##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



FORM 10-Q



(Mark One)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended DECEMBER 31, 2003



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from
 to



Commission file number 0-24544



CYBERGUARD CORPORATION

(Exact name
of Registrant as Specified in Its Charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Florida                                                        |  | 65-0510339                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



|                                                                |  |           
|--------------------------------------------------------------- |  | ----------
|2000 West Commercial Blvd., Suite 200, Fort Lauderdale, Florida |  | 33309     
|(Address of Principal Executive Offices)                        |  | (Zip Code)



Registrants
Telephone Number, Including Area Code 954-958-3900



---

Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report



Indicate by check þ whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports),



Yes þ No ̈



and (2) has been subject to such filing requirements for the past 90 days.



Yes þ No ̈



As of February 9, 2003, 23,498,265 shares of the Registrants $0.01 par value Common Stock were outstanding.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                              |  |         |  |                                                                                       |  |   
|----------------------------- |  | ------- |  | ------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL INFORMATION |  |        
|                              |  |         | 
|                              |  | Item 1. |  | Financial Statements                                                                  |  | 1 
|                              |  |         | 
|                              |  | Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 15
|                              |  |         | 
|                              |  | Item 3. |  | Quantitative and Qualitative Disclosures about Market Risk                            |  | 23
|                              |  |         | 
|                              |  | Item 4. |  | Controls and Procedures                                                               |  | 23
|                              | 
|PART II. OTHER INFORMATION    |  |        
|                              |  |         | 
|                              |  | Item 1. |  | Legal Proceedings                                                                     |  | 25
|                              |  |         | 
|                              |  | Item 2. |  | Changes in Securities and Use of Proceeds                                             |  | 27
|                              |  |         | 
|                              |  | Item 3. |  | Defaults Upon Senior Securities                                                       |  | 27
|                              |  |         | 
|                              |  | Item 4. |  | Submission of Matters to a Vote of Security Holders                                   |  | 27
|                              |  |         | 
|                              |  | Item 5. |  | Other Information                                                                     |  | 27
|                              |  |         | 
|                              |  | Item 6. |  | Exhibits and Reports on Form 8-K                                                      |  | 27
|                              | 
|SIGNATURES                    |  | 28     
|                              | 
|EXHIBITS                      |  | 29     







---

##### Table of Contents

PART I: FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------



CYBERGUARD CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Amounts in thousands)



|                                                                                                                                  |  |                  |         |   |              |   |         |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ------------ | - | ------- | -
|                                                                                                                                  |  | December 31,2003 |         |   | June 30,2003 |  
|ASSETS                                                                                                                            |  |                  |         |   |              |   |         |  
|Current assets                                                                                                                    |  |                  |         |   |              |   |         |  
|Cash and cash equivalents                                                                                                         |  | $                | 14,202  |   |              | $ | 12,095  |  
|Restricted cash                                                                                                                   |  |                  | 521     |   |              |   | 379     |  
|Accounts receivable, less allowance for uncollectible accounts of $227 at Dec 31, 2003 and $707 at June 30, 2003                  |  |                  | 7,656   |   |              |   | 7,608   |  
|Inventories, net                                                                                                                  |  |                  | 2,512   |   |              |   | 359     |  
|Other current assets                                                                                                              |  |                  | 948     |   |              |   | 967     |  
|Receivable from insurance company                                                                                                 |  |                  |        |   |              |   | 6,500   |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Total current assets                                                                                                              |  |                  | 25,839  |   |              |   | 27,908  |  
|Property and equipment at cost, less accumulated depreciation of $4,046 at Dec 31, 2003 and $3,373 at June 30, 2003               |  |                  | 1,471   |   |              |   | 1,762   |  
|Capitalized software, less accumulated amortization of $2,087 at Dec 31, 2003 and $1,988 at June 30, 2003                         |  |                  | 566     |   |              |   | 158     |  
|Intangibles, less accumulated amortization of $739 at Dec 31, 2003 and $304 at June 30, 2003                                      |  |                  | 3,364   |   |              |   | 799     |  
|Other assets                                                                                                                      |  |                  | 165     |   |              |   | 283     |  
|Goodwill                                                                                                                          |  |                  | 6,780   |   |              |   |        |  
|Deferred tax asset, net                                                                                                           |  |                  | 5,116   |   |              |   | 4,249   |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Total assets                                                                                                                      |  | $                | 43,301  |   |              | $ | 35,159  |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                              |  |                  |         |   |              |   |         |  
|Current liabilities                                                                                                               |  |                  |         |   |              |   |         |  
|Accounts payable                                                                                                                  |  | $                | 1,801   |   |              | $ | 1,215   |  
|Deferred revenue                                                                                                                  |  |                  | 6,219   |   |              |   | 5,697   |  
|Litigation payable                                                                                                                |  |                  |        |   |              |   | 10,400  |  
|Accrued expenses and other liabilities                                                                                            |  |                  | 4,605   |   |              |   | 3,176   |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Total current liabilities                                                                                                         |  |                  | 12,625  |   |              |   | 20,488  |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Commitments and Contingencies                                                                                                     |  |                  |        |   |              |   |        |  
|Shareholders equity                                                                                                              |  |                  |         |   |              |   |         |  
|Preferred stock par value $0.01; authorized 5,000 shares; none issued                                                             |  |                  |        |   |              |   |        |  
|Common stock par value $0.01; authorized 50,000 shares; issued and outstanding 22,953 at Dec 31, 2003 and 20,953 at June 30,
2003 |  |                  | 230     |   |              |   | 210     |  
|Additional paid-in capital                                                                                                        |  |                  | 111,522 |   |              |   | 94,924  |  
|Accumulated deficit                                                                                                               |  |                  | (77,038 | ) |              |   | (80,542 | )
|Unearned restricted stock compensation                                                                                            |  |                  | (4,113  | ) |              |   |        |  
|Accumulated other comprehensive income                                                                                            |  |                  | 75      |   |              |   | 79      |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Total shareholders equity                                                                                                        |  |                  | 30,676  |   |              |   | 14,671  |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  
|Total liabilities and shareholders equity                                                                                        |  | $                | 43,301  |   |              | $ | 35,159  |  
|                                                                                                                                  |  |                  |         |   |              |   |         |  



See accompanying notes
to consolidated financial statements



1



---

##### Table of Contents

CYBERGUARD CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Amounts in thousands, except per share data)



|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|---------------------------------------------------- |  | ------------------ | ------ | ---------------- | - | ------------ |  | ------------ | ------ |  | - | ------ | -
|                                                     |  | Three Months Ended |        | Six Months Ended |  
|                                                     |  | Dec. 31,2003       |        | Dec. 31,2002     |   | Dec. 31,2003 |  | Dec. 31,2002 |       
|Revenues                                             |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Products                                             |  | $                  | 8,211  |                  | $ | 5,795        |  | $            | 14,384 |  | $ | 10,668 |  
|Services                                             |  |                    | 3,025  |                  |   | 2,438        |  |              | 5,872  |  |   | 4,665  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Total revenues                                       |  |                    | 11,236 |                  |   | 8,233        |  |              | 20,256 |  |   | 15,333 |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Cost of revenues                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Products                                             |  |                    | 2,361  |                  |   | 1,398        |  |              | 3,980  |  |   | 2,622  |  
|Services                                             |  |                    | 933    |                  |   | 721          |  |              | 1,769  |  |   | 1,273  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Total cost of revenues                               |  |                    | 3,294  |                  |   | 2,119        |  |              | 5,749  |  |   | 3,895  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Gross profit                                         |  |                    | 7,942  |                  |   | 6,114        |  |              | 14,507 |  |   | 11,438 |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Operating expenses                                   |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Research and development                             |  |                    | 1,563  |                  |   | 1,207        |  |              | 3,395  |  |   | 2,254  |  
|Selling, general and administrative                  |  |                    | 4,796  |                  |   | 3,543        |  |              | 8,695  |  |   | 6,865  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Total operating expenses                             |  |                    | 6,359  |                  |   | 4,750        |  |              | 12,090 |  |   | 9,119  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Operating income                                     |  |                    | 1,583  |                  |   | 1,364        |  |              | 2,417  |  |   | 2,319  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Other income                                         |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Interest income, net                                 |  |                    | 35     |                  |   | 25           |  |              | 68     |  |   | 54     |  
|Gain/(loss) on sale of assets                        |  |                    | 0      |                  |   | 3            |  |              |       |  |   | (33    | )
|Other income                                         |  |                    | 127    |                  |   | 116          |  |              | 152    |  |   | 100    |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Total other income                                   |  |                    | 162    |                  |   | 144          |  |              | 220    |  |   | 121    |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Income before income taxes                           |  |                    | 1,745  |                  |   | 1,508        |  |              | 2,637  |  |   | 2,440  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Income tax benefit                                   |  |                    | 599    |                  |   |             |  |              | 867    |  |   |       |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Net income                                           |  | $                  | 2,344  |                  | $ | 1,508        |  | $            | 3,504  |  | $ | 2,440  |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Basic earnings per common share                      |  | $                  | 0.11   |                  | $ | 0.08         |  | $            | 0.16   |  | $ | 0.13   |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Weighted average number of common shares outstanding |  |                    | 22,239 |                  |   | 19,475       |  |              | 21,776 |  |   | 19,328 |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Diluted earnings per common share                    |  | $                  | 0.08   |                  | $ | 0.06         |  | $            | 0.12   |  | $ | 0.10   |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  
|Weighted average number of common shares outstanding |  |                    | 29,319 |                  |   | 24,316       |  |              | 28,883 |  |   | 23,479 |  
|                                                     |  |                    |        |                  |   |              |  |              |        |  |   |        |  



See accompanying notes
to condensed consolidated financial statements



2



---

##### Table of Contents

CYBERGUARD CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Amounts in thousands)



|                                                                                  |  |                  |         |   |              |   |        |  
|--------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ------------ | - | ------ | -
|                                                                                  |  | Six Months Ended |        
|                                                                                  |  | Dec. 31,2003     |         |   | Dec. 31,2002 |  
|Cash flows from operating activities                                              |  |                  |         |   |              |   |        |  
|Net income                                                                        |  | $                | 3,504   |   |              | $ | 2,440  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                  |         |   |              |   |        |  
|Depreciation                                                                      |  |                  | 673     |   |              |   | 476    |  
|Amortization                                                                      |  |                  | 535     |   |              |   | 152    |  
|Amortization of unearned restricted stock compensation                            |  |                  | 274     |   |              |   |       |  
|Loss on disposal of property & equipment                                          |  |                  |        |   |              |   | 33     |  
|Deferred tax benefit                                                              |  |                  | (867    | ) |              |   |       |  
|Provision for uncollectible accounts receivable                                   |  |                  | 31      |   |              |   | 328    |  
|Compensation expense related to stock options                                     |  |                  | 10      |   |              |   | 70     |  
|Non cash expense for company 401(k) match                                         |  |                  | 217     |   |              |   | 123    |  
|Changes in assets and liabilities (excluding the effect of acquisition)           |  |                  |         |   |              |   |        |  
|Decrease in restricted cash                                                       |  |                  | (40     | ) |              |   | (31    | )
|Increase in accounts receivable                                                   |  |                  | (41     | ) |              |   | (1,663 | )
|Decrease/(Increase) in other current assets                                       |  |                  | 19      |   |              |   | (374   | )
|Increase in inventories                                                           |  |                  | (49     | ) |              |   | (320   | )
|Decrease in other, net                                                            |  |                  | 118     |   |              |   | 14     |  
|(Decrease)/Increase in accounts payable                                           |  |                  | (635    | ) |              |   | 110    |  
|Increase in accrued expenses and other liabilities                                |  |                  | 760     |   |              |   | 196    |  
|Increase in deferred revenue                                                      |  |                  | 15      |   |              |   | 726    |  
|Decrease in litigation receivable                                                 |  |                  | 6,500   |   |              |   |       |  
|Decrease in litigation payable                                                    |  |                  | (10,400 | ) |              |   |       |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Net cash provided by operating activities                                         |  |                  | 624     |   |              |   | 2,280  |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Cash flows used in investing activities                                           |  |                  |         |   |              |   |        |  
|Acquisition of SnapGear, net of cash acquired                                     |  |                  | 85      |   |              |   |       |  
|Capitalized software costs                                                        |  |                  | (507    | ) |              |   | (179   | )
|Purchase of property & equipment                                                  |  |                  | (259    | ) |              |   | (20    | )
|                                                                                  |  |                  |         |   |              |   |        |  
|Net cash used in investing activities                                             |  |                  | (681    | ) |              |   | (199   | )
|                                                                                  |  |                  |         |   |              |   |        |  
|Cash flows provided by financing activities                                       |  |                  |         |   |              |   |        |  
|Repayment of notes payable                                                        |  |                  |        |   |              |   | (44    | )
|Proceeds from stock options exercised                                             |  |                  | 2,104   |   |              |   | 766    |  
|Proceeds from sale of common stock in stock purchase plan                         |  |                  | 64      |   |              |   | 36     |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Net cash provided by financing activities                                         |  |                  | 2,168   |   |              |   | 758    |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Translation adjustment                                                            |  |                  | (4      | ) |              |   | (74    | )
|                                                                                  |  |                  |         |   |              |   |        |  
|Net increase in cash                                                              |  |                  | 2,107   |   |              |   | 2,765  |  
|Cash and cash equivalents at beginning of period                                  |  |                  | 12,095  |   |              |   | 6,166  |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Cash and cash equivalents at end of period                                        |  | $                | 14,202  |   |              | $ | 8,931  |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Supplemental disclosure of cash flow information                                  |  |                  |         |   |              |   |        |  
|Cash paid for interest                                                            |  | $                |        |   |              | $ | 3      |  
|                                                                                  |  |                  |         |   |              |   |        |  
|Cash paid for income taxes                                                        |  | $                |        |   |              | $ |       |  
|                                                                                  |  |                  |         |   |              |   |        |  



3



---

##### Table of Contents

Supplemental disclosure of non-cash information



During fiscal year 2002, the Companys CEO, Scott Hammack, participated in a special
option program which required the Company to record compensation expense of $60.



Approximately 310 options to purchase shares of the Companys common stock were issued at a below market price, which required the Company to record approximately $10 in compensation expense during fiscal year 2003 and 2002.



In connection with the acquisition of SnapGear, 1,651 shares valued at $14,222
were issued and a contingent purchase consideration of $800 was accrued for during the quarter ended December 31, 2003. The following assets and liabilities were acquired:



|                          |  |       
|------------------------- |  | ------
|Current Assets            |  |       
|Cash assets               |  | 1,886 
|Restricted Cash           |  | 102   
|Receivables               |  | 39    
|Inventories               |  | 2,112 
|                          |  |       
|Total Current Assets      |  | 4,139 
|Non-current assets        |  |       
|Intangible assets         |  | 3,000 
|Goodwill                  |  | 6,780 
|Plant & equip             |  | 115   
|                          |  |       
|Total non-current assets  |  | 9,895 
|Current Liabilities       |  |       
|Trade Creditors           |  | 421   
|Deferred Revenues         |  | 507   
|Accrued Expenses          |  | 669   
|                          |  |       
|Total Current Liabilities |  | 1,597 
|Unearned restricted stock |  | 4,387 
|                          |  |       
|Total assets acquired     |  | 16,824
|                          |  |       



4



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



|1. | Basis of Presentation
|-- | ---------------------



CyberGuard Corporation (the Company) has prepared the condensed consolidated financial statements included herein, without audit, pursuant to
the rules and regulations of the Securities and Exchange Commission with respect to Form 10-Q. Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted pursuant to such rules and regulations, although the Company believes that the disclosures made are adequate so as to make the information contained not misleading. These interim financial statements and the
notes should be read in conjunction with the financial statements and the notes included in the Companys 10-K for the year ended June 30, 2003 and the risk factors set forth in the Companys annual report on Form 10-K, including, without
limitation, risk related to the factors listed below. In the Companys opinion, all adjustments (consisting only of normal recurring adjustments) necessary for fair presentation of the information shown, have been included. The preparation of
financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. On an on-going
basis, we evaluate significant estimates used in preparing our financial statements, including revenue recognition, bad debt, software development cost, inventory valuation, and reserve for deferred taxes. We base our estimates on historical
experience and various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other
sources. Actual results may differ from these estimates under different assumptions or conditions. The results of operations for the six months ended December 31, 2003 are not necessarily indicative of the results of operations that may be expected
for the year ending June 30, 2004.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------



Software Development Costs The Company capitalizes costs related to the development of certain software products on a product by product
basis in accordance with Statement of Financial Accounting Standards No. 86, Accounting For the Costs of Computer Software to be Sold, Leased, or Otherwise Marketed (SFAS No. 86) which requires capitalization to begin when
technological feasibility has been established and ends when the product is available for general release to customers. Software development costs incurred prior to technological feasibility, defined by implementation of a beta project, are
considered research and development costs and are expensed as incurred. Capitalized costs are amortized on a straight-line method over two years. The amount amortized, is the greater of the two amounts calculated using the methods noted in SFAS 86.
Amortization starts when the product is available for general release to customers. Unamortized capitalized software cost is evaluated at each balance sheet date and compared to the net realizable value. Any excess capitalized cost above net
realizable value will be written off. No such impairment existed at December 31, 2003. The Company capitalized $432 in software development costs for the three months ended December 31, 2003 and $507 for the six months ended December 31, 2003.



5



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



Revenue Recognition The Company recognizes revenue in accordance with Statement of
Position (SOP) 97-2 Software Revenue Recognition, SOP 81-8, Accounting for Performance of Construction-Type and Certain Production-Type Contracts and Staff Accounting Bulletin (SAB) 104, Revenue
Recognition. Revenue recognition in accordance with these pronouncements can be complex due to the nature and variability of the Companys sales transactions. The Companys revenue is primarily from the following sources:



| | (i) | Product sales to resellers and end users.
| | --- | -----------------------------------------



| | (ii) | Contract engineering services, primarily from software and hardware customization for original equipment manufacturer (OEM) customers
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | Product sales with customer-specific acceptance provisions to OEM customers and
| | ----- | -------------------------------------------------------------------------------



| | (iv) | Service revenue which is primarily maintenance which provides for customer support.
| | ---- | -----------------------------------------------------------------------------------



Revenues from product sales are recognized only when a contract or agreement has been executed, delivery of the product has
occurred, the fee is fixed and determinable and we believe collection is probable. Product revenue is generally recognized on product shipment; this includes the transfer of both title and risk of loss, provided that no significant obligations
remain. There is no product right of return available to the customer. We defer revenues on product sales for new value added resellers where we are unable to determine the ability of the reseller to honor a commitment to make fixed or determinable
payment. Revenue will be deferred until the resellers demonstrate consistency of payment within terms and there are no instances where we have to take back the product because of non-payment for a three-month period. For the quarter ended December
31, 2003, four resellers were reclassified from cash basis to accrual, based on a reasonable assurance of collectibility from evaluating their payment history and no product returns. No resellers were reclassified for the quarter ended December 31,
2002. For the six months ended December 31, 2003 and 2002, five and thirteen resellers were reclassified from cash basis to accrual. The impact of the reclassifications did not have a material effect on revenue in any of the periods.



The Company recognizes contract engineering service revenue on a completed
contract basis in accordance with SOP 81-1. Contract engineering contracts are relatively short term ranging from 1-3 months. Revenues from this source are insignificant as a percentage of total revenue and are generated from a limited number of
customers served by the SnapGear subsidiary.



The Company
recognizes revenue from product sales with customer-specific acceptance provisions when such specifications have been met and the title and risks and rewards of ownership transfer to the customer. This applies to revenue generated from customers of
the SnapGear subsidiary.



Service revenues consist primarily of
the annual fee for maintenance (post-contract customer support) and maintenance renewals from our existing customers and are recognized ratably on a monthly basis over the service contract term. These services provide our customers access to our
worldwide support organization for technical support, unspecified product updates/enhancements on a when and if available basis, and general security information. The updates are considered minor enhancements to the software that are not separately
marketable or considered a competitive feature or major upgrade. All products and services are separately priced.



6



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



The Company also provides other professional support services, such as training and consulting, which
are available under service agreements and charged for separately. These services are generally provided under time and materials contracts and revenue is recognized as the service is provided.



Net Income Per ShareBasic income per share is computed by
dividing net income available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted earnings per share data is computed on the basis of the weighted average number of common shares outstanding
plus the effect of outstanding stock options and warrants using the treasury method. When the effects of the outstanding stock options, warrants and/or convertible securities are anti-dilutive, they are not included in the calculation of diluted
earnings per share.



The table below illustrates the components
of earnings per share:



|                                                     |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|---------------------------------------------------- |  | ----------------------------------- | ------ | ----------------------------------- | - | ---------------------------------- |  | --------------------------------- | ------ |  | - | ------
|                                                     |  | Three months endedDecember 31, 2003 |        | Three months endedDecember 31, 2002 |   | Six months ended December 31, 2003 |  | Six months endedDecember 31, 2002
|Net Income                                           |  | $                                   | 2,344  |                                     | $ | 1,508                              |  | $                                 | 3,504  |  | $ | 2,440 
|                                                     |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|Weighted average number of common shares outstanding |  |                                     | 22,239 |                                     |   | 19,475                             |  |                                   | 21,776 |  |   | 19,328
|Dilutive effect of:                                  |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|Employee stock options                               |  |                                     | 4,711  |                                     |   | 3,559                              |  |                                   | 4,730  |  |   | 3,104 
|Unearned restricted stock                            |  |                                     | 522    |                                     |   |                                   |  |                                   | 522    |  |   |      
|Warrants                                             |  |                                     | 1,847  |                                     |   | 1,282                              |  |                                   | 1,854  |  |   | 1,047 
|                                                     |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|Weighted average number of common shares outstanding |  |                                     | 29,319 |                                     |   | 24,316                             |  |                                   | 28,882 |  |   | 23,479
|                                                     |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|Earnings per share                                   |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       
|Basic                                                |  |                                     | 0.11   |                                     |   | 0.08                               |  |                                   | 0.16   |  |   | 0.13  
|Diluted                                              |  |                                     | 0.08   |                                     |   | 0.06                               |  |                                   | 0.12   |  |   | 0.10  
|                                                     |  |                                     |        |                                     |   |                                    |  |                                   |        |  |   |       



Stock-Based
Compensation. The Company has adopted the disclosure provisions of SFAS No. 148, Accounting for Stock Based Compensation  Transition and Disclosure, which amends SFAS No. 123, Accounting for Stock-Based
Compensation. SFAS No. 148 allows for continued use of recognition and measurement principles of Accounting Principles Board (APB) Opinion No. 25 and related interpretations in accounting for stock based compensation. The Company
applies the recognition and measurement principles of APB Opinion No. 25, and related interpretations in accounting for stock based compensation. No stock-based employee compensation expense is reflected in net income as all options granted under
those plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition
provisions to stock-based employee compensation. Such disclosure is not necessarily indicative of the fair value of stock options that could be granted by the Company in future periods or of the value of all options currently outstanding.



7



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



|                                                                                                                |  |                                |       |                               |   |       |  |      |       |  |   |      
|--------------------------------------------------------------------------------------------------------------- |  | ------------------------------ | ----- | ----------------------------- | - | ----- |  | ---- | ----- |  | - | -----
|                                                                                                                |  | Three months endedDecember 31, |       | Six months ended December 31,
|                                                                                                                |  | 2003                           |       | 2002                          |   | 2003  |  | 2002
|Net income as reported                                                                                          |  | $                              | 2,344 |                               | $ | 1,508 |  | $    | 3,504 |  | $ | 2,440
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards |  |                                | 564   |                               |   | 592   |  |      | 1,035 |  |   | 1,637
|                                                                                                                |  |                                |       |                               |   |       |  |      |       |  |   |      
|Pro forma net income                                                                                            |  | $                              | 1,780 |                               | $ | 916   |  | $    | 2,469 |  | $ | 803  
|Earnings per share:                                                                                             |  |                                |       |                               |   |       |  |      |       |  |   |      
|Basicas reported                                                                                               |  | $                              | 0.11  |                               | $ | 0.08  |  | $    | 0.16  |  | $ | 0.13 
|Basicpro forma                                                                                                 |  | $                              | 0.08  |                               | $ | 0.05  |  | $    | 0.11  |  | $ | 0.04 
|Dilutedas reported                                                                                             |  | $                              | 0.08  |                               | $ | 0.06  |  | $    | 0.12  |  | $ | 0.10 
|Dilutedpro forma                                                                                               |  | $                              | 0.06  |                               | $ | 0.04  |  | $    | 0.09  |  | $ | 0.03 



The fair value method
for these options was estimated at the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions for the three month and six month period ended December 31, 2003 and 2002: the risk-free interest rate
was 2.13%; the expected dividend yield was 0.0%, the volatility factor of the expected market price of the Companys common stock was 85%, and a grant life of the option of 3 years.



The Companys operating results and financial condition may be impacted by a number of factors including, but not
limited to, the following, any of which could cause actual results to vary materially from current and historical results or the Companys anticipated future results. A portion of the Companys revenue is derived from its international
operations and sources. As a result, the Companys operations and financial results could be affected by international factors such as; changes in foreign currency exchange rates, weak economic conditions in the international markets in which
the Company distributes its products, conflict in the Middle East, and recent health warnings in the Asia / Pacific region. The network security industry is highly competitive and competition is expected to intensify. There are numerous companies
competing in segments of the market in which the Company does business. Competitors include organizations significantly larger and with more development, marketing and financial resources than the Company. In addition, the Company is subject to
risks and uncertainties which include, but are not limited to, the timely development of and acceptance of new products, impact of competitive products, competition for and retention of key management and technology employees, possible attacks on
our networks causing changes to the publics perception of the Company, the ability to secure additional financing, government regulation, inventory obsolescence, the ultimate outcome of



8



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



certain litigation matters, and cash balances in excess of federally insured limits. For a more complete discussion of these factors affecting the
Companys business and prospects and forward-looking statements, please refer to Part II, Item 7 of Form 10K for the fiscal year ended June 30, 2003.



|3. | Recent Accounting Pronouncements
|-- | --------------------------------



On May 15, 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of Both Liabilities and Equity.
SFAS No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. It requires that an issuer classify a financial instrument that is within its scope as a
liability (or an asset in some circumstances). SFAS No. 150 affects the issuers accounting for three types of freestanding financial instruments:



| |  | mandatory redeemable shares, which the issuing company is obligated to buy back in exchange for cash or other assets;
| | - | ---------------------------------------------------------------------------------------------------------------------



| |  | instruments that do or may require the issuer to buy back some of its shares in exchange for cash or other assets; includes put options and forward purchase contracts; and
| | - | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | obligations that can be settled with shares, the monetary value of which is fixed, tied solely or predominantly to a variable such as a market index, or varies inversely with the
value of the issuers shares.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



SFAS No. 150
does not apply to features embedded in a financial instrument that is not a derivative in its entirety. Most of the guidance in SFAS No. 150 is effective for all financial instruments entered into or modified after May 31, 2003, and otherwise is
effective at the beginning of the first interim period beginning after June 15, 2003. We have not yet completed our analysis of SFAS No. 150; however, we believe that we are currently substantially in compliance with the requirements of SFAS No.
150.



In April 2003, the FASB issued SFAS No. 149, Amendment
of Statement 133 on Derivative Instruments and Hedging Activities. SFAS No. 149 amends and clarifies accounting for derivative instruments, including certain derivative instruments embedded in other contracts and for hedging activities under
SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. In general, the SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003 and for hedging relationships designated after June 30, 2003. The
adoption of SFAS No. 149 did not have a material impact on our financial condition or results of operations.



In January 2003, the FASB issued FASB Interpretation 46 (FIN 46), Consolidation of Variable Interest Entities. FIN 46 clarifies the application of
Accounting Research Bulletin 51, Consolidated Financial Statements, for certain entities that do not have sufficient equity at risk for the entity to finance its activities without additional subordinated financial support from other parties
or in which equity investors do not have the characteristics of a controlling financial interest (variable interest entities). Variable interest entities within the scope of FIN 46 will be required to be consolidated by their primary
beneficiary. The primary beneficiary of a variable interest entity is determined to be the party that absorbs a majority of the entitys expected losses, receives a majority of its expected returns, or both. FIN 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



9



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



variable interest that it acquired before February 1, 2003. At December 31, 2003 we were not a party to transactions contemplated under FIN 46.



In November 2002, the Emerging Issues Task Force reached a consensus
opinion on EITF 00-21, Revenue Arrangements with Multiple Deliverables. The consensus provides that revenue arrangements with multiple deliverables should be divided into separate units of accounting if certain criteria are met. The
consideration for the arrangement should be allocated to the separate units of accounting based on their relative fair values, with different provisions if the fair value of all deliverables is not known or if the fair value is contingent on
delivery of specified items or performance conditions. Applicable revenue recognition criteria should be considered separately for each separate unit of accounting. EITF 00-21 is effective for revenue arrangements entered into in fiscal periods
beginning after June 15, 2003. Entities may elect to report the change as a cumulative effect adjustment in accordance with APB Opinion 20, Accounting Changes.



In November 2002 the Emerging Issues Task Force reached a consensus opinion on EITF 02-16, Accounting by a Customer (including a reseller) for
Certain Consideration Received from a Vendor. EITF 02-16 requires that cash payments, credits, or equity instruments received, as consideration by a customer from a vendor should be presumed to be a reduction of cost of sales when recognized by
the customer in the income statement. In certain situations, the presumption could be overcome and the consideration recognized either as revenue or a reduction of a specific cost incurred. The consensus should be applied prospectively to new or
modified arrangements entered into after December 31, 2002. At December 31, 2003, we were not a party to transactions contemplated by EITF 02-16.



|4. | Acquisition of SnapGear, Inc.
|-- | -----------------------------



On November 26, 2003, the Company completed the acquisition of SnapGear, Inc., a Delaware corporation (SnapGear), pursuant to an Agreement and
Plan of Merger dated November 12, 2003 (Agreement).



The consideration to SnapGear was approximately $16,000 in cash and stock. The $16,000 consideration consisted of: (a) approximately 1,651 shares of the Companys common stock valued at $14,400; and (b) cash of approximately $1,600. In
addition, the stockholders of SnapGear are entitled to receive up to approximately 367 additional shares of the Companys common stock valued at $3,200 if certain revenue targets are attained post-closing.



SnapGear stockholders were granted certain registration rights pertaining to
the common stock they received in the transaction. The purchase price was determined through arms-length negotiations between representatives of the Company and SnapGear. The Companys general corporate funds were the source of the funds used
to fund the cash portion of the purchase price.



SnapGear, a
privately-held company founded in Australia, is a leading developer of embedded Linux security and offers a popular line of edge firewall/VPN security appliances for the small to medium enterprise markets. SnapGear offers a range of products that
will allow the Company to broaden its product offering and compete in new market segments.



10



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



The following table summarizes the estimated fair values of the assets acquired. The acquisition was
accounted for using the purchase method of accounting, as required by Statement of Financial Accounting Standard No. 141, Business Combinations. Under this method of accounting, the Company allocated the purchase price to the fair value
of the assets acquired, including identified intangible assets. The allocation was based on managements estimates, which included an independent third party valuation. The Company is in the process of finalizing the purchase price allocation
and these are subject to change. The purchase price allocated includes $800 of the $3,200 contingent earnout based on the Companys estimate of SnapGear achieving a revenue target per the Agreement, during the twelve months ended November 30,
2004. The purchase price included closing costs of $219.



|                                       |  |   |       
|-------------------------------------- |  | - | ------
|Current Assets                         |  |   |       
|Cash assets                            |  | $ | 1,886 
|Restricted Cash                        |  |   | 102   
|Receivables                            |  |   | 39    
|Inventories                            |  |   | 2,112 
|                                       |  |   |       
|Total Current Assets                   |  |   | 4,139 
|Non-current assets                     |  |   |       
|Intangible assets                      |  |   | 3,000 
|Goodwill                               |  |   | 6,780 
|Plant & equip                          |  |   | 115   
|                                       |  |   |       
|Total non-current assets               |  |   | 9,895 
|Current Liabilities                    |  |   |       
|Trade Creditors                        |  |   | 421   
|Deferred Revenues                      |  |   | 507   
|Accrued Expenses                       |  |   | 669   
|                                       |  |   |       
|Total Current Liabilities              |  |   | 1,597 
|Unearned restricted stock compensation |  |   | 4,387 
|                                       |  |   |       
|Total assets acquired                  |  | $ | 16,824
|                                       |  |   |       



The following values
were assigned to intangible assets; (a) developed technology - $1,000 and (b) customer relationships - $2,000. A useful life of 30 months was assigned to developed technology and 60 months to customer relationships. Amortization expense included in
the results of operations for these intangible assets acquired, for the quarter ended December 31, 2003, was $67. Unearned restricted stock compensation of $4,387 includes certain shares that will be released from escrow to Snapgear



11



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



shareholders contingent on their future employment over a 12 and 24 required employment period. Amortized expense of $274, related to the unearned restricted
stock compensation, was included in the results of operations for the quarter ended December 31, 2003. Refer to Note 7 for additional disclosure related to the unearned restricted stock compensation balance recorded.



The results of operations of SnapGear have been included in the consolidated
statement of operations from November 27, 2003 to December 31, 2003.



Unaudited pro forma results of operations after giving effect to certain adjustments resulting from the acquisition of SnapGear were as follows for the periods ended December 31, 2003. The amounts are shown as if the acquisition had
occurred at the beginning of each period presented:



|                                        |  |                                           |        |                                         |   |       
|--------------------------------------- |  | ----------------------------------------- | ------ | --------------------------------------- | - | ------
|                                        |  | For the threemonths endedDecember 31,2003 |        | For the sixmonths endedDecember 31,2003
|Revenues - proforma                     |  | $                                         | 12,734 |                                         | $ | 23,567
|Net income  proforma                   |  | $                                         | 1,417  |                                         | $ | 1,801 
|Earnings per share - basic  proforma   |  | $                                         | 0.06   |                                         | $ | 0.08  
|Earnings per share  diluted  proforma |  | $                                         | 0.05   |                                         | $ | 0.06  



This information is
not necessarily indicative of the operational results that would have occurred if the acquisition had been consummated on the dates indicated nor is it necessarily indicative of future operating results or financial position of the combined
enterprise. The unaudited proforma combined condensed financial information does not reflect any adjustments to conform accounting practices or to reflect any cost savings or other synergies anticipated as a result of the acquisition.



|5. | Litigation
|-- | ----------



On August 24, 1998, the Company announced, among other things, that due to a review of its revenue recognition practices relating to distributors and
resellers, it would restate prior financial results. After the August 24, 1998 announcement, twenty-five purported class action lawsuits were filed by alleged shareholders against the Company and certain former officers and directors. Pursuant to an
order issued by the Court, these actions have been consolidated into one action, styled Stephen Cheney, et al. v. CyberGuard Corporation, et al., Case No. 98-6879-CIV-Gold, in the United States District Court, Southern District of Florida. On
August 23, 1999, the plaintiffs filed a Consolidated and Amended Class Action Complaint. This action seeks damages purportedly on behalf of all persons who purchased or otherwise acquired the Companys common stock during various periods from
November 7, 1996 through August 24, 1998. The complaint alleges, among other things, that as a result of accounting irregularities relating to the Companys revenue recognition policies, the Companys previously issued financial statements
were materially false and misleading and that the defendants knowingly or recklessly published these financial statements which caused the Companys common stock prices to rise artificially. The action alleges violations of Section 10(b) of the
Securities Exchange Act of 1934 (Exchange Act) and SEC Rule 10b-5 promulgated thereunder and Section 20(a) of the Exchange Act. Subsequently, the defendants, including the Company, filed their respective motions to dismiss the
Consolidated and Amended Class Action Complaint. On July 31, 2000, the Court issued a ruling denying the Companys and Robert L. Carberrys (the Companys CEO from June 1996 through August 1998) motions to dismiss. The court granted
the motions to dismiss with prejudice for defendants William D. Murray (the Companys CFO from November 1997 through August 1998), Patrick O. Wheeler (the Companys CFO from April 1996 through October 1997), C. Shelton James (the
Companys former Audit Committee Chairman), and KPMG Peat Marwick LLP (KPMG). On August 14, 2000, the plaintiffs filed



12



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



a motion for reconsideration of that order. The Company filed an answer to the plaintiffs Consolidated and Amended Class Action Complaint on August 24,
2000. On March 20, 2001, the Court ruled on the plaintiffs motion for reconsideration that the previously dismissed defendants William D. Murray, Patrick O. Wheeler and C. Shelton James should not have been dismissed from the action and shall
be defendants in this action under the control person liability claims under Section 20(a) of the Exchange Act, and that the plaintiffs may amend the Consolidated and Amended Class Action Complaint to bring claims against C. Shelton James under
Section 10(b) of the Exchange Act and Rule 10b-5 promulgated thereunder. On April 5, 2001, the plaintiffs filed their Second Consolidated and Amended Class Action Complaint to include amended claims against C. Shelton James. On May 10, 2001, the
Company filed an answer and affirmative defenses to plaintiffs Second Consolidated and Amended Class Action Complaint. On August 14, 2002, the Court granted the plaintiffs Motion for Class Certification and certified the class to include
all investors who acquired the Companys common stock between November 7, 1996 and August 24, 1998 and were damaged by the purchase of such stock. The trial is scheduled for March 2004.



In July 2003, the Company entered into a Memorandum of Understanding to
settle this lawsuit. The settlement amount of $10 million required the Company to incur a one-time charge of $3.9 million in the fourth quarter of its fiscal year ending June 30, 2003 for the amount in excess of the insurance coverage and related
costs. The Company paid its portion of the settlement amount in cash. On October 9, 2003, the Company and all other parties signed a Stipulation and Agreement of Settlement and filed a Joint Motion for Preliminary Approval of Settlement of the
lawsuit. On November 6, 2003, a hearing was held on the joint motion. The Company expects that a final hearing will be held in April of 2004. The terms of the settlement are subject to final approval by the court, and there can be no assurance that
the court will approve this proposed settlement of the lawsuit.



If the court does not approve the settlement, there can be no assurance that the Company will ultimately be successful in defending the lawsuit, or that if the Company is unsuccessful, that there will be sufficient insurance coverage to
cover any expense of the lawsuit and/or any judgment rendered against the Company. The Companys obligation to indemnify its officers and directors under the aforementioned lawsuit is insured to the extent of the limits of the applicable
insurance policies. The Company has initially notified its insurance carrier of the existence of the lawsuit, and the carrier has sent the Company a reservation of rights letter. If the settlement is not approved by the court, the Company intends to
vigorously defend this action, and believes that in the event that it is unsuccessful, insurance coverage will be available to defray a portion, or substantially all, of the expense of defending and settling the lawsuit or paying a judgment.
However, the Company is unable to predict the ultimate outcome of the litigation. There can be no assurance that the Company will be successful in defending the lawsuit or, if unsuccessful, that insurance will be available to pay all or any portion
of the expense of the lawsuit. If the Company is unsuccessful in defending the lawsuit and the insurance coverage is unavailable or insufficient, the resolution of the lawsuit could have a material adverse effect on the Companys consolidated
financial position, results of operations, and cash flows.



On November 14, 2002, the Company filed a lawsuit against Data Return Corporation (Data Return) in the United States District Court of the Northern District of Texas, alleging breach of contract, and seeking, among other
remedies, damages of approximately $4 million. On December 9, 2002, Data Return filed an answer and affirmative defenses, and also counterclaims against the Company, alleging breach of contract, breach of warranty, fraud, negligent misrepresentation
and deceptive trade practices, and seeking unspecified damages. On December 30, 2002, the Company filed its answer and affirmative defenses to the counterclaims and a motion to dismiss the fraud, negligent misrepresentation and deceptive trade
practices counterclaims.



13



---

##### Table of Contents

CYBERGUARD CORPORATION

Notes to Condensed Consolidated Financial Statements

December 31, 2003

Amounts in thousands, except per share data

(Unaudited)



In February 2003, the Company has learned that Data Return filed for bankruptcy protection under
Chapter 11 in the United States Bankruptcy Court, District of Massachusetts. In Re divine, et seq., (Case Nos. 11472-JNF, et seq.). More specifically, the Data Return bankruptcy proceeding was consolidated with a number of other Chapter 11
proceedings that had been filed for other related entities, including but not limited to divine, Inc. In December 2003, Data Return filed a motion in the bankruptcy proceeding requesting an order authorizing a settlement between Data Return and the
Company pursuant to which the parties would resolve all disputes between them, with the only consideration being the exchange of mutual releases from liability. With no objections having been received, the court granted the motion authorizing the
settlement agreement and entered an order on the bankruptcy courts docket effective January 22, 2004. Given the parties resolution of the disputes, the pertinent documents necessary to dismiss the proceeding in the United States District
Court for the Northern District of Texas will be filed.



The
Company is involved from time to time, in the ordinary course of its business, in various litigation relating to the conduct of its business. The Company believes that these other litigation matters will not have a material adverse effect on its
consolidated financial position, results of operations or cash flows.



|6. | Income tax benefit
|-- | ------------------



The Company recorded an income tax benefit of $599 for the three months ended December 31, 2003, and $867 for the six months ended December 31, 2003, as a
result of the reversal of a portion of the deferred tax asset valuation allowance. The reversal of the allowance was made because the Company believes it is more likely than not that the deferred tax assets relating to the U.S. net operating loss
carryforward, will be realized to the extent of the tax benefit recorded. The computation of our deferred tax asset and valuation allowance is based on taxable income we expect to earn over the next two years which will include the utilization of
previously accumulated net operating tax losses. We will continue to evaluate each quarter the amount, if any, of additional reduction of the valuation allowance that should be made. This will be based on managements estimate and conclusions
regarding the ultimate realization of the deferred tax asset, including but not limited to, the companys recent positive financial results as well as projected earnings over a two-year period. The impact of further reductions of the valuation
allowance will be to record a tax benefit which will increase net income in the period the determination is made.



The factors which we will consider in evaluating when, and if, it would be appropriate to reverse the entire valuation allowance would include: the sufficient passage of
time in which we have achieved our projections and utilized the tax net operating loss carryforward as planned, changes in the industry, our product life-cycle, profitability trends, and tax law changes.



|7. | Subsequent Events
|-- | -----------------



The unamortized unearned restricted stock compensation balance of $4,113 at December 31, 2003, originally recorded in connection with the acquisition of
SnapGear, and which represents the portion of the purchase consideration linked to continued employment of certain key employees of SnapGear, will be written off as a one-time non-cash charge during Q3 of fiscal year 2004. This is as a result of the
Company election to remove the employment requirement from the restricted stock agreement. The restricted stock agreement will still require release of stock to these employees from escrow over the next two years.



14



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------



This Form 10-Q contains forward-looking statements about future results, which are subject to risks, and uncertainties,
including those discussed below. These statements relate to future events or our future financial performance. In many cases you can identify forward-looking statements by terminology such as may, will, should,
expects, plans, anticipates, believes, estimates, predicts, potential, intend, or continue, or the negative of such terms and other
comparable terminology. However, the absence of these words does not mean that the statements are not forward-looking. Forward-looking statements include statements about our plans, objectives, expectations, intentions and other statements that are
not historical facts. They are subject to known and unknown risks and uncertainties and assumptions that could cause our actual results to differ materially from those expected or implied by the forward-looking statements. Our actual results could
differ materially from those anticipated in the forward-looking statements for many reasons, including, but not limited to, the risks described in Part II, Item 7, of the Companys 10-K for the year ended June 30, 2003. You should not unduly
rely on these forward-looking statements, which apply only as of the date of this quarterly report. We undertake no obligation to update any forward-looking statements to reflect new information, circumstances or events after the date of this
report. These forward-looking statements are only predictions.



The Company provides a full suite of products and services for the network security industry. The products offered by the Company include the CyberGuard® and SnapGear® firewall appliances and VPN, proprietary and third party technology and consulting and support services.



Results of Operations



The quarter ended December 31,, 2003 compared to the quarter ended December 31, 2002



Total Revenues



Total revenues, consist of product sales and maintenance and professional services, related to the sale of products. For the
quarter ended December 31, 2003, total revenues increased by $3,003 to $11,236 compared to $8,233 for the quarter ended December 31, 2002. The increase was comprised of an increase in product sales of $2,416 and an increase in services of $587.
International revenue represented approximately 50% of total revenues for the three months ended December 31, 2003 and 44% of total revenues for the three months ended December 31, 2002. The growth in revenues was driven by increased demand for our
product in all geographic markets and in both governmental and commercial sectors. International revenue was positively impacted by the stronger Euro and British pound compared to the US dollar. The increase in product and service revenue is the
result of an increase in the number of units shipped and not from an increase in product prices.



Network security product revenue accounted for 73% of revenue during the quarter ended December 31, 2003 compared to 70% of revenues during the quarter
ended December 31, 2002.



Service revenue includes maintenance
contracts related to new product sales, renewal maintenance contracts for products previously deployed, training and consulting services. Support services for network security products accounted for 27% of revenues during the quarter ended December
31, 2003 as compared to 30% of revenues during the quarter ended December 31, 2002. The increase in service revenue corresponds to the growth in the Companys customer base and its timing of renewal maintenance.



15



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



Gross Profit



Gross profit as a percentage of revenues was 71% for the quarter ended December 30, 2003 and 74% for the quarter ended December 31,2002.



The lower gross margin is the direct result of the inclusion of SnapGear
results, which have lower gross margins than the existing CyberGuard product range.



The Companys gross margin has been, and will continue to be, affected by a variety of factors including, competition, the mix and average selling prices of products, new product introductions and enhancements,
and the fluctuations in manufacturing volumes. We must continue to manage each of these factors effectively for our gross margins to remain at their current level.



Operating Expenses, Other Income and Expense and Net Income



Research and development expense includes salaries, non-capitalized equipment, software, software tools, and depreciation
from capital equipment. Research and development expense increased by $356 to $1,563 for the quarter ended December 31, 2003 compared to $1,207 for the quarter ended December 31, 2002. The increase is net of research and development costs
capitalized during the quarter ended December 31, 2003 of $432 compared to $76 of research and development costs capitalized during the quarter ended December 31, 2002. Forty eight percent of the remaining increase in cost is the result of the
acquisition of NetOctave. The balance is the result of the return to full salary following the completion of the special option program discussed in Part I, Item 1, Footnote 7 of the 10Q filed with the SEC for the quarter ended December 31, 2001 as
well as the acquisition of SnapGear and higher payroll costs due to additional headcount in the current quarter, when compared to the prior year. As a percentage of total revenue, research and development expense decreased to 13% for the quarter
ended December 31, 2003 from 15% for the quarter ended December 31, 2002. The lower percentage is the result of the increase in research and development costs capitalized in the current quarter when compared to the prior year as well as the increase
in Company revenues.



We expect to increase our research and
development costs in total dollars to enhance and expand our current product offerings and develop new products. We plan to continue to make the necessary investment in research and development to keep our products at a competitive advantage.



Selling, general and administrative expense includes salaries,
commissions, costs associated with the executive, human resource, finance and administrative support functions, legal and accounting professional services, and depreciation and amortization expense. Selling, general and administrative expense
increased by $1,253 to $4,796 for the quarter ended December 31, 2003 from $3,543 for the quarter ended December 31, 2002.



The increase in selling, general and administrative expenses for the quarter ended December 31, 2003, of $1,253 is primarily attributable to increases in
the sales and marketing area related to increased headcount for training, marketing, inside sales staff and expansion of personnel within our US Government sales force. Headcount has also increased in our international operations in the EMEA and
APAC regions. The return to full salary following the special option program as described above in the discussion on research and development expense also contributed to the increase. The additional payroll related costs in the areas described
above, accounted for 72% of the overall selling, general and administrative expense increase of $1,253. Marketing expenditures accounted for 12% of the increase. Additionally, amortization expense



16



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



increased for the quarter when compared to the prior year, as a result of intangible assets acquired in the NetOctave and SnapGear acquisitions which
accounted for 11% of the increase.



Total other income
increased $18 for the quarter ended December 31, 2003 to $162 compared to $144 for the quarter ended December 31, 2002. The increase was the result of an increase in interest income and an increase in foreign currency translation gains.



The Company recorded an income tax benefit of $599 as of December 31,
2003, as a result of the reversal of a portion of the deferred tax asset valuation allowance. The reversal of the allowance was made because the Company believes it is more likely than not that this portion of the deferred tax asset will be
realized. The computation of our deferred tax asset and valuation allowance is based on taxable income we expect to earn over the next two years which will include the utilization of previously accumulated net operating tax losses. A valuation
allowance is provided for that portion of our deferred tax asset, which we cannot determine, is more likely than not to be recognized, due to our cumulative losses and the uncertainty as to future recoverability. We believe this is a conservative
approach in determining the deferred tax asset that may be realized. The risk factors discussed in Part II, Item 7 of Form 10K for the fiscal year ended June 30, 2003 could adversely affect our ability to generate future taxable income, thereby also
adversely impacting our ability to realize the deferred tax asset. We will continue to evaluate each quarter the amount, if any, of additional reduction of the valuation allowance that should be made. This will be based on managements estimate
and conclusions regarding the ultimate realization of the deferred tax asset, including but not limited to, the companys recent positive financial results as well as projected earnings over a two-year period. These projections are based upon
products currently being sold and markets that currently produce sales. The impact of further reductions of the valuation allowance will be to record a tax benefit which will increase net income in the period the determination is made.



Net income for the quarter ended December 31, 2003 was $2,344 compared to
net income of $1,508 for the quarter ended December 31, 2002.



The six-month period ended December 31,, 2003 compared to the six-month period ended December 31, 2002



Total Revenues



Total revenues, consist of product sales and maintenance and professional services, related to the sale of products. For the six-month period ended
December 31, 2003, total revenues increased by $4,923 to $20,256 compared to $15,333 for the six-month period ended December 31, 2002. The increase was comprised of an increase in product sales of $3,716 and an increase in services of $1,207.
International revenue represented approximately 52% of total revenues for the six-month period ended December 31, 2003 and 48% of total revenues for the six-month period ended December 31, 2002. The growth in revenues was driven by increased demand
for our product in all geographic markets and in both governmental and commercial sectors. The increase in product and service revenue is the result of an increase in the number of units shipped and not from an increase in product prices.



Network security product revenue accounted for 71% of revenue
during the six-month period ended December 31, 2003 compared to 70% of revenues during the quarter ended December 31, 2002.



Service revenue includes maintenance contracts related to new product sales, renewal maintenance contracts for products previously deployed, training and
consulting services. Support services for network security products accounted for 29% of revenues during the quarter ended December 31, 2003 compared to 30% of revenues during the quarter ended December 31, 2002. The increase in service



17



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



revenue corresponds to the growth in the Companys customer base and its timing of renewal maintenance.



Gross Profit



Gross profit as a percentage of revenues was 72% for the six-month period ended December 30, 2003 and 75% for the six-month
period ended December 31,2002.



The lower gross margin is the
direct result of the inclusion of SnapGear results, which have lower gross margins than the existing CyberGuard product range



The Companys gross margin has been, and will continue to be, affected by a variety of factors including, competition, the mix and average selling
prices of products, new product introductions and enhancements, and the fluctuations in manufacturing volumes. We must continue to manage each of these factors effectively for our gross margins to remain at their current level.



Operating Expenses, Other Income and Expense and Net Income



Research and development expense includes salaries, non-capitalized
equipment, software, software tools, and depreciation from capital equipment. Research and development expense increased by $1,141 to $3,395 for the six-month period ended December 31, 2003 compared to $2,254 for the six-month period ended December
31, 2002. The increase is net of research and development costs capitalized during the six-month period ended December 31, 2003 of $507 compared to $179 of research and development costs capitalized during the six-month period ended December 31,
2002. Thirty-seven percent of the cost increase is the result of the acquisition of NetOctave. The balance is the result of the return to full salary following the completion of the special option program discussed in Part I, Item 1, Footnote 7 of
the 10Q filed with the SEC for the quarter ended December 31, 2001 as well as higher payroll costs due to additional headcount in the current period, when compared to the prior year. As a percentage of total revenue, research and development expense
increased to 17% for the six-month period ended December 31, 2003 from 15% for the six-month period ended December 31, 2002.



We expect to increase our research and development costs in total dollars to enhance and expand our current product offerings and develop new products. We
plan to continue to make the necessary investment in research and development to keep our products at a competitive advantage.



Selling, general and administrative expense includes salaries, commissions, costs associated with the executive, human resource, finance and
administrative support functions, legal and accounting professional services, and depreciation and amortization expense. Selling, general and administrative expense increased by $1,830 to $8,695 for the six-month period ended December 31, 2003 from
$6,865 for the six-month period ended December 31, 2002.



The
increase in selling, general and administrative expenses for the six-month period ended December 31, 2003, is attributable to increases in headcount for training, marketing and inside sales staff as well as expansion of personnel for our US
Government sales division. Headcount has also increased in our international operations in the EMEA and APAC regions. The additional payroll related costs in the areas described above, accounted for 68% of the overall selling, general and
administrative expense increase of $1,830. Other cost increases included higher expenditures related to professional services, which accounted for 14% of the increase, and depreciation and amortization expense, which accounted for a further 14% of
the increase.



18



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



Total other income increased $99 for the six-month period ended December 31, 2003 to $220 compared to
$121 for the six-month period ended December 31, 2002. The increase was the result of an increase in interest income and foreign currency translation gains and a decrease in the loss on sale of fixed assets.



The Company recorded an income tax benefit of $867 for the six-month period
December 31, 2003, as a result of the reversal of a portion of the deferred tax asset valuation allowance. The reversal of the allowance was made because the Company believes it is more likely than not that this portion of the deferred tax asset
will be realized. The computation of our deferred tax asset and valuation allowance is based on taxable income we expect to earn over the next two years which will include the utilization of previously accumulated net operating tax losses. A
valuation allowance is provided for that portion of our deferred tax asset, which we cannot determine, is more likely than not to be recognized, due to our cumulative losses and the uncertainty as to future recoverability. We believe this is a
conservative approach in determining the deferred tax asset that may be realized. The risk factors discussed in Part II, Item 7 of Form 10K for the fiscal year ended June 30, 2003 could adversely affect our ability to generate future taxable income,
thereby also adversely impacting our ability to realize the deferred tax asset. We will continue to evaluate each quarter the amount, if any, of additional reduction of the valuation allowance that should be made. This will be based on
managements estimate and conclusions regarding the ultimate realization of the deferred tax asset, including but not limited to, the companys recent positive financial results as well as projected earnings over a two-year period. These
projections are based upon products currently being sold and markets that currently produce sales. The impact of further reductions of the valuation allowance will be to record a tax benefit which will increase net income in the period the
determination is made.



Net income for the six-month period
ended December 31, 2003 was $3,504 compared to net income of $2,440 for the six-month period ended December 31, 2002.



Liquidity and Capital Resources



At December 31, 2003, the Company had cash and cash equivalents on hand of $14,202 representing an increase of $2,107 from $12,095 as of June 30, 2003.
Net cash provided by operating activities during the six-month period ended December 31, 2003 of $624 was primarily attributable to net income from operations of $3,504 combined with an increase in accrued expenses and deferred revenue, and a
decrease in litigation receivable and other net, offset by a deferred tax benefit, and a decrease in litigation payable and accounts payable. Net cash used in investing activities during the six-month period ended December 31, 2003 of $681 related
to the purchase of property and equipment and the capitalization of software costs. Cash provided by financing activities of $2,168 during the six-month period ended December 31, 2003 reflects the proceeds from stock options exercised and purchases
made through the Companys Employee Stock Purchase Plan.



The Companys principal sources of liquidity at December 31, 2003, consisted of cash, accounts receivable, and vendor trade credit.



We believe our existing cash; cash equivalents and short-term investments will be sufficient to meet our cash requirements at least through the next
twelve months. However, we may be required or could elect to seek additional funding prior to that time. Our future capital requirements will depend on many factors, including our rate of revenue growth, the timing and extent of spending on support,
product development efforts, expansion of sales and marketing, the timing of introductions of new products and enhancement to existing products, and market acceptance of our products. Other recent and possible future events that could also
materially impact the Companys ability to successfully execute on its



19



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



business plans are described in Information Relating to Forward Looking Statements of this Item on Form 10-Q. We are not aware of any known demands,
commitments, events or uncertainties that will result or that are reasonably likely to result in our liquidity increasing or decreasing in a material way.



We have no other agreements or arrangements for third parties to provide us with sources of liquidity and capital resources, including off balance sheet
arrangements.



CRITICAL ACCOUNTING POLICIES



Our discussion and analysis of financial conditions and results of
operations is based on our consolidated financial statements, which have been prepared in accordance with generally accepted accounting principles in the United States. The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. On an on-going basis, we evaluate significant estimates used in preparing
our financial statements, including revenue recognition, bad debt, software development cost, inventory valuation, and reserve for deferred taxes. We base our estimates on historical experience and various other assumptions that we believe to be
reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under
different assumptions or conditions.



We believe the following
critical accounting policies affect the more significant judgments and estimates used in preparing our consolidated financial statements:



Revenue Recognition. Revenue recognition rules for software companies are very complex. We follow very specific and detailed guidelines in
measuring revenue; however, certain judgments affect the application of our revenue policy. The discretion involved in this process makes revenue results difficult to predict, and any shortfall in revenue or delay in recognizing revenue could cause
our operating results to vary significantly from quarter to quarter and could result in future operating losses.



Our revenue is derived from the following sources:



| | (i) | Product sales to resellers and end users.
| | --- | -----------------------------------------



| | (ii) | Contract engineering services, primarily from software and hardware customization for original equipment manufacturer (OEM) customers
| | ---- | -------------------------------------------------------------------------------------------------------------------------------------



| | (iii) | Product sales with customer-specific acceptance provisions to OEM customers and
| | ----- | -------------------------------------------------------------------------------



| | (iv) | Service revenue which is primarily maintenance which provides for customer support.
| | ---- | -----------------------------------------------------------------------------------



Revenues from product sales are recognized only when a contract or agreement has been executed, delivery of the product has
occurred, the fee is fixed and determinable and we believe collection is probable. Product revenue is generally recognized on product shipment; this includes the transfer of both title and risk of loss, provided that no significant obligations
remain. There is no product right of return available to the customer. We defer revenues on product sales for new value added resellers where we are unable to determine the ability of the reseller to honor a commitment to make fixed or determinable
payment. Revenue will be deferred until the resellers demonstrate consistency of payment within terms and there are no instances where we have to take back the product because of non-payment for a three-month period. For the quarter ended December
31, 2003, four resellers were reclassified from cash basis to accrual, based on a reasonable assurance of collectibility from evaluating their payment history and no product returns. No resellers were reclassified for the quarter ended December 31,
2002. For the six months ended December 31, 2003 and 2002, five and thirteen resellers were reclassified from cash basis



20



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



to accrual. The impact of the reclassifications did not have a material effect on revenue in any of the periods.



The Company recognizes contract engineering service revenue on a completed
contract basis inaccordance with SOP 81-1. Contract engineering contracts are relatively short term ranging from 1-3 months.



The Company recognizes revenue from product sales with customer-specific acceptance provisions when such specifications have been met and the title and
risks and rewards of ownership transfer to the customer.



Service revenues consist primarily of the annual fee for maintenance (post-contract customer support) and maintenance renewals from our existing customers and are recognized ratably on a monthly basis over the service contract term. These
services provide our customers access to our worldwide support organization for technical support, unspecified product updates/enhancements on a when and if available basis, and general security information. The updates are considered minor
enhancements to the software that are not separately marketable or considered a competitive feature or major upgrade. All products and services are separately priced.



The Company also provides other professional support services, such as training and consulting, which are available under
service agreements and charged for separately. These services are generally provided under time and materials contracts and revenue is recognized as the service is provided.



Bad Debts.We maintain allowances for doubtful accounts for estimated losses resulting from the inability of
our customers to make required payments. Significant judgment is required when we assess the ultimate realization of receivables, including the probability of collection and the credit-worthiness of each customer. In estimating the allowance for
doubtful accounts, we analyze our accounts receivable aging, historical bad debts, customer credit-worthiness, current economic trends and other factors. If the financial condition of our customers were to deteriorate, resulting in an impairment of
their ability to make payments, additional allowance might be required.



Software Development Costs. We capitalize costs related to the development of certain software products in accordance with Statement of Financial Accounting Standards (SFAS) No. 86, Accounting For the Costs Of Computer Software to
be Sold, Leased, or Otherwise Marketed which requires capitalization to begin when technological feasibility has been established and ends when the product is available for general release to customers. Software development costs incurred prior
to technological feasibility, defined by implementation of a beta project, are considered research and development costs and are expensed as incurred. Capitalized costs are amortized on a straight-line method over two years and is the greater of the
two amounts calculated using the methods noted in SFAS No. 86.



Inventory Valuation. Inventories consist primarily of component parts and computer hardware and are carried at the lower of cost, determined by the First-In-First-Out method, or market. We write our inventories down to estimated
market value based on assumptions of our future demand, based on projected product releases and market conditions. Variation in market trends, customer preferences, introduction of new products (replacing existing products) or technological advances
could, however, significantly affect these estimates and result in additional inventory write-downs.



Deferred Taxes. We provide a valuation allowance for that portion of deferred tax assets, which it cannot determine is more likely than not to be
recognized due to the Companys cumulative losses and the uncertainty as to future recoverability. Any reversal of the allowance is made when we believe that it



21



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



is more likely than not that this portion of the deferred tax asset will be realized. The computation of our deferred tax asset and valuation allowance is
based on taxable income we expect to earn over the next two years which will include the utilization of previously accumulated net operating tax losses. We will continue to evaluate each quarter the amount, if any, of additional reduction of the
valuation allowance that should be made. This will be based on managements estimate and conclusions regarding the ultimate realization of the deferred tax asset, including but not limited to, the companys recent positive financial
results as well as projected earnings over a two-year period. The impact of further reductions of the valuation allowance will be to record a tax benefit, which will increase net income in the period the determination is made. While we have
considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize the deferred tax asset, in the future, an
adjustment to the deferred tax asset would increase income in the period the determination was made.



Information Relating to Forward Looking Statements



Statements regarding future products, prospects, profitability, business plans and strategies, future revenues and revenue sources, future liquidity and capital resources, future computer network security market
directions, future acceptance of the Companys products and possible growth in markets, as well as all other statements contained in this Report on Form 10-Q that are not purely historical are forward-looking statements.



Forward-looking statements are based upon assumptions and analyses made by
the Company in light of current conditions, future developments and other factors the Company believes are appropriate in the circumstances, or information obtained from third parties and are subject to a number of assumptions, risks and
uncertainties. Readers are cautioned that forward-looking statements are not guarantees of future performance and that the actual results might differ materially from those suggested or projected in the forward-looking statements. Accordingly, there
can be no assurance that the forward-looking statements will occur or that results will not vary significantly from those described in the forward-looking statements. Some of the factors that might cause future actual events to differ from those
predicted or assumed include: future advances in technologies and computer security; the Companys history of annual net operating losses and the financing of these losses through the sale of assets and newly issued Company securities; the
Companys ability to execute on its business plans; the Companys dependence on outside parties such as its key customers and alliance partners; competition from major computer hardware, software, and networking companies; risk and expense
of government regulation and effects on changes in regulation; the limited experience of the Company in marketing its products; uncertainties associated with product performance liability; risks associated with growth and expansion; global economic
conditions, overall network security spending, risks associated with obtaining and maintaining patent and intellectual property right protection, uncertainties in availability of expansion capital in the future and other risks associated with
capital markets, including the events of September 11, 2001 and its repercussions. In addition, certain events that have occurred also are factors that might cause future actual events to differ from those predicted or assumed, including: the impact
of the restatement of financial results for the Companys fiscal year ended June 30, 1997 and quarters ended September 30, 1997, December 31, 1997 and March 31, 1998; the completion of the numerous organizational changes and the assembly of a
new management team for CyberGuard; the outcome of a class action lawsuit against the Company relating to the restatement of financial results for the fiscal periods noted above. In addition, the forward-looking statements herein involve
assumptions, risks and uncertainties, including, but not limited to economic, competitive, operational, management, governmental, regulatory, litigation and technological factors affecting the Companys operations, liquidity, capital resources,
markets, strategies, products, prices and other factors discussed elsewhere



22



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



herein and in the other documents filed by the Company with the Securities and Exchange Commission. Copies of these filings can be obtained at the Investor
Relations section of our website at www.cyberguard.com. We provide our annual and quarterly reports free of charge on www.cyberguard.com, as soon as reasonably practicable after they are electronically filed, or furnished to the SEC.
Many of the foregoing factors are beyond the Companys control.



The Companys future success is based largely on its ability to develop and sell increasingly technologically advanced network security solutions in sufficient volume and at sufficient prices to become profitable on a consistent basis.
In addition, the network security market is characterized by extremely rapid technological change, requiring rapid product development. The velocity of technological change has accelerated, and the Company believes that it is important to its future
that it keeps pace with these changes. The Company believes that competition will continue to intensify in the rapidly evolving markets in which the Company is involved, and that the continued development of technologically advanced products will be
necessary to keep our products current. The Company believes that its ability to generate adequate cash flow from operations will be critical to its future.



|Item 3. | Quantitative and Qualitative Disclosures Concerning Market Risk
|------- | ---------------------------------------------------------------



We have limited exposure to financial market risks, including changes in interest rates. The fair value of our investments or related income would not be
significantly impacted by a 100 basis point increase or decrease in interest rates due mainly to the short-term nature of the major portion of our investments. A fluctuation in interest rates would not significantly affect interest expense on debt
obligations since a significant portion of the debt obligation is at a fixed rate of interest.



The Company uses the U.S. Dollar as its reporting currency for financial statement purposes. The Company conducts business in numerous countries around the world through its European subsidiary that uses the local
currency to denominate its transactions. Therefore, the Company is subject to certain risks associated with fluctuating foreign currencies.



Due to the long-term nature of the Companys investment in this subsidiary, the translation adjustments resulting from these exchange rate
fluctuations are excluded from the results of operations and recorded in a separate component of consolidated stockholders equity. The Company monitors its currency exposure but does not hedge its translation exposure due to the high economic
costs of such a program and the long-term nature of its investment in its European subsidiary.



|Item 4. | Controls and Procedures
|------- | -----------------------



Evaluation of Disclosure Controls and Procedures



The Company maintains disclosure controls and procedures designed to ensure that information required to be disclosed in reports filed under the
Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time periods. As of the end of the period covered by this report, the Companys Chief Executive Officer and Chief Financial
Officer evaluated, with the participation of CyberGuards management, the effectiveness of the Companys disclosure controls and procedures. Based on the evaluation, which disclosed no significant deficiencies or material weaknesses, the
Companys Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective. There were no changes in the Companys internal control over financial reporting that
occurred during the Companys most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



23



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



The Company is in the process of upgrading its computer systems used for operations in certain
subsidiaries. The upgrade process will take place over the next several quarters. Throughout this implementation, there have been no changes in the Companys internal control over financial reporting that have materially affected, or are
reasonably likely to materially affect, the Companys internal control over financial reporting.



Limitations on the Effectiveness of Controls



The Company maintains a system of internal accounting controls to provide reasonable assurance that assets are safeguarded and that transactions are executed in accordance with managements authorization and recorded properly to permit
the preparation of financial statements in accordance with accounting principles generally accepted in the United States. However, the Companys management, including the CEO and CFO, does not expect that the Companys disclosure controls
or internal controls will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a
control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide
absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because
of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the controls. The design of any system of controls also is based in
part upon certain assumptions about the likelihood of future events, and there can be no absolute assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate
because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.



24



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



PART II: OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------



Litigation



On August
24, 1998, the Company announced, among other things, that due to a review of its revenue recognition practices relating to distributors and resellers, it would restate prior financial results. After the August 24, 1998 announcement, twenty-five
purported class action lawsuits were filed by alleged shareholders against the Company and certain former officers and directors. Pursuant to an order issued by the Court, these actions have been consolidated into one action, styled Stephen
Cheney, et al. v. CyberGuard Corporation, et al., Case No. 98-6879-CIV-Gold, in the United States District Court, Southern District of Florida. On August 23, 1999, the plaintiffs filed a Consolidated and Amended Class Action Complaint. This
action seeks damages purportedly on behalf of all persons who purchased or otherwise acquired the Companys common stock during various periods from November 7, 1996 through August 24, 1998. The complaint alleges, among other things, that as a
result of accounting irregularities relating to the Companys revenue recognition policies, the Companys previously issued financial statements were materially false and misleading and that the defendants knowingly or recklessly published
these financial statements which caused the Companys common stock prices to rise artificially. The action alleges violations of Section 10(b) of the Securities Exchange Act of 1934 (Exchange Act) and SEC Rule 10b-5 promulgated
thereunder and Section 20(a) of the Exchange Act. Subsequently, the defendants, including the Company, filed their respective motions to dismiss the Consolidated and Amended Class Action Complaint. On July 31, 2000, the Court issued a ruling denying
the Companys and Robert L. Carberrys (the Companys CEO from June 1996 through August 1998) motions to dismiss. The court granted the motions to dismiss with prejudice for defendants William D. Murray (the Companys CFO from
November 1997 through August 1998), Patrick O. Wheeler (the Companys CFO from April 1996 through October 1997), C. Shelton James (the Companys former Audit Committee Chairman), and KPMG Peat Marwick LLP (KPMG). On August 14,
2000, the plaintiffs filed a motion for reconsideration of that order. The Company filed an answer to the plaintiffs Consolidated and Amended Class Action Complaint on August 24, 2000. On March 20, 2001, the Court ruled on the plaintiffs
motion for reconsideration that the previously dismissed defendants William D. Murray, Patrick O. Wheeler and C. Shelton James should not have been dismissed from the action and shall be defendants in this action under the control person liability
claims under Section 20(a) of the Exchange Act, and that the plaintiffs may amend the Consolidated and Amended Class Action Complaint to bring claims against C. Shelton James under Section 10(b) of the Exchange Act and Rule 10b-5 promulgated
thereunder. On April 5, 2001, the plaintiffs filed their Second Consolidated and Amended Class Action Complaint to include amended claims against C. Shelton James. On May 10, 2001, the Company filed an answer and affirmative defenses to
plaintiffs Second Consolidated and Amended Class Action Complaint. On August 14, 2002, the Court granted the plaintiffs Motion for Class Certification and certified the class to include all investors who acquired the Companys
common stock between November 7, 1996 and August 24, 1998 and were damaged by the purchase of such stock. The trial is scheduled for March 2004.



In July 2003, the Company entered into a Memorandum of Understanding to settle this lawsuit. The settlement amount of $10 million required the Company to
incur a one-time charge of $3.9 million in the fourth quarter of its fiscal year ending June 30, 2003 for the amount in excess of the insurance coverage and related costs. The Company paid its portion of the settlement amount in cash. On October 9,
2003, the Company and all other parties signed a Stipulation and Agreement of Settlement and filed a Joint Motion for Preliminary Approval of Settlement of the lawsuit. On November 6, 2003, a hearing was held on the joint motion. The Company expects
that a final hearing will be held in April of 2004. The terms of the settlement are subject to final approval by the court, and there can be no assurance that the court will approve this proposed settlement of the lawsuit.



If the court does not approve the settlement, there can be no assurance that
the Company will ultimately be successful in defending the lawsuit, or that if the Company is unsuccessful, that there will be sufficient insurance coverage to cover any expense of the lawsuit and/or any judgment rendered against the Company. The
Companys obligation to indemnify its officers and directors under the aforementioned lawsuit is insured to the extent of the limits of the applicable insurance policies. The Company has initially notified its insurance carrier of the existence
of the lawsuit, and the carrier has sent the Company a reservation of rights letter. If the settlement is not approved by the court, the Company intends to vigorously defend this action, and believes that in the event that it is unsuccessful,
insurance coverage will be available to defray a portion, or substantially all, of the expense of defending and settling the lawsuit or paying a judgment. However, the Company is unable to predict the ultimate outcome of the litigation. There can be
no assurance that the Company will be successful in defending the lawsuit or, if unsuccessful, that insurance will be available to pay all or any portion of the expense of the lawsuit. If the Company is unsuccessful in defending the lawsuit and the
insurance coverage is unavailable or insufficient, the resolution of the lawsuit could have a material adverse effect on the Companys consolidated financial position, results of operations, and cash flows.



25



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



On November 14, 2002, the Company filed a lawsuit against Data Return Corporation (Data
Return) in the United States District Court of the Northern District of Texas, alleging breach of contract, and seeking, among other remedies, damages of approximately $4 million. On December 9, 2002, Data Return filed an answer and
affirmative defenses, and also counterclaims against the Company, alleging breach of contract, breach of warranty, fraud, negligent misrepresentation and deceptive trade practices, and seeking unspecified damages. On December 30, 2002, the Company
filed its answer and affirmative defenses to the counterclaims and a motion to dismiss the fraud, negligent misrepresentation and deceptive trade practices counterclaims.



In February 2003, the Company has learned that Data Return filed for bankruptcy protection under Chapter 11 in the United
States Bankruptcy Court, District of Massachusetts. In Re divine, et seq., (Case Nos. 11472-JNF, et seq.). More specifically, the Data Return bankruptcy proceeding was consolidated with a number of other Chapter 11 proceedings that had been
filed for other related entities, including but not limited to divine, Inc. In December 2003, Data Return filed a motion in the bankruptcy proceeding requesting an order authorizing a settlement between Data Return and the Company pursuant to which
the parties would resolve all disputes between them, with the only consideration being the exchange of mutual releases from liability. With no objections having been received, the court granted the motion authorizing the settlement agreement and
entered an order on the bankruptcy courts docket effective January 22, 2004. Given the parties resolution of the disputes, the pertinent documents necessary to dismiss the proceeding in the United States District Court for the Northern
District of Texas will be filed.



The Company is involved from
time to time, in the ordinary course of its business, in various litigation relating to the conduct of its business. The Company believes that these other litigation matters will not have a material adverse effect on its consolidated financial
position, results of operations or cash flows.



26



---

##### Table of Contents

CYBERGUARD CORPORATION

December 31, 2003

(Dollars in thousands, except per share data)



|Item 2. | Changes in Securities and Use of Proceeds
|------- | -----------------------------------------



None



|Item 3. | Defaults upon Senior Securities
|------- | -------------------------------



None



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------



None.



|Item 5. | Other Information
|------- | -----------------



Peter Howard was appointed a director of the Board effective January 1, 2004.



Scott. J. Hammack resigned as the CEO and Chairman of the Board, and Patrick J. Clawson was appointed as CEO and Chairman of
the Board, effective January 3, 2004.



Mike Wittig was
appointed President, effective January 3, 2004.



John Tiberi
did not stand for re-election and resigned from the Board effective January 29, 2004.



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



(a) Exhibits:



|            |  |                                                                                                                                                                        
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit Description                                                                                                                                                    
|            | 
|2.1         |  | Agreement and Plan of Merger among CyberGuard Corporation, SnapGear Acquisition Corporation and SnapGear, Inc. dated as of November 12, 2003. (1)                      
|            | 
|10.1        |  | Employment Agreement Amendment between the Company and Patrick J. Clawson, dated December 4, 2003.                                                                     
|            | 
|10.2        |  | Employment Agreement Amendment between the Company and Michael Wittig, dated December 4, 2003.                                                                         
|            | 
|31.01       |  | Certification by Patrick J. Clawson, Chief Executive Officer, pursuant to Exchange Act Rules 13a-14 and 15d-15.                                                        
|            | 
|31.02       |  | Certification by Michael D. Matte, Chief Financial Officer, pursuant to Exchange Act Rules 13a-14 and 15d-15.                                                          
|            | 
|32.01       |  | Certification by Patrick J. Clawson, Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|            | 
|32.02       |  | Certification by Michael D. Matte, 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) | Incorporated herein by reference from the Form 8-K dated December 4, 2003 and filed with the SEC on December 4, 2003.
|--- | ---------------------------------------------------------------------------------------------------------------------



(b) Reports filed on Form 8-K during the quarter ended December 31, 2003:



During the quarter ended December 31, 2003, the Company filed three Current Reports on Form
8-K.On October 23, 2003, Item 7 and 12 in connection with the results of operations for September 30, 2003 was filed. On November 12, 2003, Item 5 and 7 and on December 4, 2003, Item 2 and 7 in connection with the acquisition of SnapGear
were filed.



27



---

##### Table of Contents

SIGNATURES



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



|                        |  |  |  |                        |  |     |  |                                     
|----------------------- |  |  |  | ---------------------- |  | --- |  | ------------------------------------
|Date: February 12, 2004 |  |  |  | CYBERGUARD CORPORATION
|                        |  |  |  |                       
|                        |  |  |  |                        |  | By: |  | /s/    PATRICK J. CLAWSON           
|                        |  |  |  |                        |  |     |  |                                     
|                        |  |  |  |                        |  |     |  | Chairman and Chief Executive Officer



| |  |  |  |  |  |     |  |                                                                                                   
| |  |  |  |  |  | --- |  | --------------------------------------------------------------------------------------------------
| |  |  |  | 
| |  |  |  |  |  | By: |  | /s/    MICHAEL D. MATTE                                                                           
| |  |  |  |  |  |     |  |                                                                                                   
| |  |  |  |  |  |     |  | Vice President of Finance and Chief Financial Officer (Principal Financial and Accounting Officer)





---

##### Table of Contents

Exhibit Index



|               |  |                                                                                                                                                                        
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                            
|               | 
|10.1           |  | Employment Agreement Amendment between the Company and Patrick J. Clawson, dated December 4, 2003.                                                                     
|               | 
|10.2           |  | Employment Agreement Amendment between the Company and Michael Wittig, dated December 4, 2003.                                                                         
|               | 
|31.01          |  | Certification by Patrick J. Clawson, Chief Executive Officer, pursuant to Exchange Act Rules 13a-14 and 15d-15.                                                        
|               | 
|31.02          |  | Certification by Michael D. Matte, Chief Financial Officer, pursuant to Exchange Act Rules 13a-14 and 15d-15.                                                          
|               | 
|32.01          |  | Certification by Patrick J. Clawson, Chief Executive Officer, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|               | 
|32.02          |  | Certification by Michael D. Matte, Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.