complying with Indian laws;

         o    reduced or less certain protection for intellectual property
              rights;

         o    differing technological advances, preferences or requirements;

         o    trade restrictions;

         o    foreign currency fluctuations; and

         o    general economic conditions, including instability, in the Indian
              market.

                                       23


<PAGE>

         Any of these risks could adversely affect our business and results of
operations.

     CONFLICTS INVOLVING INDIA COULD ADVERSELY AFFECT ANY OPERATIONS WE MAY
     ESTABLISH IN INDIA, WHICH COULD INTERFERE WITH OUR ABILITY TO CONDUCT ANY
     OR ALL OF OUR OTHER OPERATIONS.

         South Asia has from time to time experienced civil unrest and
hostilities among neighboring countries, including India and Pakistan. In April
1999, India and Pakistan conducted long-range missile tests. Since May 1999,
military confrontations between India and Pakistan have occurred in disputed
regions. In October 1999, the leadership of Pakistan changed as a result of a
coup led by the military. Additionally, recent events have significantly
heightened the tensions between India and Pakistan. If a major armed conflict or
nuclear war involving India and any of its neighboring countries occurs, it
could, among other things, prevent us from establishing or maintaining
operations in India. If the successful conduct of operations in India becomes
critical to any or all of our other operations, our business would be harmed to
the extent we are unable to establish or maintain operations in India.

     WE ARE EXPOSED TO LIABILITY FOR ACTIONS TAKEN BY OUR DOMESTIC EMPLOYEES
     WHILE ON ASSIGNMENT AND MAY ALSO BE EXPOSED TO LIABILITY FOR ACTIONS TAKEN
     BY ANY FOREIGN EMPLOYEES WE MAY HIRE.

         As a professional services provider, a portion of our business involves
employing people and placing them in the workplace of other businesses.
Therefore, we are exposed to liability for actions taken by our employees while
on assignment. In addition, to the extent we hire employees in India or other
foreign locations, we may also be exposed to liability for actions taken by
those employees in the scope of their employment.

     THE NON-CASH INTEREST EXPENSE REQUIRED IN CONNECTION WITH THE DETACHABLE
     WARRANTS AND BENEFICIAL CONVERSION FEATURES OF OUR APRIL 2002 FINANCING AND
     THE SERIES A PREFERRED STOCK AND WARRANTS ISSUED IN NOVEMBER 2003 MAY
     ADVERSELY AFFECT OUR STOCK PRICE.

         The secured convertible promissory notes we issued in April 2002 and
the Series A Preferred Stock and replacement notes we issued in November 2003
are or will become convertible into shares of our common stock at a conversion
price below the market price of our common stock at the commitment date for each
of those securities. In addition, the securities were accompanied by common
stock purchase warrants with an exercise price below the market price of our
common stock at the commitment date. Accordingly, under accounting guidelines,
we were required to record a substantial non-cash charge as interest expense for
the April 2002 notes and may record similar non-cash items for the Series A
Preferred Stock and the Warrants, with an offsetting increase to our
paid-in-capital. While recording these entries had no effect on our
stockholders' equity, the entry substantially increased our reported loss for
the year ended December 31, 2002, and will substantially increase our reported
loss for the year ended December 31, 2003, and may cause a decline in our stock
price.

     OUR COMMON STOCK PRICE IS SUBJECT TO SIGNIFICANT VOLATILITY, WHICH COULD
     RESULT IN SUBSTANTIAL LOSSES FOR INVESTORS AND IN LITIGATION AGAINST US.

         The stock market as a whole and individual stocks historically have
experienced extreme price and volume fluctuations, which often have been
unrelated to the performance of the related corporations. During the 52-week
period ended November 10, 2003, the high and low closing sale prices of our
common stock were $1.84 and $0.50, respectively. The market price of our common
stock may exhibit significant fluctuations in the future in response to various
factors, many of which are beyond our control and which include:

         o    variations in our annual or quarterly financial results, which
              variations could result from, among other things, the timing,
              size, mix and customer acceptance of our product and service
              offerings and those of our competitors, and the timing and
              magnitude of required capital expenditures;

         o    company-issued earnings announcements that vary from consensus
              analyst estimates;

         o    changes by financial research analysts in their recommendations or
              estimates of our earnings;

         o    conditions in the economy in general or in the information
              technology service sector in particular;

         o    announcements of technological innovations or new products or
              services by us or our competitors; and

                                       24


<PAGE>

         o    unfavorable publicity or changes in applicable laws and
              regulations, or their judicial or administrative interpretations,
              affecting the information technology service sector and us.

         If our operating results in future quarters fall below the expectations
of market makers, securities analysts and investors, the price of our common
stock likely will decline, perhaps substantially. In the past, securities class
action litigation often has been brought against a company following periods of
volatility in the market price of its securities. We may in the future be the
target of similar litigation. Securities litigation could result in substantial
costs and liabilities and could divert management's attention and resources.
Consequently, the price at which investees purchase shares of our common stock
may not be indicative of the price that will prevail in the trading market.
Investees may be unable to sell their shares of common stock at or above their
purchase price, which may result in substantial losses.

     A SIGNIFICANT NUMBER OF SHARES OF OUR COMMON STOCK ARE OR WILL BECOME
     ELIGIBLE FOR PUBLIC SALE, AND SALES OF LARGE NUMBERS OF OUR SHARES COULD
     ADVERSELY AFFECT THEIR MARKET PRICE AND MAKE IT DIFFICULT FOR US TO RAISE
     ADDITIONAL CAPITAL, IF NEEDED, THROUGH SALES OF EQUITY SECURITIES.

         As of November 19, 2003, we had issued and outstanding 28,450,177
shares of common stock, a majority of which were unrestricted, were eligible for
resale without registration under Rule 144 of the Securities Act of 1933, or
were registered for resale or issued with registration rights. In addition, we
were obligated to register for resale approximately 42,500,000 shares of common
stock that were issued and outstanding or that were issuable or may become
issuable under derivative securities that were outstanding as of that date. Our
common stock historically has been thinly traded. While our recent trading
activity has increased, our average daily trading volume between November 11,
2002 and November 10, 2003 was 42,256 shares. If our stockholders seek to sell
numbers of shares significantly in excess of our typical volume, the market
price of our shares may decline. Any adverse effect on the market price for our
common stock could make it more difficult for us to sell equity securities at a
time and at a price that we deem appropriate.

     THE MARKET PRICE OF OUR COMMON STOCK COULD SUBSTANTIALLY DECLINE IF ALL OR
     A SIGNIFICANT PORTION OF OUR OUTSTANDING DERIVATIVE SECURITIES WERE
     CONVERTED INTO OR EXERCISED FOR SHARES OF OUR COMMON STOCK AND RESOLD INTO
     THE MARKET, OR IF A PERCEPTION EXISTS THAT A SUBSTANTIAL NUMBER OF SHARES
     WILL BE ISSUED UPON CONVERSION OR EXERCISE AND THEN RESOLD INTO THE MARKET.

         As of November 19, 2003, we had outstanding 28,450,177 shares of common
stock and also had outstanding options, warrants, and promissory notes that were
then exercisable for or convertible into approximately 5,902,000 shares of our
common stock, and additional options, warrants, promissory notes and shares of
preferred stock that could become exercisable or convertible into up to
approximately 39,650,000 shares of our common stock. If the conversion or
exercise prices at which our outstanding derivative securities are converted or
exercised are lower than the market price, immediate dilution will occur. In
addition, sales of a substantial number of shares of common stock issued upon
conversion or exercise of our outstanding derivative securities, or even the
perception that such sales could occur, could adversely affect the market price
of our common stock. Therefore, a substantial decline in the value of our shares
could result from both the actual and potential conversion or exercise of our
outstanding derivative securities and the actual and potential resale of the
underlying shares into the market.

     IF OUR SECURITY HOLDERS ENGAGE IN SHORT SALES OF OUR COMMON STOCK,
     INCLUDING SALES OF SHARES TO BE ISSUED UPON CONVERSION OR EXERCISE OF
     DERIVATIVE SECURITIES, THE PRICE OF OUR COMMON STOCK MAY DECLINE.

         Selling short is a technique used by a security holder to take
advantage of an anticipated decline in the price of a security. A significant
number of short sales or a large volume of other sales within a relatively short
period of time can create downward pressure on the market price of a security.
The decrease in market price would allow holders of our derivative securities
that have conversion or exercise prices based upon a discount on the market
price of our common stock to convert or exercise their derivative securities
into or for an increased number of shares of our common stock. Further sales of
common stock issued upon conversion or exercise of our derivative securities
could cause even greater declines in the price of our common stock due to the
number of additional shares available in the market, which could encourage short
sales that could further undermine the value of our common stock.

     IF WE ARE UNSUCCESSFUL IN COMPLYING WITH OUR SECURITIES REGISTRATION
     OBLIGATIONS, WE MAY BE IN DEFAULT UNDER VARIOUS AGREEMENTS AND COULD FACE
     SIGNIFICANT PENALTIES AND A SUBSTANTIAL STIPULATED JUDGMENT.

         The agreements we entered into in connection with our issuance of
secured convertible promissory notes and related warrants, our preferred stock
and related warrants and in connection with settlement of litigation require us
to, among other things, register for resale the shares of common stock issued or
issuable under those arrangements and to maintain the effectiveness of the

                                       25


<PAGE>

registration statements for an extended period of time. If we are unable to
timely obtain and maintain effectiveness of the required registration statements
or obtain appropriate waivers or if we default under the arrangements for any
other reason, then the holders of the notes could, among other things, require
us to pay substantial penalties, require us to repay the notes at a premium
and/or foreclose upon their security interest in our assets, and the parties to
the settlement arrangements could take action against us that could include the
filing of a substantial stipulated judgment. Any of these events would adversely
affect our business, operating results, financial condition, and ability to
service our other indebtedness by negatively impacting our cash flows.

     NASDAQ MAY DEEM THE ISSUANCE OF OUR SERIES A PREFERRED STOCK TO CONSTITUTE
     A CHANGE IN CONTROL, WHICH WILL REQUIRE US TO APPLY FOR A NEW LISTING OF
     OUR COMMON STOCK, LIKELY ON THE NASDAQ SMALLCAP MARKET.

         Nasdaq has the right to review the terms of the Series A Preferred
Stock issued in November 2003 and may determine that such terms constitute a
change in control, which would require us to re-apply for a listing of our
common stock on the Nasdaq. At a minimum, this will cause us to incur additional
expenses, and may cause our shares to be de-listed from trading until a new
application for listing is approved by Nasdaq. Based upon the current level of
our stock price, we would not meet The Nadsdaq National Market listing
requirements and would have to apply for listing on The Nasdaq SmallCap Market.
If we are required but unable to obtain a new listing, we would be in default
under our Series A Preferred Stock financing documents and could be subject to
substantial contractual penalties. In addition, the ability of our common
stockholders to achieve liquidity from out common stock could be severely
limited.

     A SMALL NUMBER OF STOCKHOLDERS, WHO INCLUDE CERTAIN OF OUR OFFICERS AND
     DIRECTORS, HAVE THE ABILITY TO CONTROL STOCKHOLDER VOTES AND TO TAKE ACTION
     BY WRITTEN CONSENT WITHOUT A MEETING OF STOCKHOLDERS.

         As of November 7, 2003, our co-chairmen, Kris Shah and Marvin Winkler
and certain of their family members and affiliates owned, in the aggregate,
approximately 43.7% of our outstanding common stock. Those stockholders, if
acting together with several other stockholders, have the ability to elect our
directors and to determine the outcome of corporate actions requiring
stockholder approval, irrespective of how our other stockholders may vote.
Further, those stockholders have the ability to take action by written consent
on those matters without a meeting of stockholders. Those matters could include
the election of directors, changes in the size and composition of the board of
directors, and mergers and other business combinations involving our company. In
addition, through control of the board of directors and voting power, they may
be able to control certain decisions, including decisions regarding the
qualification and appointment of officers, dividend policy, access to capital
(including borrowing from third-party lenders and the issuance of additional
equity securities), and the acquisition or disposition of our assets. Also, the
concentration of voting power in the hands of those individuals could have the
effect of delaying or preventing a change in control of our company, even if the
change in control would benefit our stockholders, and may adversely affect the
market price of our common stock. Certain of these actions are subject to the
restrictions contained in our newly issued Series A Preferred Stock

     THE RECENTLY COMPLETED SERIES A PREFERRED STOCK FINANCING AND WARRANT
     ISSUANCE WERE HIGHLY DILUTIVE, WHICH MAY CAUSE OUR STOCK PRICE TO FALL.

         On November 19, 2003, we issued shares of Series A Preferred Stock,
convertible promissory notes, investor warrants and placement warrants that will
become exercisable for or convertible after our 2003 annual stockholders'
meeting into up to approximately 37,610,000 shares of common stock. The initial
exercise and conversion prices of these securities ranged from $0.01 per share
to $1.50 per share, which means that most or all of these derivative securities
had exercise or conversion prices that were below the then current market price
of our common stock. Therefore, the issuance of shares upon exercise or
conversion of these derivative securities will be highly dilutive to the voting
power and value of our common stock.

                                       26


<PAGE>

ITEM 3.  CONTROLS AND PROCEDURES

         (a) Our chief executive officer and chief financial officer (our
principal executive officer and principal financial officer, respectively) have
concluded, based on their evaluation as of September 30, 2003, that the design
and operation of our "disclosure controls and procedures" (as defined in Rule
13a-15(e) under the Securities Exchange Act of 1934, as amended ("Exchange
Act")) are effective to ensure that information required to be disclosed by us
in the reports filed or submitted by us under the Exchange Act is accumulated,
recorded, processed, summarized and reported to our management, including our
chief executive officer and chief financial officer, as appropriate to allow
timely decisions regarding whether or not disclosure is required.

         (b) During the quarter ended September 30, 2003, there were no changes
in our "internal controls over financial reporting" (as defined in Rule
13a-15(f) under the Exchange Act) that have materially affected, or are
reasonably likely to materially affect, our internal controls over financial
reporting.

                                     PART II
                                OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

         Research Venture, LLC filed a complaint against us on June 4, 2002 and
filed first amended complaints against us on August 6 and August 7, 2002 in the
Superior Court for the State of California, County of Orange, Central Justice
Center (Case Nos. 02CC10109 and 02CC10111) alleging unlawful detainer and
seeking possession of two leased properties, alleged damages and lost rent. We
surrendered possession of both properties and negotiated a restructuring of our
obligations under the leases. The restructuring involved, among other terms, our
entry on October 23, 2002 into a stipulation for entry of judgment that will
permit Research Venture, LLC to file a judgment against us in the maximum
aggregate amount of $3.1 million, less consideration we pay prior to any entry
of the judgment, if we do not comply with the terms of the restructuring
arrangement for the next two years. We have issued 959,323 shares of common
stock with an agreed upon value of $1.2 million as payment toward the maximum
aggregate amount. The first payment of $75,000 was made as scheduled in December
2002, with additional payments scheduled of $100,000 due in March 2003, $150,000
due in June 2003 and a final payment of $175,000 due in September 2003. We did
not timely make the full $150,000 payment that was due in March 2003. We
subsequently paid the balance of the March payment due but did not pay the full
$150,000 due in June 2003. Research Venture claimed a default under the
facilities settlement agreement. On August 11, 2003, Research Venture obtained a
judgment against us per prior stipulation in the amount of $2.7 million. As
such, we have recorded a $1.3 million accrued liability as of June 30, 2003,
which consists of the original judgment amount of $3.1 million less $456,000 of
cash previously paid and $1.4 million of shares previously issued.

         On August 29, 2003, we entered into an agreement of settlement on
stipulated judgment with Research Venture. Under that settlement agreement,
Research Venture retained the 959,323 shares of common stock initially issued in
connection with the restructuring arrangement and 96,919 shares of common stock
issued upon conversion of the note, and we agreed to register those shares for
resale by Research Venture on or prior to September 15, 2003. We completed the
appropriate registration of those shares on September 15, 2003. In addition,
Research Venture canceled and surrendered the note, we paid to Research Venture
cash in the amount of $865,000 and issued to Research Venture 414,450 shares of
common stock that are to be registered for resale by Research Venture under a
separate registration statement on or prior to November 30, 2003, and the
building lease agreement was terminated. The settlement agreement contained
mutual general release language, and Research Venture authorized us to obtain
entry of a stipulation to vacate the August 11, 2003 stipulated judgment.

         On or about July 25, 2003, Control Break International, Inc. ("CBI")
filed a suit in the Circuit Court of the Twentieth Judicial Circuit in and for
Collier County, Florida (case no. 03-3048 CA) alleging non-payment of amounts
due under two notes issued in April 2002 totaling $456,000 in principal and
$40,000 in accrued, but unpaid interest. On September 17, 2003, we entered into
a settlement agreement and paid $400,000 in complete and final settlement of all
amounts due under the note two notes.

          In July 2003 we issued 400,000 shares our common stock to a third
party escrow relative to the Integral matter (see Part II, Item 2 below).

                                       27


<PAGE>

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         In May 2002, Integral Systems, Inc. filed an action against us in the
Circuit Court for Montgomery County, Maryland, Case No. 232706, alleging that we
breached a promissory note for the payment of $389,610. Integral Systems then
obtained a confessed judgment against us for approximately $327,250, and we
accrued amounts related the judgment in our financial statements for the year
ended December 31, 2002. In March 2003, we executed settlement papers that would
permit Integral Systems to file a stipulated judgment against us in the amount
of the unpaid balance if we default on a payment schedule that requires us to
make payments of $20,000 per month until the balance is paid in full. As an
agreed upon amount was not paid in full by June 30, 2003, we were required to
place 400,000 common shares into a third party escrow in July 2003. In March
2003, we also issued a warrant to purchase up to 150,000 shares of our common
stock at an exercise price of $1.30 per share as part of the settlement. The
warrant has a three-year term and contains a cashless exercise provision. The
shares of common stock underlying the warrants bear registration rights.

         In July 2003, we issued an aggregate of 166,096 shares of our common
stock to four entities and two individuals upon conversion of $144,500 of
interest due to them on 10% secured convertible promissory notes due December
31, 2005.

         In each of July and August of 2003, we issued 11,538 shares of our
common stock with an agreed upon value of $30,000 to Research Venture, LLC as
payment of a portion the monthly rent due under a facility lease.

         On August 27, 2003, we issued three notes totaling $1.25 million, two
notes to Richard P. Kiphart and one to Crestview Capital Fund II, L.P. Two of
the notes totaling $750,000 were to be cancelled as part of the exercise of
warrants to purchase 1,500,000 common shares issued in the April 2002 financing
upon the re-pricing of those warrants to an exercise price of $0.50 per share.
Under the terms of the Forbearance Agreement dated September 1, 2003, the two
notes totaling $750,000 were cancelled in accordance with the subscription
agreements that were tendered for the purchase of 1,500,000 common shares
immediately upon the re-pricing of the exercise price of the warrants to $0.50
per common share. The other note was to convert into the Series A financing, but
was first exchanged for a new note issued under the Bridge Loan Agreement dated
September 1, 2003, as outlined below. The cash proceeds received were used to
pay the final settlement with Research Venture, LLC described in Part II, Item
1, above.

         On August 29, 2003, we issued to Research Venture, LLC 414,450 shares
of common stock pursuant to a settlement agreement described in Part II, Item 1,
above.

         Under a Bridge Loan Agreement dated September 1, 2003, the two August
27, 2003 bridge note holders and SDS Merchant Fund, L.P., agreed to fund a $1.5
million 10% bridge loan, which automatically converted at 110% of face value
plus accrued interest into the securities issued in the Series A financing on
November 14, 2003. As of September 30, 2003, $1.25 million of the $1.5 million
bridge loan was funded, with a $500,000 note issued August 27, 2003 surrendered
in exchange for a $500,000 note issued under the September 2003 bridge loan,
with the remaining $250,000 funding on October 6, 2003. The bridge loan
investors were issued five-year warrants exercisable into 500,000 shares of our
common stock at the exercise price of the A-1 Warrants issue with the Series A
Preferred Stock (see note 5 and note 10 to the condensed consolidated financial
statements included in this report). As of September 30, 2003, based upon
funding received we had issued bridge loan warrants for the purchase of 416,667
of the 500,000 common shares. Cash proceeds received from the September 2003
bridge loan were used to pay other obligations existing at the time of funding
and for general working capital purposes.

         Under a Forbearance Agreement dated September 1, 2003 ("Forbearance
Agreement"), with the exception of BVF, and the holder of a note whereby we
repurchased the noteholder's interest in SSP Gaming, LLC, the holders of then
outstanding notes agreed to refrain from taking any action under their notes,
agreed to accept 200,000 common shares as payment of all penalties and costs
that otherwise might be due under their notes and related warrants ("Penalty
Shares"), agreed that -- with the exception of $1,986,444 in principal of the
April 2002 notes -- their notes would be exchanged in the Series A financing at
face value, and to the exercise warrants to purchase 1,500,000 common shares
issued in the April 2002 note financing in exchange for the cancellation of two
notes totaling $750,000 issued August 27, 2003 and the cashless exercise of
their remaining warrants based upon the average of the closing prices of our
common stock during the 20-day trading period prior to August 20, 2003, subject
to the re-pricing of the warrant exercise prices to $0.50 per common share.
Under a separate letter agreement, our co-chairmen also agreed to refrain from
taking any action under their notes in exchange for being repaid the $40,000
principal balances of their notes.

                                       28



<PAGE>

         During September 2003, in accordance with the terms of the Forbearance
Agreement, we cancelled warrants for the purchase of 2,055,000 having exercise
prices per common share varying from $0.60 to $1.30 and issued 2,055,000 of new
warrants with a reduced the exercise price of $0.50 per common share.
Immediately upon the re-pricing these warrants in September 2003, two notes
totaling $750,000 issued August 27, 2003, were cancelled in conjunction with our
issuance of 1,500,000 common shares related to the exercise of warrants issued
as part of the April 2002 financing, and we issued 262,895 common shares in
exchange for a cashless exercise of warrants to purchase 555,000 common shares
(see note 5 and note 10 to the condensed consolidated financial statements
included in this report).

         During September 2003, in accordance with the terms of the Forbearance
Agreement, we agreed to re-price warrants to purchase up to 1,977,666 shares of
common stock, which were issued as part of the April 2002 financing, to the
exercise price of A-1 warrants that were issued in the Series A financing.

         Exemption from the registration provisions of the Securities Act of
1933 for the transactions described above is claimed under Section 4(2) of the
Securities Act of 1933, among others, on the basis that such transactions did
not involve any public offering and the purchasers were sophisticated or
accredited with access to the kind of information registration would provide. In
each case, appropriate investment representations were obtained and the
securities were issued with restricted legends.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         Our agreement with BVF states among other things that a default occurs
if we are generally not paying debts as they become due or if we are left with
unreasonably small capital. During the quarter ended September 30, 2003, we
incurred defaults not related to payment of principal or interest under both our
accounts receivable financing with BVF and our obligations for long-term and
short-term debt due December 31, 2005. We previously requested, but did not
receive, waivers from BVF and the holders of those obligations. This means the
noteholders had the right to declare us in default and call all of their debt
due and immediately payable. In accordance with the Forbearance Agreement dated
September 1, 2003, noteholders agreed to refrain from taking any action on the
notes until the earlier of the closing of the Series A financing, in which case
all except $1,986,444 in principal amount of the notes were to be exchanged for
other instruments, or November 30, 2003. However, with the potential of the
notes being called for payment, we re-classified what would have otherwise been
long-term debt as short-term debt in our consolidated balance sheets as of
December 31, 2002 and September 30, 2003.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         None.

ITEM 5.  OTHER INFORMATION

         None.

                                       29


<PAGE>

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a) EXHIBITS.

Exhibit
Number          Description
------          -----------

10.1     Promissory Note dated August 27, 2003, in the amount of $500,000 made
         by SSP Solutions, Inc. in favor of Richard P. Kiphart, to be exchanged
         for exercise of re-priced warrants

10.2     Promissory Note dated August 27, 2003, in the amount of $500,000 made
         by SSP Solutions, Inc. in favor of Richard P. Kiphart, to be exchanged
         for September 1 Bridge Note

10.3     Promissory Note dated August 27, 2003, in the amount of $250,000 made
         by SSP Solutions, Inc. in favor of Crestview Capital Fund II, L.P., to
         be exchanged for exercise of re-priced warrants

10.4     Agreement of Settlement on Stipulated Judgment dated August 29, 2003
         between SSP Solutions, Inc. and Research Venture, LLC (1)

10.5     Lease Surrender and Termination Agreement dated August 29, 2003 between
         SSP Solutions, Inc. and Research Venture, LLC (1)

10.6     Amended Stipulation for Entry of Judgment dated August 29, 2003 between
         SSP Solutions, Inc. and Research Venture, LLC (1)

10.7     Settlement Agreement and Mutual Release of Claims dated September 17,
         2003 by and between SSP Solutions, Inc., Marvin Winkler, Kris Shah,
         Richard M. Depew, and Thomas E. Schiff, and Control Break
         International, Inc.

10.8     Bridge Loan Agreement dated September 1, 2003, by and among Richard P.
         Kiphart, Crestview Capital Fund, L.P., Crestview Capital Fund II, L.P.,
         SDS Merchant Fund, LP, and SSP Solutions, Inc. in the amount of
         $1,500,000

10.9     Form of 10% Convertible Bridge Notes dated September 1, 2003, September
         17, 2003 and October 6, 2003 made by SSP Solutions, Inc. in favor of
         Richard P. Kiphart, SDS Merchant Fund, LP, Crestview Capital Fund,
         L.P., and Crestview Capital Fund II, L.P., respectively, in the
         principal amounts of $500,000, $750,000, $100,000 and $150,000,
         respectively

10.10    Form of Warrants issued with 10% Convertible Bridge Notes dated
         September 1, 2003, September 17, 2003 and October 6, 2003 made by SSP
         Solutions, Inc. in favor of Richard P. Kiphart, SDS Merchant Fund, LP,
         Crestview Capital Fund, L.P., and Crestview Capital Fund II, L.P.,
         respectively, as to 166,667, 250,000, 33,333 and 50,000 shares of
         common stock, respectively.

10.11    Forbearance Agreement dated September 1, 2003, made by and among SSP
         Solutions, Inc. and Richard P. Kiphart, Crestview Capital Fund, L.P.,
         Crestview Capital Fund II, L.P., Crestview Offshore Fund, Inc., Robert
         Geras and Nefilim Associates, LLC

10.12    Form of First Amendment to Warrants to Purchase Common Stock (subject
         to a registration statement) made and entered into as of September 1,
         2003, by and between SSP Solutions, Inc., and Richard P. Kiphart,
         Crestview Capital Fund, L.P., Crestview Capital Fund II, L.P.,
         Crestview Offshore Fund, Inc., Robert Geras and Nefilim Associates,
         LLC, respectively

10.13    Form of First Amendment to Warrants to Purchase Common Stock (not
         subject to a registration statement) made and entered into as of
         September 1, 2003, by and between SSP Solutions, Inc., and Richard P.
         Kiphart, Crestview Capital Fund, L.P., and Crestview Capital Fund II,
         L.P., respectively

                                       30


<PAGE>

10.14    Placement Agent Agreement dated August 26, 2003, between SSP Solutions,
         Inc. and Burnham Hill Partners in connection with the sale of Series A
         Convertible Preferred Stock

31       Certifications required by Rule 13a-14(a) of the Securities Exchange
         Act of 1934, as amended, as adopted pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

32       Certification of Chief Executive Officers and Chief Financial Officer
         pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002
________________

         (1)      Filed as an exhibit to our Form 8-K report for August 27, 2003
                  (file no. 000-26227) and incorporated herein by reference.

         (b) REPORTS ON FORM 8-K.

            On July 18, 2003, we filed Amendment No. 1 to Form 8-K for April 9,
2003, that contained Item 9 - Regulation FD Disclosure - Information Furnished
Under Item 12 - Results of Operations and Financial Condition. The Form 8-K
included as an exhibit an April 9, 2003, furnished press release discussing the
annual results of operations for 2002.

          On August 5, 2003, we filed a Form 8-K for July 11, 2003, that
contained Item 5 - Other Events and Required FD Disclosure. The Form 8-K
included as an exhibit a July 11, 2003, press release discussing the resignation
of an independent director.

         On September 9, 2003, we filed a Form 8-K for August 27, 2003, that
contained Item 5 - Other Events and Required FD Disclosure and Item 12 - Results
of Operations and Financial Condition. The Form 8-K included as exhibits a
September 3, 2003, press release regarding the settlement of lease obligations,
a September 2, 2003, furnished press release regarding the results of operations
for the quarter ended June 30, 2003, and an August 27, 2003, press release
discussing our listing status on The Nasdaq National Market and three agreements
related to the settlement of lease obligations.

         On September 30, 2003, we filed a Form 8-K for September 26, 2003, that
contained Item 5 - Other Events and Required FD Disclosure. The Form 8-K
included disclosure of the appoint David A. Janes as an independent director and
member of the Audit Committee effective September 29, 2003; an update regarding
our listing status on The Nasdaq National Market; and notice of our 2003 Annual
Meeting of Stockholders. The Form 8-K included as an exhibit a copy of the
Action With Respect to Bylaws of SSP Solutions, Inc. as of September 24, 2003.

                                       31


<PAGE>

                                   SIGNATURES

         In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

Date: November 19, 2003               SSP SOLUTIONS, INC.

                                      By: /S/ MARVIN J. WINKLER
                                          --------------------------------------
                                          Marvin J. Winkler
                                          CO-CHAIRMAN OF THE BOARD OF DIRECTORS,
                                          DIRECTOR AND CHIEF EXECUTIVE OFFICER
                                          (PRINCIPAL EXECUTIVE OFFICER)

                                      By: /S/ THOMAS E. SCHIFF
                                          --------------------------------------
                                          Thomas E. Schiff
                                          EXECUTIVE VICE PRESIDENT AND CHIEF
                                          FINANCIAL OFFICER (PRINCIPAL FINANCIAL
                                          OFFICER AND PRINCIPAL ACCOUNTING
                                          OFFICER)

                                       32


<PAGE>

                         EXHIBITS FILED WITH THIS REPORT

Exhibit
Number                Description
------                -----------

10.1     Promissory Note dated August 27, 2003, in the amount of $500,000 made
         by SSP Solutions, Inc. in favor of Richard P. Kiphart, to be exchanged
         for exercise of re-priced warrants

10.2     Promissory Note dated August 27, 2003, in the amount of $500,000 made
         by SSP Solutions, Inc. in favor of Richard P. Kiphart, to be exchanged
         for September 1 Bridge Note

10.3     Promissory Note dated August 27, 2003, in the amount of $250,000 made
         by SSP Solutions, Inc. in favor of Crestview Capital Fund II, L.P., to
         be exchanged for exercise of re-priced warrants

10.7     Settlement Agreement and Mutual Release of Claims dated September 17,
         2003 by and between SSP Solutions, Inc., a Delaware corporation, Marvin
         Winkler, Kris Shah, Richard M. Depew, and Thomas E. Schiff, and Control
         Break International, Inc., a Florida corporation

10.8     Bridge Loan Agreement dated September 1, 2003, by and among Richard P.
         Kiphart, Crestview Capital Fund, L.P., Crestview Capital Fund II, L.P.,
         SDS Merchant Fund, LP, and SSP Solutions, Inc. in the amount of
         $1,500,000

10.9     Form of 10% Convertible Bridge Notes dated September 1, 2003, September
         17, 2003 and October 6, 2003 made by SSP Solutions, Inc. in favor of
         Richard P. Kiphart, SDS Merchant Fund, LP, Crestview Capital Fund,
         L.P., and Crestview Capital Fund II, L.P., respectively, in the
         principal amounts of $500,000, $750,000, $100,000 and $150,000,
         respectively

10.10    Form of Warrants issued with 10% Convertible Bridge Notes dated
         September 1, 2003, September 17, 2003 and October 6, 2003 made by SSP
         Solutions, Inc. in favor of Richard P. Kiphart, SDS Merchant Fund, LP,
         Crestview Capital Fund, L.P., and Crestview Capital Fund II, L.P.,
         respectively, as to 166,667, 250,000, 33,333 and 50,000 shares of
         common stock, respectively

10.11    Forbearance Agreement dated September 1, 2003, made by and among SSP
         Solutions, Inc. and Richard P. Kiphart, Crestview Capital Fund, L.P.,
         Crestview Capital Fund II, L.P., Crestview Offshore Fund, Inc., Robert
         Geras and Nefilim Associates, LLC

10.12    Form of First Amendment to Warrants to Purchase Common Stock (subject
         to a registration statement) made and entered into as of September 1,
         2003, by and between SSP Solutions, Inc., and Richard P. Kiphart,
         Crestview Capital Fund, L.P., Crestview Capital Fund II, L.P.,
         Crestview Offshore Fund, Inc., Robert Geras and Nefilim Associates,
         LLC, respectively

10.13    Form of First Amendment to Warrants to Purchase Common Stock (not
         subject to a registration statement) made and entered into as of
         September 1, 2003, by and between SSP Solutions, Inc., and Richard P.
         Kiphart, Crestview Capital Fund, L.P., and Crestview Capital Fund II,
         L.P., respectively

10.14    Placement Agent Agreement dated August 26, 2003, between SSP Solutions,
         Inc. and Burnham Hill Partners in connection with the sale of Series A
         Convertible Preferred Stock

31       Certifications required by Rule 13a-14(a) of the Securities Exchange
         Act of 1934, as amended, as adopted pursuant to Section 302 of the
         Sarbanes-Oxley Act of 2002

32       Certification of Chief Executive Officers and Chief Financial Officer
         pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906
         of the Sarbanes-Oxley Act of 2002

                                       33