##### Table of Contents

---

U.S. SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



(Mark One)

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



For the quarterly period ended June 30, 2005



OR



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



For the transition period from
                     to



COMMISSION FILE NUMBER    001-32432

333-88168



---



SYNIVERSE HOLDINGS, INC.

SYNIVERSE TECHNOLOGIES, INC.

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 30-0041666                          
|Delaware                                                       |  | 06-1262301                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)



201 N. Franklin
Street, Suite 700

Tampa, Fl 33602

(Address of principal executive office)

(Zip code)



(813) 273-3000

(Registrants telephone number, including area code)



---



Indicate by check mark whether the registrant:
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days.    Yes  x    No ̈



Explanatory Note: On February 10, 2005, Syniverse Holdings, Inc. completed an initial public offering of its common stock.



Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x



Indicate the number of shares outstanding of each of the issuers
classes of Common Stock, as of the latest practicable date.



Shares Outstanding as of August 12, 2005

Syniverse Holdings, Inc.: 67,370,260 shares of common stock, $0.001 par
value

Syniverse Technologies, Inc.: 1,000 shares of common stock, no par value,

all of which is owned by Syniverse Holdings, Inc.



---



---

##### Table of Contents

TABLE OF CONTENTS



|              |  |                                                                                                                                   |  |     
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                                                                   |  | Page
|              |  |                                                                                                                                  
|PART I:       |  | FINANCIAL INFORMATION                                                                                                             |  |     
|              |  |                                                                                                                                  
|ITEM 1:       |  | Condensed Consolidated Financial Statements                                                                                       |  |     
|              |  |                                                                                                                                  
|              |  | Condensed Consolidated Balance Sheets as of June 30, 2005 (unaudited) and December 31, 2004                                       |  | 3   
|              |  |                                                                                                                                  
|              |  | Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2005 (unaudited) and 2004 (unaudited) |  | 4   
|              |  |                                                                                                                                  
|              |  | Condensed Consolidated Statements of Cash Flows for the three and months ended June 30, 2005 (unaudited) and 2004 (unaudited)     |  | 5   
|              |  |                                                                                                                                  
|              |  | Notes to Condensed Consolidated Financial StatementsJune 30, 2005 (unaudited)                                                    |  | 6   
|              |  |                                                                                                                                  
|ITEM 2:       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                             |  | 23  
|              |  |                                                                                                                                  
|ITEM 3:       |  | Quantitative and Qualitative Disclosures about Market Risk                                                                        |  | 39  
|              |  |                                                                                                                                  
|ITEM 4:       |  | Controls and Procedures                                                                                                           |  | 39  
|              |  |                                                                                                                                  
|PART II:      |  | OTHER INFORMATION                                                                                                                 |  |     
|              |  |                                                                                                                                  
|ITEM 1:       |  | Legal Proceedings                                                                                                                 |  | 40  
|              |  |                                                                                                                                  
|ITEM 2:       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                       |  | 40  
|              |  |                                                                                                                                  
|ITEM 3:       |  | Defaults Upon Senior Securities                                                                                                   |  | 40  
|              |  |                                                                                                                                  
|ITEM 4:       |  | Submission of Matters to a Vote of Security Holders                                                                               |  | 40  
|              |  |                                                                                                                                  
|ITEM 5:       |  | Other Information                                                                                                                 |  | 40  
|              |  |                                                                                                                                  
|ITEM 6:       |  | Exhibits                                                                                                                          |  | 41  
|              | 
|SIGNATURES    |  | 45                                                                                                                               
|              | 
|EXHIBIT INDEX |  | 46                                                                                                                               



2



---

##### Table of Contents

PART 1

FINANCIAL INFORMATION



ITEM 1.



SYNIVERSE HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(AMOUNTS IN THOUSANDS EXCEPT SHARE DATA)



|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | -------- | - | ---------------- | - | -------- | -
|                                                                                                                                                                                                                                                                                                                                                                                       |  | June 30,2005 |          |   | December 31,2004 |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  | (unaudited)  |          |   |                  |  
|ASSETS                                                                                                                                                                                                                                                                                                                                                                                 |  |              |          |   |                  |   |          |  
|Current assets:                                                                                                                                                                                                                                                                                                                                                                        |  |              |          |   |                  |   |          |  
|Cash                                                                                                                                                                                                                                                                                                                                                                                   |  | $            | 58,007   |   |                  | $ | 17,919   |  
|Accounts receivable, net of allowances of $1,488 and $1,142, respectively                                                                                                                                                                                                                                                                                                              |  |              | 70,580   |   |                  |   | 79,450   |  
|Deferred tax assets, net                                                                                                                                                                                                                                                                                                                                                               |  |              | 379      |   |                  |   | 86       |  
|Prepaid and other current assets                                                                                                                                                                                                                                                                                                                                                       |  |              | 8,158    |   |                  |   | 4,789    |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total current assets                                                                                                                                                                                                                                                                                                                                                                   |  |              | 137,124  |   |                  |   | 102,244  |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Property and equipment, net                                                                                                                                                                                                                                                                                                                                                            |  |              | 36,893   |   |                  |   | 35,703   |  
|Capitalized software, net                                                                                                                                                                                                                                                                                                                                                              |  |              | 52,951   |   |                  |   | 54,663   |  
|Deferred costs, net                                                                                                                                                                                                                                                                                                                                                                    |  |              | 6,344    |   |                  |   | 12,889   |  
|Goodwill                                                                                                                                                                                                                                                                                                                                                                               |  |              | 362,272  |   |                  |   | 362,600  |  
|Identifiable intangibles, net:                                                                                                                                                                                                                                                                                                                                                         |  |              |          |   |                  |   |          |  
|Customer contract, net                                                                                                                                                                                                                                                                                                                                                                 |  |              | 2,940    |   |                  |   | 5,228    |  
|Customer base, net                                                                                                                                                                                                                                                                                                                                                                     |  |              | 196,286  |   |                  |   | 203,866  |  
|Other assets                                                                                                                                                                                                                                                                                                                                                                           |  |              | 1,591    |   |                  |   |         |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total assets                                                                                                                                                                                                                                                                                                                                                                           |  | $            | 796,401  |   |                  | $ | 777,193  |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                                                                                                                                                                                                                                   |  |              |          |   |                  |   |          |  
|Current liabilities:                                                                                                                                                                                                                                                                                                                                                                   |  |              |          |   |                  |   |          |  
|Accounts payable                                                                                                                                                                                                                                                                                                                                                                       |  | $            | 7,986    |   |                  | $ | 7,680    |  
|Accrued payroll and related benefits                                                                                                                                                                                                                                                                                                                                                   |  |              | 8,654    |   |                  |   | 15,453   |  
|Accrued interest                                                                                                                                                                                                                                                                                                                                                                       |  |              | 9,753    |   |                  |   | 14,025   |  
|Other accrued liabilities                                                                                                                                                                                                                                                                                                                                                              |  |              | 30,601   |   |                  |   | 22,946   |  
|Current portion of Term Note B                                                                                                                                                                                                                                                                                                                                                         |  |              | 2,400    |   |                  |   | 2,400    |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total current liabilities                                                                                                                                                                                                                                                                                                                                                              |  |              | 59,394   |   |                  |   | 62,504   |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Long-term liabilities:                                                                                                                                                                                                                                                                                                                                                                 |  |              |          |   |                  |   |          |  
|Deferred tax liabilities                                                                                                                                                                                                                                                                                                                                                               |  |              | 32,636   |   |                  |   | 27,979   |  
|Senior Subordinated Notes, net of discount                                                                                                                                                                                                                                                                                                                                             |  |              | 157,434  |   |                  |   | 241,817  |  
|Term Note B, net of discount                                                                                                                                                                                                                                                                                                                                                           |  |              | 236,400  |   |                  |   | 213,231  |  
|Other long-term liabilities                                                                                                                                                                                                                                                                                                                                                            |  |              | 2,438    |   |                  |   | 2,908    |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total long-term liabilities                                                                                                                                                                                                                                                                                                                                                            |  |              | 428,908  |   |                  |   | 485,935  |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Commitments and contingencies                                                                                                                                                                                                                                                                                                                                                          |  |              |          |   |                  |   |          |  
|Class A cumulative redeemable preferred stock, par value $0.01; 300,000 shares authorized, 0 and 240,479.70 issued and outstanding at
June 30, 2005 and December 31, 2004, respectively including accrued and unpaid dividends of $0 and $95,134 at June 30, 2005 and December 31, 2004 (Redemption value of $0 and $335,614 at June 30, 2005 and and
December 31, 2004, respectively) |  |              |         |   |                  |   | 335,614  |  
|Stockholders equity (deficit):                                                                                                                                                                                                                                                                                                                                                        |  |              |          |   |                  |   |          |  
|Preferred stock, $0.001 par value; 300,000 shares authorized; no shares issued                                                                                                                                                                                                                                                                                                         |  |              |         |   |                  |   |         |  
|Common stock, $0.001 par value; 100,300,000 shares authorized; 67,667,228 issued and 67,370,260 shares outstanding and 39,837,630 shares
issued and outstanding at June 30, 2005 and December 31, 2004, respectively                                                                                                                                                                   |  |              | 68       |   |                  |   | 40       |  
|Additional paid-in capital                                                                                                                                                                                                                                                                                                                                                             |  |              | 457,158  |   |                  |   | 37,021   |  
|Accumulated deficit                                                                                                                                                                                                                                                                                                                                                                    |  |              | (149,479 | ) |                  |   | (144,305 | )
|Accumulated other comprehensive income                                                                                                                                                                                                                                                                                                                                                 |  |              | 375      |   |                  |   | 384      |  
|Less treasury stock, at cost (296,968 shares at June 30, 2005)                                                                                                                                                                                                                                                                                                                         |  |              | (23      | ) |                  |   |         |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total stockholders equity (deficit)                                                                                                                                                                                                                                                                                                                                                   |  |              | 308,099  |   |                  |   | (106,860 | )
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  
|Total liabilities and stockholders equity                                                                                                                                                                                                                                                                                                                                             |  | $            | 796,401  |   |                  | $ | 777,193  |  
|                                                                                                                                                                                                                                                                                                                                                                                       |  |              |          |   |                  |   |          |  



See Notes to Condensed
Consolidated Financial Statements



3



---

##### Table of Contents

SYNIVERSE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(AMOUNTS IN THOUSANDS EXCEPT PER SHARE DATA)



|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                                                                    |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                                                                    |  | 2005                       |        |   | 2004                     |   |         | 2005 |  |   | 2004    |  
|Revenues                                                                            |  | $                          | 86,875 |   |                          | $ | 84,941  |      |  | $ | 166,294 |   |  | $ | 161,611 |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Costs and expenses:                                                                 |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Cost of operations (excluding depreciation and amortization shown separately below) |  |                            | 34,446 |   |                          |   | 36,271  |      |  |   | 66,872  |   |  |   | 71,426  |  
|Sales and marketing                                                                 |  |                            | 5,812  |   |                          |   | 5,169   |      |  |   | 11,474  |   |  |   | 10,444  |  
|General and administrative                                                          |  |                            | 12,137 |   |                          |   | 8,904   |      |  |   | 21,846  |   |  |   | 17,525  |  
|Provision for (recovery of) uncollectible accounts                                  |  |                            | 243    |   |                          |   | (257    | )    |  |   | 688     |   |  |   | (9      | )
|Depreciation and amortization                                                       |  |                            | 12,190 |   |                          |   | 9,891   |      |  |   | 24,075  |   |  |   | 20,181  |  
|Restructuring                                                                       |  |                            |       |   |                          |   | 289     |      |  |   |        |   |  |   | 289     |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                                                    |  |                            | 64,828 |   |                          |   | 60,267  |      |  |   | 124,955 |   |  |   | 119,856 |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Operating income                                                                    |  |                            | 22,047 |   |                          |   | 24,674  |      |  |   | 41,339  |   |  |   | 41,755  |  
|Other income (expense), net:                                                        |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Interest income                                                                     |  |                            | 398    |   |                          |   | 427     |      |  |   | 737     |   |  |   | 598     |  
|Interest expense                                                                    |  |                            | (8,590 | ) |                          |   | (12,393 | )    |  |   | (19,094 | ) |  |   | (26,324 | )
|Loss on extinguishment of debt                                                      |  |                            |       |   |                          |   |        |      |  |   | (23,788 | ) |  |   |        |  
|Other, net                                                                          |  |                            |       |   |                          |   |        |      |  |   |        |   |  |   | (6      | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|                                                                                    |  |                            | (8,192 | ) |                          |   | (11,966 | )    |  |   | (42,145 | ) |  |   | (25,732 | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Income (loss) before provision for income taxes                                     |  |                            | 13,855 |   |                          |   | 12,708  |      |  |   | (806    | ) |  |   | 16,023  |  
|Provision for income taxes                                                          |  |                            | 2,077  |   |                          |   | 2,088   |      |  |   | 4,368   |   |  |   | 4,192   |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income (loss)                                                                   |  |                            | 11,778 |   |                          |   | 10,620  |      |  |   | (5,174  | ) |  |   | 11,831  |  
|Preferred stock dividends                                                           |  |                            |       |   |                          |   | (7,791  | )    |  |   | (4,195  | ) |  |   | (15,392 | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income (loss) attributable to common stockholders                               |  | $                          | 11,778 |   |                          | $ | 2,829   |      |  | $ | (9,369  | ) |  | $ | (3,561  | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Net income (loss) per common share                                                  |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                               |  | $                          | 0.18   |   |                          | $ | 0.07    |      |  | $ | (0.16   | ) |  | $ | (0.09   | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Diluted                                                                             |  | $                          | 0.18   |   |                          | $ | 0.07    |      |  | $ | (0.16   | ) |  | $ | (0.09   | )
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Weighted average common shares outstanding                                          |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Basic                                                                               |  |                            | 66,061 |   |                          |   | 39,838  |      |  |   | 57,470  |   |  |   | 39,838  |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  
|Diluted                                                                             |  |                            | 66,064 |   |                          |   | 39,838  |      |  |   | 57,470  |   |  |   | 39,838  |  
|                                                                                    |  |                            |        |   |                          |   |         |      |  |   |         |   |  |   |         |  





See Notes to Condensed Consolidated Financial Statements



4



---

##### Table of Contents

SYNIVERSE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(DOLLARS IN THOUSANDS)



|                                                                                         |  |                           |          |   |      |   |         |  
|---------------------------------------------------------------------------------------- |  | ------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                         |  | Six Months Ended June 30, |         
|                                                                                         |  | 2005                      |          |   | 2004 |  
|Cash flows from operating activities                                                     |  |                           |          |   |      |   |         |  
|Net income (loss)                                                                        |  | $                         | (5,174   | ) |      | $ | 11,831  |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                           |          |   |      |   |         |  
|Depreciation and amortization including amortization of deferred debt issuance costs     |  |                           | 25,764   |   |      |   | 25,020  |  
|Provision for (recovery of) uncollectible accounts                                       |  |                           | 688      |   |      |   | (9      | )
|Deferred income tax expense                                                              |  |                           | 4,364    |   |      |   | 4,171   |  
|Loss on extinguishment of debt                                                           |  |                           | 23,788   |   |      |   |        |  
|Loss on disposition of property                                                          |  |                           | 611      |   |      |   | 127     |  
|Changes in operating assets and liabilities:                                             |  |                           |          |   |      |   |         |  
|Accounts receivable                                                                      |  |                           | 8,182    |   |      |   | (11,166 | )
|Other current assets                                                                     |  |                           | (3,259   | ) |      |   | 117     |  
|Accounts payable, accrued payroll and related benefits                                   |  |                           | (6,446   | ) |      |   | 1,411   |  
|Other current liabilities                                                                |  |                           | 3,383    |   |      |   | 4,618   |  
|Other assets and liabilities                                                             |  |                           | (862     | ) |      |   | (980    | )
|                                                                                         |  |                           |          |   |      |   |         |  
|Net cash provided by operating activities                                                |  |                           | 51,039   |   |      |   | 35,140  |  
|                                                                                         |  |                           |          |   |      |   |         |  
|Cash flows from investing activities                                                     |  |                           |          |   |      |   |         |  
|Capital expenditures                                                                     |  |                           | (14,077  | ) |      |   | (12,135 | )
|                                                                                         |  |                           |          |   |      |   |         |  
|Net cash used in investing activities                                                    |  |                           | (14,077  | ) |      |   | (12,135 | )
|                                                                                         |  |                           |          |   |      |   |         |  
|Cash flows from financing activities                                                     |  |                           |          |   |      |   |         |  
|Debt issuance fees paid                                                                  |  |                           | (1,948   | ) |      |   |        |  
|Principal payments on long-term debt                                                     |  |                           |         |   |      |   | (20,100 | )
|Repayment of senior subordinated notes including prepayment premium and related fees     |  |                           | (98,124  | ) |      |   |        |  
|Repayment of previous senior credit facility                                             |  |                           | (220,073 | ) |      |   |        |  
|Borrowings under new senior credit facility                                              |  |                           | 240,000  |   |      |   |        |  
|Principal payments on senior credit facility                                             |  |                           | (1,200   | ) |      |   |        |  
|Proceeds from issuance of common stock, net of issuance costs of $20,961                 |  |                           | 260,959  |   |      |   |        |  
|Redemption of Class A preferred stock at liquidation value                               |  |                           | (176,456 | ) |      |   |        |  
|Purchase of treasury stock                                                               |  |                           | (23      | ) |      |   |         |  
|                                                                                         |  |                           |          |   |      |   |         |  
|Net cash provided by (used in) financing activities                                      |  |                           | 3,135    |   |      |   | (20,100 | )
|                                                                                         |  |                           |          |   |      |   |         |  
|Effect of exchange rate changes on cash                                                  |  |                           | (9       | ) |      |   | (46     | )
|                                                                                         |  |                           |          |   |      |   |         |  
|Net increase in cash                                                                     |  |                           | 40,088   |   |      |   | 2,859   |  
|Cash at beginning of period                                                              |  |                           | 17,919   |   |      |   | 8,299   |  
|                                                                                         |  |                           |          |   |      |   |         |  
|Cash at end of period                                                                    |  | $                         | 58,007   |   |      | $ | 11,158  |  
|                                                                                         |  |                           |          |   |      |   |         |  
|Supplemental cash flow information                                                       |  |                           |          |   |      |   |         |  
|Interest paid                                                                            |  | $                         | 22,233   |   |      | $ | 21,829  |  
|Income taxes paid                                                                        |  |                           | 11       |   |      |   |        |  
|Supplemental non-cash transactions                                                       |  |                           |          |   |      |   |         |  
|Conversion of Class A cumulative redeemable preferred stock to common stock              |  | $                         | 163,353  |   |      | $ |        |  



See Notes to Condensed
Consolidated Financial Statements



5



---

##### Table of Contents

SYNIVERSE HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

(AMOUNTS IN THOUSANDS EXCEPT SHARE DATA)



1. Business and Recent Organizational Changes



We are a leading provider of mission-critical technology services to wireless telecommunications companies worldwide. Our solutions simplify technology
complexities by integrating disparate carriers systems and networks in order to provide seamless global voice and data communications to wireless subscribers. Many carriers depend on our integrated suite of services to solve their most complex
technology challenges and to facilitate the rapid deployment of next generation wireless services. We provide our services to over 330 telecommunication carriers in approximately 44 countries, including the ten largest U.S. carriers and six of the
ten largest international wireless carriers. The majority of our revenues are transaction-based and derived from long-term contracts, typically averaging three years in duration.



We acquired the North American clearinghouse business of Electronic Data Systems Corporation (IOS North America) on
September 30, 2004. The acquisition was accounted for using the purchase method of accounting.



On January 17, 2005, Syniverse Holdings, LLC (Syniverse LLC), our former parent, contributed its ownership of all the non-voting common stock of
Syniverse Networks, Inc. (Syniverse Networks) to us, resulting in our ownership of 100% of Syniverse Networks. From February 14, 2002 until January 17, 2005, Syniverse LLC owned all of the non-voting common stock and we owned all of the
voting preferred stock of Syniverse Networks. Prior to February 14, 2002, the Verizon business, which we acquired, owned all of the operations referred to as Syniverse Networks. Since this was a business combination of entities under common
control, we have accounted for this 2005 transaction in a manner similar to a pooling of interests. As a result, all of our financial statements since February 14, 2002 include all of the historical results of Syniverse Networks.



On February 9, 2005, Syniverse LLC entered into an Amendment No. 1
to Limited Liability Company Agreement and Dissolution Agreement, dated as of February 9, 2005, with us and certain members of Syniverse LLC (the Dissolution Agreement). The Dissolution Agreement provided, among other things, for (i) the
distribution of our capital stock to the members of Syniverse LLC, (ii) the termination of certain equity agreements among Syniverse LLC and its members and (iii) the subsequent dissolution of Syniverse LLC.



On February 9, 2005, we merged our subsidiaries, Syniverse Networks and
Syniverse Finance, Inc. (Syniverse Finance), with and into Syniverse Technologies, Inc. (Syniverse), another wholly owned subsidiary.



On February 9, 2005, our Board of Directors approved (i) the reclassification of the outstanding shares of our non-voting class B common stock
into shares of our voting common stock, (ii) the 1-for-2.485 reverse stock split of our common stock with respect to the number of shares but not the par value per share, (iii) the increase in the number of shares reserved for issuance
under the Non-Employee Directors Plan for a total of 160,630 shares of our common stock reserved for issuance and (iv) the number of shares to be granted to new non-employee directors who do not otherwise have an equity interest in our company
under the Non-Employee Directors Plan to 20,000 shares of our common stock. All shares of common stock and per common share amounts have been retroactively restated to reflect this reverse stock split. In addition, the amended and restated plan
provided an additional one-time option grant to each of our existing non-employee and non-equity investor directors as of the date immediately prior to our initial public offering, entitling the holder to purchase 10,000 shares of our common stock
at the offering price. These options will vest in equal annual amounts over a period of five years.



On February 10, 2005, we completed an initial public offering of 17,620,000 shares of common stock at a price of $16.00 per common share. The net
proceeds of the offering of $260,959 after deducting underwriting discounts, commissions and expenses, along with $240,000 received from our new credit facility described in



6



---

##### Table of Contents

Note 7, were used primarily to redeem 124,876 shares of our class A cumulative redeemable preferred stock described in Note 4, tender for 35% of our senior
subordinated notes described in Note 7 and repay and terminate our previous senior credit facility described in Note 7.



2. Basis of Presentation and Principles of Consolidation



The accompanying condensed consolidated financial statements of Syniverse Holdings, Inc. (Syniverse Inc.) have been prepared in accordance with accounting
principles generally accepted in the United States for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In
the opinion of management, all adjustments (including normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2005 are not necessarily indicative
of the results that may be expected for the year ended December 31, 2005.



The condensed consolidated financial statements include the accounts of Syniverse Inc., Syniverse, Syniverse Technologies, BV (Syniverse BV), for periods beginning on and after February 14, 2002, Syniverse
Brience, LLC (Syniverse Brience) and Syniverse Holdings Limited (Syniverse Limited). Syniverse Inc. was wholly owned by Syniverse LLC until our February 10, 2005 initial public offering as described in Note 4. Concurrent with the initial public
offering, Syniverse LLC was dissolved. References to the Company, us, or we include all of the consolidated companies. All significant intercompany balances and transactions have been eliminated.



3. Summary of Significant Accounting Policies



Revenue Recognition



The majority of our revenues are transaction-based and derived from
long-term contracts, typically averaging three years in duration. Our revenues are primarily the result of the sale of our technology interoperability services, network services, number portability services, call processing services and enterprise
solutions to wireless carriers throughout the world. In order to encourage higher customer transaction volumes, we generally negotiate tiered and flat rate pricing schedules with our customers based on certain established transaction volume levels.
Generally, there is also a seasonal increase in wireless roaming telephone usage and corresponding revenues in the high-travel months of the second and third fiscal quarters.



| |  |  | Technology Interoperability Services primarily generate revenues by charging per-transaction processing fees. For our wireless roaming clearinghouse, SMS routing services and
wireline network access billing, revenues vary based on the number of data/messaging records provided to us by wireless carriers for aggregation, translation and distribution among carriers. We recognize revenues at the time the transactions are
processed.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Network Services primarily generate revenues by charging either per-transaction or fixed processing fees determined by expected customer volumes. In addition, our customers
pay monthly connection fees based on the number of network connections as well as the number of switches with which a customer communicates. The per-transaction fees are based on the number of intelligent network messages and intelligent network
database queries made through our network and are recognized as revenues at the time the transactions are processed. In addition, a small amount of our revenues are generated through software license fees, maintenance agreements and professional
services. Software license fees are generally recognized over the contract period. Maintenance agreements call for us to provide technical support and software enhancements to customers. Revenues on technical support and software enhancement rights
are recognized ratably over the term of the support agreement. Professional services include consulting, training and installation services to our customers. Revenues from such services are generally recognized on a straight-line basis over the same
period as the software license fees.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



7



---

##### Table of Contents

| |  |  | Number Portability Services primarily generate revenues by charging per-transaction processing fees, monthly fixed fees and fees for customer implementations. We recognize
processing revenues at the time the transactions are processed. We recognize monthly fixed fees as revenues on a monthly basis as the services are performed. We defer revenues and incremental customer-specific costs related to customer
implementations and recognize these fees and costs on a straight-line basis over the shorter of the life of the initial customer agreement or the period remaining until the amended contract end date for those contracts terminated early.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Call Processing Services primarily generate revenues by charging per-transaction processing fees. The per-transaction fee is based on the number of validation, authorization
and other call processing messages generated by wireless subscribers. We recognize processing fee revenues at the time the transactions are processed.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Enterprise Solutions Services primarily generate revenues by charging per-subscriber fees. We recognize these revenues at the time the service is performed.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Off-Network Database Query Feesprimarily generate revenues by providing access to database providers. We pass these charges onto our customers, with little or no margin,
based upon the charges we receive from the third party intelligent network database providers. We recognize revenues at the time the transaction is processed.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Due to our billing cycles, which for some products lag as much as 40 days after the month in which the services are
rendered, we estimate the amounts of unbilled revenue each reporting period. Our estimates are based on recent volume and pricing trends adjusted for material changes in contracted services. Historically, our estimates have not been materially
different from our actual billed revenue. Unanticipated changes in volume and pricing trends or material changes in contracted services could adversely affect our estimates of unbilled revenue.



Stock-Based Compensation



We account for our stock option plans and related grants thereunder using
the intrinsic value method prescribed in APB Opinion No. 25, Accounting for Stock Issued to Employees. However, pro forma information, for disclosure purposes, regarding net income and earnings per share as required by Statement of
Financial Accounting Standards No. 123, Accounting for Stock Based Compensation (SFAS 123), is determined as if we had accounted for our employee and non-employee director stock options under the fair value method of SFAS 123.



Outstanding options as of June 30, 2005 and 2004 had a
weighted average remaining contractual life of 8.4 and 8.6 years, respectively.



Pro forma information regarding net income and earnings per share is required by SFAS 123, which also requires that the information be determined as if we had accounted for employee stock options granted subsequent to
December 31, 1994 under the fair value method set forth in SFAS 123. The fair value for these options was estimated at the date of grant using a Black-Scholes option-pricing model with the following weighted-average assumptions:



|                                          |  |                           |   |  |      |  
|----------------------------------------- |  | ------------------------- | - |  | ---- | -
|                                          |  | Six Months Ended June 30, |  
|                                          |  | 2005                      |   |  | 2004 |  
|Risk-free interest rate                   |  | 4.23                      | % |  | 4.30 | %
|Volatility factor                         |  | 33.8                      |   |  |     |  
|Dividend yield                            |  |                          |   |  |     |  
|Weighted average expected life of options |  | 5                         |   |  | 5    |  



The Black-Scholes
option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require



8



---

##### Table of Contents

the input of highly subjective assumptions including the expected stock price volatility. Prior to February 10, 2005, Syniverse Inc.s common stock
was not traded on public markets; therefore a volatility of 0% was used in the Black-Scholes option valuation model for options issued prior to our initial public offering. Due to the limited time in which our stock was publicly traded, we used the
average volatility factor of 18 comparable companies in determining our pro forma compensation for stock options granted at the time of our initial public offering and through June 30, 2005. However, this had no material impact due to the small
number of options granted in the six month period ended June 30, 2005. Because our stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially
affect the fair value estimate, in managements opinion, the existing models provided ranges of the fair value of our employee stock options issued prior to our initial public offering. Based on the results produced from the Black-Scholes
option-pricing model, our pro forma compensation amounts are not materially different from the intrinsic value compensation expense amounts and hence are not disclosed.



Net Income (Loss) Per Common Share



We compute net income (loss) per common share in accordance with Statement of Financial Accounting Standards No. 128,
Earnings Per Share(SFAS 128). Basic net income (loss) per common share includes no dilution and is computed by dividing net income (loss) attributable to common stockholders by the weighted average number of fully vested common shares
outstanding for the period. Our basic weighted average shares outstanding for the three and six month period ended June 30, 2005 have been reduced by 987,865 and 1,249,652 shares, respectively, which represent the weighted average number of
shares, which were not fully vested. There were no unvested shares outstanding in 2004. Diluted net income per common share includes the potential dilution that could occur if securities or other contracts to issue common stock were exercised or
converted into common stock. As of June 30, 2005 and 2004, options to purchase 389,957 and 271,793 shares of common stock, respectively, were outstanding.



|                                                      |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|----------------------------------------------------- |  | -------------------------- | ------ | ------------------------ | - | ------ |  | - | ------ | - |  | - | ------ | -
|                                                      |  | Three Months EndedJune 30, |        | Six Months EndedJune 30, |  
|                                                      |  | 2005                       |        | 2004                     |   | 2005   |  |   | 2004   |  
|Basic and diluted net income (loss) per common share: |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|Net income (loss) attributable to common stockholders |  | $                          | 11,778 |                          | $ | 2,829  |  | $ | (9,369 | ) |  | $ | (3,561 | )
|Determination of basic and diluted shares:            |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|Basic weighted-average common shares outstanding      |  |                            | 66,061 |                          |   | 39,838 |  |   | 57,470 |   |  |   | 39,838 |  
|Potentially dilutive stock options                    |  |                            | 3      |                          |   |       |  |   |       |   |  |   |       |  
|                                                      |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|Diluted weighted-average common shares outstanding    |  |                            | 66,064 |                          |   | 39,838 |  |   | 57,470 |   |  |   | 39,838 |  
|                                                      |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|Basic net income (loss) per common share              |  | $                          | 0.18   |                          | $ | 0.07   |  | $ | (0.16  | ) |  | $ | (0.09  | )
|                                                      |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  
|Diluted net income (loss) per common share            |  | $                          | 0.18   |                          | $ | 0.07   |  | $ | (0.16  | ) |  | $ | (0.09  | )
|                                                      |  |                            |        |                          |   |        |  |   |        |   |  |   |        |  



Other Comprehensive
Income (Loss)



Other comprehensive income (loss) includes
foreign currency translation adjustments and unrealized gains and losses on marketable securities classified as available-for-sale. Other comprehensive income (loss) for the three and six months ended June 30, 2005 and 2004 is as follows:



|                                         |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|---------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                         |  | Three Months EndedJune 30, |        |   | Six Months EndedJune 30, |  
|                                         |  | 2005                       |        |   | 2004                     |   |        | 2005 |  |   | 2004   |  
|Net income (loss)                        |  | $                          | 11,778 |   |                          | $ | 10,620 |      |  | $ | (5,174 | ) |  | $ | 11,831 |  
|Net unrealized gain on investments       |  |                            | 189    |   |                          |   | 41     |      |  |   | 110    |   |  |   | 9      |  
|Foreign currency translation gain (loss) |  |                            | (87    | ) |                          |   | (26    | )    |  |   | (119   | ) |  |   | (6     | )
|                                         |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  
|Total                                    |  | $                          | 11,880 |   |                          | $ | 10,635 |      |  | $ | (5,183 | ) |  | $ | 11,834 |  
|                                         |  |                            |        |   |                          |   |        |      |  |   |        |   |  |   |        |  



9



---

##### Table of Contents

The balance in accumulated other comprehensive income as of June 30, 2005 is comprised of $465 in
unrealized gains on investments and a foreign currency translation loss of $90.



Available-for-Sale Securities



Our investments in equity securities are composed primarily of a less than 10% ownership in a small publicly held company, and are categorized as available-for-sale as defined by Statement of Financial Accounting Standards No. 115,
Accounting for Certain Investments in Debt and Equity Securities (SFAS 115). These equity securities are included in other current assets in the accompanying condensed consolidated balance sheets and are recorded at fair value based on quoted
market prices. The cost of each equity security is determined primarily on a specific identification method. Unrealized holding gains and losses are reflected, net of income tax, as a separate component of accumulated other comprehensive income
(loss). As of June 30, 2005 and December 31, 2004, available-for-sale securities had a fair value of $465 and $355, respectively. Because the cost of these securities had previously been written-off due to other than temporary declines in
value, the fair value of these securities reflects unrealized holding gains of $465 and $355 at June 30, 2005 and December 31, 2004, respectively.



Interest in Joint Venture



We hold a 5% interest in the joint venture mTLD Top Level Domain, Ltd., a joint venture formed to provide mobile data and content domain name registry
services and development guidelines. We account for this investment using the cost method of accounting. As of June 30, 2005, our investment was $888 and is included in other assets.



Foreign Currency Translation



In accordance with Statement of Financial Accounting Standard No. 52, Foreign Currency Translation(SFAS 52),
income and expense accounts of foreign operations are translated at the weighted average exchange rates during the year. Assets, including goodwill, and liabilities of foreign operations that operate in a local currency environment are translated to
U.S. dollars at the exchange rates in effect at the balance sheet date, with the related translation gains or losses reported as a separate component of stockholders equity.



Segment Reporting



For all periods reported, we operated as a single segment since our chief operating decision maker decides resource allocations on the basis of our
consolidated financial results. For the three months ended June 30, 2005 and 2004, we derived 87.1% and 90.7%, respectively, of our revenues from customers in the United States. For the six months ended June 30, 2005 and 2004, we derived
86.8% and 89.6%, respectively, of our revenues from customers in the United States.



Derivatives



Financial
Accounting Standards Board Statement No. 133, Accounting for Derivative Instruments and Hedging Activities(SFAS 133), requires companies to recognize all of their derivative instruments as either assets or liabilities in the statement
of financial position at fair value. To protect against interest rate risk, we acquired an interest rate cap during the year ended December 31, 2003, which expired in March 2005. Because the interest rate cap did not meet the criteria for hedge
accounting, all changes in fair value were immediately recognized in earnings as interest expense.



Recent Accounting Pronouncements



On December 16, 2004, Statement of Financial Accounting Standards No. 123(R), Share Based Payment (SFAS 123(R)),was issued. This
change in accounting replaces existing requirements. The statement covers a



10



---

##### Table of Contents

wide range of equity-based compensation arrangements and will require us to measure compensation cost for all share-based payments (including employee stock
options) at fair value. SFAS 123(R) will affect our financial statements beginning January 1, 2006 using one of two methods, the modified prospective approach or the modified retrospective approach. Under SFAS 123(R), all forms of share-based
payments to employees, including employee stock options, will be treated the same as other forms of compensation by recognizing the related cost in the statement of operations. The expense of the award payments will generally be measured at fair
value at the grant date. While the impact of the adoption of SFAS 123(R) cannot be predicted at this time because it will depend on the levels of share-based payments granted in the future, had Syniverse adopted SFAS 123(R) for options granted
during the six months ended June 30, 2005, the impact would have been immaterial to our consolidated financial position and results of operations.



4. Initial Public Offering and Redeemable Preferred Stock



On February 10, 2005, we completed an initial public offering (IPO) of 17,620,000 shares of common stock at a price of $16.00 per common share. The
net proceeds of the offering of $260,959 after deducting underwriting discounts, commissions and expenses, along with the $240,000 received from our new credit facility as described in Note 7, were used to redeem 124,876 shares of our class A
cumulative redeemable preferred stock as described below, tender for 35% of our senior subordinated notes as described in Note 7 and repay our previous senior credit facility as described in Note 7.



On February 15, 2005, we redeemed 124,876 shares of our class A
cumulative redeemable convertible preferred stock including accrued and unpaid dividends with $176,456 of proceeds received from our initial public offering completed on February 10, 2005.



On March 28, 2005, we converted the remaining 115,604 shares of our
class A cumulative redeemable convertible preferred stock including accrued and unpaid dividends at a liquidation value of $163,353 into 10,209,598 shares of our class A common stock, using the IPO price of $16.00 per share.



The class A preferred stock earned a cumulative preferred yield compounded
quarterly of 15.0% per annum from the date of issuance up through the first anniversary date which was February 14, 2003, and earned 10.0% per annum thereafter. At December 31, 2004, there were 240,480 shares of class A preferred
stock outstanding. As of December 31, 2004, cumulative undeclared and unpaid preferred dividends totaled $95,134, or approximately $396 per share. These dividend amounts were recorded as a part of the class A preferred stock balances as
temporary equity.



5. Restructurings



On April 20, 2004, we completed a restructuring plan in connection with
our acquisition of Softwright Holdings Limited resulting in the termination of 10 employees. As a result, we incurred $289 in severance related costs in April 2004. The payments related to this were completed in April 2004. These charges were
recognized in our 2004 statement of operations.



In connection
with the IOS North America acquisition on September 30, 2004, we began to formulate restructuring plans, which consisted primarily of the relocation of key IOS North America employees and the elimination of redundant positions. As a result of
these plans, we recognized $1,888 of employee relocation costs and termination benefits as liabilities in the purchase accounting in accordance with EITF 95-3, Recognition of Liabilities in Connection with a Purchase Business Combination. We
expect to pay the remainder of these benefits in 2005 and 2006.



In the six months ended June 30, 2005, we had the following activity in our restructuring accruals:



|                             |  |                          |       |           |   |          |  |   |            |   |  |                      |      |   |  |   |    
|---------------------------- |  | ------------------------ | ----- | --------- | - | -------- |  | - | ---------- | - |  | -------------------- | ---- | - |  | - | ---
|                             |  | December 31, 2004Balance |       | Additions |   | Payments |  |   | Reductions |   |  | June 30, 2005Balance
|September 2004 Restructuring |  |                          |       |           |   |          |  |   |            |   |  |                      |      |   |  |   |    
|Termination costs            |  | $                        | 788   |           | $ |         |  | $ | (649       | ) |  | $                    |     |   |  | $ | 139
|Relocation costs             |  |                          | 1,100 |           |   |         |  |   | (91        | ) |  |                      | (273 | ) |  |   | 736
|                             |  |                          |       |           |   |          |  |   |            |   |  |                      |      |   |  |   |    
|Total                        |  | $                        | 1,888 |           | $ |         |  | $ | (740       | ) |  | $                    | (273 | ) |  | $ | 875
|                             |  |                          |       |           |   |          |  |   |            |   |  |                      |      |   |  |   |    



11



---

##### Table of Contents

6. Commitments and Contingencies



We are currently a party to various claims and legal actions that arise in the ordinary course of business. We believe such
claims and legal actions, individually and in the aggregate, will not have a material adverse effect on our business, financial condition or results of operations. As of June 30, 2005, we have considered all of the claims and disputes of which
we are aware and have provided for probable losses as part of the allowance for doubtful accounts, allowance for credit memos or accrued liabilities.



The most significant of these claims, in terms of dollars sought, are described below:



SBC Communications, Inc., d/b/a SBC Ameritech, SBC Southwestern Bell and SBC Pacific Bell (collectively, SBC), have asserted
claims against us in the total principal sum of $7,281, based on alleged overcharging for services we provided. We deny the claims, believe they are unfounded and on April 15, 2003 filed a complaint in Hillsborough County, Florida against SBC
Southwestern Bell and SBC Pacific Bell seeking a Declaratory Judgment denying their claims and seeking $1,358, which they have refused to pay.



On June 28, 2004, SBC Ameritech filed a Demand for Arbitration in Chicago seeking $2,100 of the $7,281 it claims it was over-billed by Syniverse. On
July 19, 2004 we filed a motion to dismiss/abate the Demand based on SBC Ameritechs failure to engage in mediation prior to arbitration, as required by the contract under which it alleges it was over-billed. The motion was denied on
December 14, 2004. We are now engaged in arbitration.



On
April 21, 2005, Syniverse filed a complaint against BellSouth Telecommunications, Inc. in the Federal District Court in Tampa, Florida seeking judgment for unpaid charges of approximately $3,290 related to calling name database services
provided during March 2004 to July 2004 for which BellSouth has refused payment.



On August 9, 2005, we filed a complaint seeking injunctive relief and damages in Hillsborough County, Florida against Electronic Data Systems Corporation (EDS) and EDS Information Services LLC alleging a
breach of contract, tortious interference with prospective business relations and unfair competition. This complaint was based on our discovery in the second quarter of 2005 that EDS was offering to provide clearing services to one of our customers
when the customers contract with Syniverse expires in 2006. We believe this offer to provide clearing services to that customer constitutes a breach of certain non-compete obligations of EDS contained in the 2004 Asset Purchase Agreement
between EDS and us. On August 11, 2005, the Circuit Court of the 13thJudicial Circuit for the State of Florida
granted our motion for a temporary injunction and enjoined the defendants from selling the assets of their European subsidiaries unless the prospective purchaser assumed the non-compete obligations of EDS. The injunction is conditioned upon
Syniverse providing a $1 million surety bond. We intend to continue to pursue this matter vigorously.



7. Debt



New Senior Credit Facility



On February 15, 2005, the previous senior credit
facility was repaid in full; therefore, removing all obligations under this facility and the facility was terminated. Unamortized deferred finance costs and debt discount of $4,193 and $4,338, respectively, were recorded as loss on extinguishment of
debt in the quarter ended March 31, 2005.



On
February 15, 2005, Syniverse entered into a $282,000 Credit Agreement (the new senior credit facility) with Lehman Brothers Inc., as lead arranger and book manager, LaSalle Bank National Association, as syndication agent, and Lehman Commercial
Paper, as administrative agent. The obligations under the Credit Agreement are unconditionally guaranteed by Syniverse Inc. and the U.S. domestic subsidiaries of Syniverse (the Guarantors).



The new senior credit facility provides for aggregate borrowings of up to
$282,000 as follows:



| |  |  | a revolving credit facility of up to $42,000 in revolving credit loans and letters of credit which expire on February 15, 2011; available for general corporate purposes
including working capital, capital expenditures and acquisitions; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a Term Note B facility of $240,000 in term loans maturing on February 15, 2012.
| | - |  | -------------------------------------------------------------------------------



12



---

##### Table of Contents

On February 15, 2005, Syniverse borrowed $240,000 under the Term Note B portion of the new senior
credit facility. Principal outstanding as of June 30, 2005 was $238,800.



The revolving line of credit and the Term Note B each bear interest at variable rates, at Syniverses option, of either:



| |  |  | a base rate generally defined as the sum of (i) the higher of (x) the prime rate (as quoted on Page 5 of the British Banking Association Telerate screen) and (y) the
federal funds effective rate, plus one half percent (0.50%) per annum and (ii) an applicable margin; or
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a LIBOR rate generally defined as the sum of (i) the rate at which eurodollar deposits for one, two, three, six or nine months and, if available to the lenders under the
applicable credit facility, twelve months (as selected by us) are offered in the interbank eurodollar market and (ii) an applicable margin.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The applicable margin for the base rate Term Note B loans is 1.00% if our consolidated leverage ratio is greater than or equal to 2.50 to 1 and 0.75%
if our consolidated leverage ratio is less than 2.50 to 1. The applicable margin for the eurodollar Term Note B loans is 2.00% if our consolidated leverage ratio is greater than or equal to 2.50 to 1 and 1.75% if our consolidated leverage ratio is
less than 2.50 to 1.



The applicable margin for the base rate
revolving loans is 0.75% if our consolidated leverage ratio is greater than or equal to 2.50 to 1, 0.50% if our consolidated leverage ratio is greater than or equal to 2.00 to 1 but less than 2.50 to 1, and 0.25% if our consolidated leverage ratio
is less than 2.00 to 1. The applicable margin for the eurodollar revolving loans is 1.75% if our consolidated leverage ratio is greater than or equal to 2.50 to 1, 1.50% if our consolidated leverage ratio is greater than or equal to 2.00 to 1 but
less than 2.50 to 1, and 1.25% if our consolidated leverage ratio is less than 2.00 to 1.



As June 30, 2005, the interest rate on the Term Note B was 5.1% based on the LIBOR option.



As of June 30, 2005, the Term Note B facilities are subject to equal quarterly installments of principal as set forth in the table below:



|                              |  |             |        
|----------------------------- |  | ----------- | -------
|Twelve months ending June 30, |  | Term Note B
|2006                          |  | $           | 2,400  
|2007                          |  |             | 2,400  
|2008                          |  |             | 2,400  
|2009                          |  |             | 2,400  
|2010                          |  |             | 2,400  
|2011                          |  |             | 2,400  
|2012                          |  |             | 224,400
|                              |  |             |        
|Total                         |  | $           | 238,800
|                              |  |             |        



Voluntary prepayments
of principal outstanding under the revolving loans are permitted at any time without premium or penalty upon the giving of proper notice. In addition, we are required to prepay amounts outstanding under the new senior credit facility in an amount
equal to:



| |  |  | 100% of the net cash proceeds of any incurrence of certain indebtedness excluding the $175,000 incremental facility under the Credit Agreement and any indebtedness used to prepay
the senior subordinated notes; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 100% of the net cash proceeds of any sale or other disposition (including as a result of casualty or condemnation) by Syniverse Inc. or its domestic subsidiaries of any assets in
excess of $5.0 million if these proceeds are not reinvested within 360 days from the sale of the asset (except for the sale of inventory in the ordinary course of business and certain other dispositions).
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We are required to pay a commitment fee on the difference between committed
amounts and amounts actually utilized under the revolving credit facility at a rate of 0.50% per annum for any quarter which our



13



---

##### Table of Contents

consolidated leverage ratio is greater than 2.50 to 1 and 0.375% for any fiscal quarter in which our consolidated leverage ratio is equal to less than 2.50
to 1.



Under the terms of the new senior credit facility at
least 25% of our funded debt as defined in our Credit Agreement must bear interest that is effectively fixed. To that extent, we may be required to enter into interest rate protection agreements establishing a fixed maximum interest rate with
respect to a portion of our total indebtedness. As of June 30, 2005, we were not required to, and had not, entered into any interest rate protection agreements.



The loans and other obligations under the new senior credit facility are guaranteed by Syniverse Inc., and each of Syniverse
Inc.s direct and indirect subsidiaries (other than certain foreign subsidiaries).



Our obligations under the new senior credit facility and the guarantees are secured by:



| |  |  | a perfected first priority security interest in all of our tangible and intangible assets and all of the tangible and intangible assets of Syniverse Inc. and each of its direct and
indirect subsidiaries, subject to certain customary exceptions; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a pledge of (i) all of the capital stock of Syniverses direct and indirect domestic subsidiaries and (ii) two-thirds of the capital stock of certain first-tier
foreign subsidiaries, if any.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Senior Subordinated Notes



On February 25, 2005, Syniverse completed a tender
offer for 35%, or $85,750, in aggregate principal amount of its outstanding 123/4% senior subordinated notes due
2009 at a premium of $12,262, related fees of $111 and accrued interest of $728. In addition to the prepayment premium of $12,262, the associated unamortized debt discount of $1,073 and deferred finance costs of $1,811 were recognized as loss on
extinguishment of debt in the first quarter of 2005.



8.
Subsequent Events

In late July 2005, we learned that an acquisition target had entered into a sale agreement with another buyer. At
June 30, 2005, we had deferred approximately $536 of due diligence costs, which will be expensed in the third quarter of 2005.

On August 8,
2005, we announced the commencement of a tender offer to purchase for cash any and all of our outstanding 123/4%
Senior Subordinated Notes due 2009 ($159,250 in aggregate principal amount, $157,434, net of discount). In connection with the tender offer, we are soliciting consents to effect certain proposed amendments to the indenture governing the 123/4% Senior Subordinated Notes due 2009.



9. Supplemental Consolidating Financial Information

Syniverses payment obligations under the senior subordinated notes are guaranteed by Syniverse Inc. and all domestic subsidiaries of Syniverse (collectively, the Guarantors). The results of Syniverse BV and
Syniverse Limited, both of which are non-domestic subsidiaries, are included as non-guarantors as of December 31, 2004 and June 30, 2005 and the three and six months ended June 30, 2005. For the three and six months ended
June 30, 2004, the results of Syniverse BV and Syniverse Limited are immaterial and were included in the results of Syniverse. Such guarantees are full, unconditional and joint and several. The following supplemental financial information sets
forth, on a consolidating basis, balance sheets, statements of operations and statements of cash flows information for Syniverse Inc. (parent only), Syniverse and for the guarantor and non-guarantor subsidiaries. The supplemental financial
information reflects the investment of Syniverse, Inc. using the equity method of accounting.



14



---

##### Table of Contents

CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JUNE 30, 2005



|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|------------------------------------------ |  | -------------- | -------- | - | --------- | - | -------- | -------------------- |  | - | ------------------------ | - |  | ------------ | ------ | - | ------------ | - | -------- | - |  | - | -------- | -
|                                           |  | Syniverse Inc. |          |   | Syniverse |   |          | SubsidiaryGuarantors |  |   | SubsidiaryNon-Guarantors |   |  | Eliminations |        |   | Consolidated |  
|ASSETS                                     |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Current assets:                            |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Cash                                       |  | $              |         |   |           | $ | 57,444   |                      |  | $ | 60                       |   |  | $            | 503    |   |              | $ |         |   |  | $ | 58,007   |  
|Accounts receivable, net of allowances     |  |                |         |   |           |   | 68,951   |                      |  |   | 638                      |   |  |              | 991    |   |              |   |         |   |  |   | 70,580   |  
|Accounts receivableaffiliates             |  |                |         |   |           |   | 5,891    |                      |  |   | 420                      |   |  |              |       |   |              |   | (6,311   | ) |  |   |         |  
|Deferred tax assets                        |  |                |         |   |           |   | 379      |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 379      |  
|Prepaid and other current assets           |  |                |         |   |           |   | 7,589    |                      |  |   | 465                      |   |  |              | 104    |   |              |   |         |   |  |   | 8,158    |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total current assets                       |  |                |         |   |           |   | 140,254  |                      |  |   | 1,583                    |   |  |              | 1,598  |   |              |   | (6,311   | ) |  |   | 137,124  |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Property and equipment, net                |  |                |         |   |           |   | 36,715   |                      |  |   |                         |   |  |              | 178    |   |              |   |         |   |  |   | 36,893   |  
|Capitalized software, net                  |  |                |         |   |           |   | 52,768   |                      |  |   |                         |   |  |              | 183    |   |              |   |         |   |  |   | 52,951   |  
|Deferred costs, net                        |  |                |         |   |           |   | 6,344    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 6,344    |  
|Goodwill                                   |  |                |         |   |           |   | 361,481  |                      |  |   |                         |   |  |              | 791    |   |              |   |         |   |  |   | 362,272  |  
|Identifiable intangibles, net:             |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |         |  
|Customer contract, net                     |  |                |         |   |           |   | 2,573    |                      |  |   |                         |   |  |              | 367    |   |              |   |         |   |  |   | 2,940    |  
|Customer base, net                         |  |                |         |   |           |   | 196,286  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 196,286  |  
|Other assets                               |  |                |         |   |           |   | 1,591    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 1,591    |  
|Investment in subsidiaries                 |  |                | 308,099  |   |           |   | (3,048   | )                    |  |   |                         |   |  |              |       |   |              |   | (305,051 | ) |  |   |         |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total assets                               |  | $              | 308,099  |   |           | $ | 794,964  |                      |  | $ | 1,583                    |   |  | $            | 3,117  |   |              | $ | (311,362 | ) |  | $ | 796,401  |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|                                           |  |                |          |   |           |  
|LIABILITIES AND STOCKHOLDERS EQUITY       |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Current liabilities:                       |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Accounts payable                           |  | $              |         |   |           | $ | 7,982    |                      |  | $ |                         |   |  | $            | 4      |   |              | $ |         |   |  | $ | 7,986    |  
|Accounts payableaffiliates                |  |                |         |   |           |   |         |                      |  |   |                         |   |  |              | 6,311  |   |              |   | (6,311   | ) |  |   |         |  
|Accrued payroll and related benefits       |  |                |         |   |           |   | 8,178    |                      |  |   |                         |   |  |              | 476    |   |              |   |         |   |  |   | 8,654    |  
|Accrued interest                           |  |                |         |   |           |   | 9,753    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 9,753    |  
|Other accrued liabilities                  |  |                |         |   |           |   | 29,644   |                      |  |   | 82                       |   |  |              | 875    |   |              |   |         |   |  |   | 30,601   |  
|Current portion of Term Note B             |  |                |         |   |           |   | 2,400    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 2,400    |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total current liabilities                  |  |                |         |   |           |   | 57,957   |                      |  |   | 82                       |   |  |              | 7,666  |   |              |   | (6,311   | ) |  |   | 59,394   |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Long-term liabilities:                     |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Deferred taxes                             |  |                |         |   |           |   | 32,636   |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 32,636   |  
|Senior Subordinated Notes, net of discount |  |                |         |   |           |   | 157,434  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 157,434  |  
|Term Note B, net of discount               |  |                |         |   |           |   | 236,400  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 236,400  |  
|Other long-term liabilities                |  |                |         |   |           |   | 2,438    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 2,438    |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total long-term liabilities                |  |                |         |   |           |   | 428,908  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 428,908  |  
|Stockholders equity (deficit):            |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Common Stock                               |  |                | 68       |   |           |   |         |                      |  |   | 117,340                  |   |  |              | 20     |   |              |   | (117,360 | ) |  |   | 68       |  
|Additional paid-in capital                 |  |                | 457,158  |   |           |   | 457,226  |                      |  |   |                         |   |  |              | 2,151  |   |              |   | (459,377 | ) |  |   | 457,158  |  
|Accumulated deficit                        |  |                | (149,479 | ) |           |   | (149,479 | )                    |  |   | (116,304                 | ) |  |              | (6,630 | ) |              |   | 272,413  |   |  |   | (149,479 | )
|Accumulated other comprehensive income     |  |                | 375      |   |           |   | 375      |                      |  |   | 465                      |   |  |              | (90    | ) |              |   | (750     | ) |  |   | 375      |  
|Less cost of treasury units stock          |  |                | (23      | ) |           |   | (23      | )                    |  |   |                         |   |  |              |       |   |              |   | 23       |   |  |   | (23      | )
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total stockholders equity (deficit)       |  |                | 308,099  |   |           |   | 308,099  |                      |  |   | 1,501                    |   |  |              | (4,549 | ) |              |   | (305,051 | ) |  |   | 308,099  |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total liabilities and stockholders equity |  | $              | 308,099  |   |           | $ | 794,964  |                      |  | $ | 1,583                    |   |  | $            | 3,117  |   |              | $ | (311,362 | ) |  | $ | 796,401  |  
|                                           |  |                |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  



15



---

##### Table of Contents

CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED JUNE 30, 2005



|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|----------------------------------------------------- |  | -------------- | ------ | --------- | - | ------ | -------------------- |  | ------------------------ | --- |  | ------------ | ----- | - | ------------ | - | ------- | - |  | - | ------ | -
|                                                      |  | Syniverse Inc. |        | Syniverse |   |        | SubsidiaryGuarantors |  | SubsidiaryNon-Guarantors |     |  | Eliminations |       |   | Consolidated |  
|Revenues                                              |  | $              |       |           | $ | 85,859 |                      |  | $                        | 164 |  | $            | 852   |   |              | $ |        |   |  | $ | 86,875 |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Costs and expenses:                                   |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Cost of operations                                    |  |                |       |           |   | 34,151 |                      |  |                          |    |  |              | 295   |   |              |   |        |   |  |   | 34,446 |  
|Sales and marketing                                   |  |                |       |           |   | 5,066  |                      |  |                          |    |  |              | 746   |   |              |   |        |   |  |   | 5,812  |  
|General and administrative                            |  |                |       |           |   | 11,846 |                      |  |                          | 1   |  |              | 290   |   |              |   |        |   |  |   | 12,137 |  
|Provision for uncollectible accounts                  |  |                |       |           |   | 243    |                      |  |                          |    |  |              |      |   |              |   |        |   |  |   | 243    |  
|Depreciation and amortization                         |  |                |       |           |   | 12,124 |                      |  |                          |    |  |              | 66    |   |              |   |        |   |  |   | 12,190 |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|                                                      |  |                |       |           |   | 63,430 |                      |  |                          | 1   |  |              | 1,397 |   |              |   |        |   |  |   | 64,828 |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Operating income (loss)                               |  |                |       |           |   | 22,429 |                      |  |                          | 163 |  |              | (545  | ) |              |   |        |   |  |   | 22,047 |  
|                                                      |  |                |        |           |   |       
|Other income (expense), net:                          |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Income (loss) from equity investment                  |  |                | 13,855 |           |   | (386   | )                    |  |                          |    |  |              |      |   |              |   | (13,469 | ) |  |   |       |  
|Interest income                                       |  |                |       |           |   | 397    |                      |  |                          |    |  |              | 1     |   |              |   |        |   |  |   | 398    |  
|Interest expense                                      |  |                |       |           |   | (8,585 | )                    |  |                          |    |  |              | (5    | ) |              |   |        |   |  |   | (8,590 | )
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|                                                      |  |                | 13,855 |           |   | (8,574 | )                    |  |                          |    |  |              | (4    | ) |              |   | (13,469 | ) |  |   | (8,192 | )
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Income (loss) before provision for income taxes       |  |                | 13,855 |           |   | 13,855 |                      |  |                          | 163 |  |              | (549  | ) |              |   | (13,469 | ) |  |   | 13,855 |  
|Provision for income taxes                            |  |                | 2,077  |           |   | 2,077  |                      |  |                          |    |  |              |      |   |              |   | (2,077  | ) |  |   | 2,077  |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Net income (loss)                                     |  |                | 11,778 |           |   | 11,778 |                      |  |                          | 163 |  |              | (549  | ) |              |   | (11,392 | ) |  |   | 11,778 |  
|Preferred stock dividends                             |  |                |       |           |   |       |                      |  |                          |    |  |              |      |   |              |   |        |   |  |   |       |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  
|Net income (loss) attributable to common stockholders |  | $              | 11,778 |           | $ | 11,778 |                      |  | $                        | 163 |  | $            | (549  | ) |              | $ | (11,392 | ) |  | $ | 11,778 |  
|                                                      |  |                |        |           |   |        |                      |  |                          |     |  |              |       |   |              |   |         |   |  |   |        |  



16



---

##### Table of Contents

CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2005



|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|----------------------------------------------------- |  | -------------- | ------ | - | --------- | - | ------- | -------------------- |  | ------------------------ | --- |  | ------------ | ----- | - | ------------ | - | ------ | - |  | - | ------- | -
|                                                      |  | Syniverse Inc. |        |   | Syniverse |   |         | SubsidiaryGuarantors |  | SubsidiaryNon-Guarantors |     |  | Eliminations |       |   | Consolidated |  
|Revenues                                              |  | $              |       |   |           | $ | 164,405 |                      |  | $                        | 330 |  | $            | 1,559 |   |              | $ |       |   |  | $ | 166,294 |  
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Costs and expenses:                                   |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Cost of operations                                    |  |                |       |   |           |   | 66,397  |                      |  |                          |    |  |              | 475   |   |              |   |       |   |  |   | 66,872  |  
|Sales and marketing                                   |  |                |       |   |           |   | 9,867   |                      |  |                          |    |  |              | 1,607 |   |              |   |       |   |  |   | 11,474  |  
|General and administrative                            |  |                |       |   |           |   | 21,696  |                      |  |                          | 6   |  |              | 144   |   |              |   |       |   |  |   | 21,846  |  
|Provision for uncollectible accounts                  |  |                |       |   |           |   | 688     |                      |  |                          |    |  |              |      |   |              |   |       |   |  |   | 688     |  
|Depreciation and amortization                         |  |                |       |   |           |   | 23,943  |                      |  |                          |    |  |              | 132   |   |              |   |       |   |  |   | 24,075  |  
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|                                                      |  |                |       |   |           |   | 122,591 |                      |  |                          | 6   |  |              | 2,358 |   |              |   |       |   |  |   | 124,955 |  
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Operating income (loss)                               |  |                |       |   |           |   | 41,814  |                      |  |                          | 324 |  |              | (799  | ) |              |   |       |   |  |   | 41,339  |  
|                                                      |  |                |        |   |           |  
|Other income (expense), net:                          |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Income (loss) from equity investment                  |  |                | (806   | ) |           |   | (476    | )                    |  |                          |    |  |              |      |   |              |   | 1,282  |   |  |   |        |  
|Interest income                                       |  |                |       |   |           |   | 733     |                      |  |                          |    |  |              | 4     |   |              |   |       |   |  |   | 737     |  
|Interest expense                                      |  |                |       |   |           |   | (19,089 | )                    |  |                          |    |  |              | (5    | ) |              |   |       |   |  |   | (19,094 | )
|Loss on extinguishment of debt                        |  |                |       |   |           |   | (23,788 | )                    |  |                          |    |  |              |      |   |              |   |       |   |  |   | (23,788 | )
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|                                                      |  |                | (806   | ) |           |   | (42,620 | )                    |  |                          |    |  |              | (1    | ) |              |   | 1,282  |   |  |   | (42,145 | )
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Income (loss) before provision for income taxes       |  |                | (806   | ) |           |   | (806    | )                    |  |                          | 324 |  |              | (800  | ) |              |   | 1,282  |   |  |   | (806    | )
|Provision for income taxes                            |  |                | 4,368  |   |           |   | 4,368   |                      |  |                          |    |  |              |      |   |              |   | (4,368 | ) |  |   | 4,368   |  
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Net income (loss)                                     |  |                | (5,174 | ) |           |   | (5,174  | )                    |  |                          | 324 |  |              | (800  | ) |              |   | 5,650  |   |  |   | (5,174  | )
|Preferred stock dividends                             |  |                | (4,195 | ) |           |   |        |                      |  |                          |    |  |              |      |   |              |   |       |   |  |   | (4,195  | )
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  
|Net income (loss) attributable to common stockholders |  | $              | (9,369 | ) |           | $ | (5,174  | )                    |  | $                        | 324 |  | $            | (800  | ) |              | $ | 5,650  |   |  | $ | (9,369  | )
|                                                      |  |                |        |   |           |   |         |                      |  |                          |     |  |              |       |   |              |   |        |   |  |   |         |  





17



---

##### Table of Contents

CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2005



|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|-------------------------------------------------------------------------------------------------- |  | ------------- | ------ | - | --------- | - | -------- | -------------------- |  | - | ------------------------ | - |  | ------------ | ----- | - | ------------ | - | ------ | - |  | - | -------- | -
|                                                                                                   |  | SyniverseInc. |        |   | Syniverse |   |          | SubsidiaryGuarantors |  |   | SubsidiaryNon-Guarantors |   |  | Eliminations |       |   | Consolidated |  
|Cash flows from operating activities                                                               |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Net income (loss)                                                                                  |  | $             | (5,174 | ) |           | $ | (5,174   | )                    |  | $ | 324                      |   |  | $            | (800  | ) |              | $ | 5,650  |   |  | $ | (5,174   | )
|Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Depreciation and amortization including amortization of deferred debt issuance costs               |  |               |       |   |           |   | 25,632   |                      |  |   |                         |   |  |              | 132   |   |              |   |       |   |  |   | 25,764   |  
|Provision for uncollectible accounts                                                               |  |               |       |   |           |   | 688      |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 688      |  
|Deferred income tax expense                                                                        |  |               |       |   |           |   | 4,364    |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 4,364    |  
|(Income) loss from equity investment                                                               |  |               | 806    |   |           |   | 476      |                      |  |   |                         |   |  |              |      |   |              |   | (1,282 | ) |  |   |         |  
|Loss on extinguishment of debt                                                                     |  |               |       |   |           |   | 23,788   |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 23,788   |  
|Loss on disposition of property                                                                    |  |               |       |   |           |   | 611      |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 611      |  
|Changes in current assets and liabilities:                                                         |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Accounts receivable                                                                                |  |               |       |   |           |   | 9,007    |                      |  |   | (140                     | ) |  |              | (685  | ) |              |   |       |   |  |   | 8,182    |  
|Other current assets                                                                               |  |               |       |   |           |   | (3,272   | )                    |  |   |                         |   |  |              | 13    |   |              |   |       |   |  |   | (3,259   | )
|Accounts payable, accrued payroll and related benefits                                             |  |               |       |   |           |   | (7,567   | )                    |  |   |                         |   |  |              | 1,121 |   |              |   |       |   |  |   | (6,446   | )
|Other current liabilities                                                                          |  |               | 4,368  |   |           |   | 3,221    |                      |  |   | (186                     | ) |  |              | 348   |   |              |   | (4,368 | ) |  |   | 3,383    |  
|Other assets and liabilities                                                                       |  |               |       |   |           |   | (862     | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (862     | )
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Net cash provided by (used in) operating activities                                                |  |               |       |   |           |   | 50,912   |                      |  |   | (2                       | ) |  |              | 129   |   |              |   |       |   |  |   | 51,039   |  
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Cash flows from investing activities                                                               |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Capital expenditures                                                                               |  |               |       |   |           |   | (14,032  | )                    |  |   |                         |   |  |              | (45   | ) |              |   |       |   |  |   | (14,077  | )
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Net cash used in investing activities                                                              |  |               |       |   |           |   | (14,032  | )                    |  |   |                         |   |  |              | (45   | ) |              |   |       |   |  |   | (14,077  | )
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Cash flows from financing activities                                                               |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Debt issuance fees paid                                                                            |  |               |       |   |           |   | (1,948   | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (1,948   | )
|Repayment of senior subordinated notes including prepayment premium and related fees               |  |               |       |   |           |   | (98,124  | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (98,124  | )
|Repayment of previous senior credit facility                                                       |  |               |       |   |           |   | (220,073 | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (220,073 | )
|Borrowings under new senior credit facility                                                        |  |               |       |   |           |   | 240,000  |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 240,000  |  
|Principal payments on senior credit facility                                                       |  |               |       |   |           |   | (1,200   | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (1,200   | )
|Proceeds from issuance of common stock, net of issuance costs of $20,847                           |  |               |       |   |           |   | 260,959  |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 260,959  |  
|Redemption of Class A preferred stock at liquidation value                                         |  |               |       |   |           |   | (176,456 | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (176,456 | )
|Purchase of treasury stock                                                                         |  |               |       |   |           |   | (23      | )                    |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | (23      | )
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Net cash provided by financing activities                                                          |  |               |       |   |           |   | 3,135    |                      |  |   |                         |   |  |              |      |   |              |   |       |   |  |   | 3,135    |  
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Effect of exchange rate changes on cash                                                            |  |               |       |   |           |   |         |                      |  |   |                         |   |  |              | (9    | ) |              |   |       |   |  |   | (9       | )
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Net increase (decrease) in cash                                                                    |  |               |       |   |           |   | 40,015   |                      |  |   | (2                       | ) |  |              | 75    |   |              |   |       |   |  |   | 40,088   |  
|Cash at beginning of period                                                                        |  |               |       |   |           |   | 17,429   |                      |  |   | 62                       |   |  |              | 428   |   |              |   |       |   |  |   | 17,919   |  
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  
|Cash at end of period                                                                              |  | $             |       |   |           | $ | 57,444   |                      |  | $ | 60                       |   |  | $            | 503   |   |              | $ |       |   |  | $ | 58,007   |  
|                                                                                                   |  |               |        |   |           |   |          |                      |  |   |                          |   |  |              |       |   |              |   |        |   |  |   |          |  





18



---

##### Table of Contents

CONSOLIDATING BALANCE SHEET

AS OF DECEMBER 31, 2004



|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|------------------------------------------ |  | ------------- | -------- | - | --------- | - | -------- | -------------------- |  | - | ------------------------ | - |  | ------------ | ------ | - | ------------ | - | -------- | - |  | - | -------- | -
|                                           |  | SyniverseInc. |          |   | Syniverse |   |          | SubsidiaryGuarantors |  |   | SubsidiaryNon-Guarantors |   |  | Eliminations |        |   | Consolidated |  
|ASSETS                                     |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Current assets:                            |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Cash                                       |  | $             |         |   |           | $ | 17,429   |                      |  | $ | 62                       |   |  | $            | 428    |   |              | $ |         |   |  | $ | 17,919   |  
|Accounts receivable, net of allowances     |  |               |         |   |           |   | 78,624   |                      |  |   | 520                      |   |  |              | 306    |   |              |   |         |   |  |   | 79,450   |  
|Accounts receivableaffiliates             |  |               |         |   |           |   | 4,180    |                      |  |   | 398                      |   |  |              |       |   |              |   | (4,578   | ) |  |   |         |  
|Deferred tax assets                        |  |               |         |   |           |   | 86       |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 86       |  
|Prepaid and other current assets           |  |               |         |   |           |   | 4,317    |                      |  |   | 355                      |   |  |              | 117    |   |              |   |         |   |  |   | 4,789    |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total current assets                       |  |               |         |   |           |   | 104,636  |                      |  |   | 1,335                    |   |  |              | 851    |   |              |   | (4,578   | ) |  |   | 102,244  |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Property and equipment, net                |  |               |         |   |           |   | 35,503   |                      |  |   |                         |   |  |              | 200    |   |              |   |         |   |  |   | 35,703   |  
|Capitalized software, net                  |  |               |         |   |           |   | 54,465   |                      |  |   |                         |   |  |              | 198    |   |              |   |         |   |  |   | 54,663   |  
|Deferred costs, net                        |  |               |         |   |           |   | 12,889   |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 12,889   |  
|Goodwill                                   |  |               |         |   |           |   | 361,755  |                      |  |   |                         |   |  |              | 845    |   |              |   |         |   |  |   | 362,600  |  
|Identifiable intangibles, net:             |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |         |  
|Customer contract, net                     |  |               |         |   |           |   | 4,753    |                      |  |   |                         |   |  |              | 475    |   |              |   |         |   |  |   | 5,228    |  
|Customer base, net                         |  |               |         |   |           |   | 203,866  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 203,866  |  
|Investment in subsidiaries                 |  |               | 228,754  |   |           |   | (2,561   | )                    |  |   |                         |   |  |              |       |   |              |   | (226,193 | ) |  |   |         |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total assets                               |  | $             | 228,754  |   |           | $ | 775,306  |                      |  | $ | 1,335                    |   |  | $            | 2,569  |   |              | $ | (230,771 | ) |  | $ | 777,193  |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY       |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   | 
|Current liabilities:                       |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Accounts payable                           |  | $             |         |   |           | $ | 7,584    |                      |  | $ |                         |   |  | $            | 96     |   |              | $ |         |   |  | $ | 7,680    |  
|Accounts payableaffiliates                |  |               |         |   |           |   |         |                      |  |   |                         |   |  |              | 4,578  |   |              |   | (4,578   | ) |  |   |         |  
|Accrued payroll and related benefits       |  |               |         |   |           |   | 14,457   |                      |  |   |                         |   |  |              | 996    |   |              |   |         |   |  |   | 15,453   |  
|Accrued interest                           |  |               |         |   |           |   | 14,025   |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 14,025   |  
|Other accrued liabilities                  |  |               |         |   |           |   | 22,151   |                      |  |   | 268                      |   |  |              | 527    |   |              |   |         |   |  |   | 22,946   |  
|Current portion of Term Note B             |  |               |         |   |           |   | 2,400    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 2,400    |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total current liabilities                  |  |               |         |   |           |   | 60,617   |                      |  |   | 268                      |   |  |              | 6,197  |   |              |   | (4,578   | ) |  |   | 62,504   |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Long-term liabilities:                     |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Deferred taxes                             |  |               |         |   |           |   | 27,979   |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 27,979   |  
|Senior Subordinated Notes, net of discount |  |               |         |   |           |   | 241,817  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 241,817  |  
|Term Note B, net of discount               |  |               |         |   |           |   | 213,231  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 213,231  |  
|Other long-term liabilities                |  |               |         |   |           |   | 2,908    |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 2,908    |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total long-term liabilities                |  |               |         |   |           |   | 485,935  |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 485,935  |  
|Commitments and contingencies              |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Redeemable preferred stock                 |  |               | 335,614  |   |           |   |         |                      |  |   |                         |   |  |              |       |   |              |   |         |   |  |   | 335,614  |  
|Stockholders equity (deficit):            |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Common Stock                               |  |               | 40       |   |           |   |         |                      |  |   | 117,340                  |   |  |              | 21     |   |              |   | (117,361 | ) |  |   | 40       |  
|Additional paid-in capital                 |  |               | 37,021   |   |           |   | 372,675  |                      |  |   |                         |   |  |              | 2,151  |   |              |   | (374,826 | ) |  |   | 37,021   |  
|Accumulated deficit                        |  |               | (144,305 | ) |           |   | (144,305 | )                    |  |   | (116,628                 | ) |  |              | (5,829 | ) |              |   | 266,762  |   |  |   | (144,305 | )
|Accumulated other comprehensive income     |  |               | 384      |   |           |   | 384      |                      |  |   | 355                      |   |  |              | 29     |   |              |   | (768     | ) |  |   | 384      |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total stockholders equity (deficit)       |  |               | (106,860 | ) |           |   | 228,754  |                      |  |   | 1,067                    |   |  |              | (3,628 | ) |              |   | (226,193 | ) |  |   | (106,860 | )
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  
|Total liabilities and stockholders equity |  | $             | 228,754  |   |           | $ | 775,306  |                      |  | $ | 1,335                    |   |  | $            | 2,569  |   |              | $ | (230,771 | ) |  | $ | 777,193  |  
|                                           |  |               |          |   |           |   |          |                      |  |   |                          |   |  |              |        |   |              |   |          |   |  |   |          |  



19



---

##### Table of Contents

CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

THREE MONTHS ENDED JUNE 30, 2004



|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|-------------------------------------------------- |  | ------------- | ------ | - | --------- | - | ------- | -------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                   |  | SyniverseInc. |        |   | Syniverse |   |         | SubsidiaryGuarantors |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                           |  | $             |       |   |           | $ | 34,537  |                      |  | $ | 50,404       |   |  | $            |        |   |  | $ | 84,941  |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Costs and expenses:                                |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Cost of operations                                 |  |               |       |   |           |   | 11,350  |                      |  |   | 24,921       |   |  |              |        |   |  |   | 36,271  |  
|Sales and marketing                                |  |               |       |   |           |   | 2,317   |                      |  |   | 2,852        |   |  |              |        |   |  |   | 5,169   |  
|General and administrative                         |  |               |       |   |           |   | 3,456   |                      |  |   | 5,448        |   |  |              |        |   |  |   | 8,904   |  
|Provision for (recovery of) uncollectible accounts |  |               |       |   |           |   | (120    | )                    |  |   | (137         | ) |  |              |        |   |  |   | (257    | )
|Depreciation and amortization                      |  |               |       |   |           |   | 5,778   |                      |  |   | 4,113        |   |  |              |        |   |  |   | 9,891   |  
|Restructuring                                      |  |               |       |   |           |   | 289     |                      |  |   |             |   |  |              |        |   |  |   | 289     |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|                                                   |  |               |       |   |           |   | 23,070  |                      |  |   | 37,197       |   |  |              |        |   |  |   | 60,267  |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Operating income                                   |  |               |       |   |           |   | 11,467  |                      |  |   | 13,207       |   |  |              |        |   |  |   | 24,674  |  
|Other income (expense), net:                       |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Income from equity investment                      |  |               | 12,708 |   |           |   | 26,514  |                      |  |   |             |   |  |              | (39,222 | ) |  |   |        |  
|Interest income                                    |  |               |       |   |           |   | 324     |                      |  |   | 13,307       |   |  |              | (13,204 | ) |  |   | 427     |  
|Interest expense                                   |  |               |       |   |           |   | (25,597 | )                    |  |   |             |   |  |              | 13,204  |   |  |   | (12,393 | )
|Other, net                                         |  |               |       |   |           |   |        |                      |  |   |             |   |  |              |        |   |  |   |        |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|                                                   |  |               | 12,708 |   |           |   | 1,241   |                      |  |   | 13,307       |   |  |              | (39,222 | ) |  |   | (11,966 | )
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Income before provision for income taxes           |  |               | 12,708 |   |           |   | 12,708  |                      |  |   | 26,514       |   |  |              | (39,222 | ) |  |   | 12,708  |  
|Provision for income taxes                         |  |               | 2,088  |   |           |   | 2,088   |                      |  |   | 9,334        |   |  |              | (11,422 | ) |  |   | 2,088   |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income                                         |  |               | 10,620 |   |           |   | 10,620  |                      |  |   | 17,180       |   |  |              | (27,800 | ) |  |   | 10,620  |  
|Preferred stock dividends                          |  |               | (7,791 | ) |           |   |        |                      |  |   | (5,744       | ) |  |              | 5,744   |   |  |   | (7,791  | )
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income attributable to common stockholders     |  | $             | 2,829  |   |           | $ | 10,620  |                      |  | $ | 11,436       |   |  | $            | (22,056 | ) |  | $ | 2,829   |  
|                                                   |  |               |        |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  



20



---

##### Table of Contents

CONSOLIDATING STATEMENT OF OPERATIONS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2004



|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|----------------------------------------------------- |  | ------------- | ------- | - | --------- | - | ------- | -------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                      |  | SyniverseInc. |         |   | Syniverse |   |         | SubsidiaryGuarantors |  |   | Eliminations |   |  | Consolidated |        
|Revenues                                              |  | $             |        |   |           | $ | 67,131  |                      |  | $ | 94,480       |   |  | $            |        |   |  | $ | 161,611 |  
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Costs and expenses:                                   |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Cost of operations                                    |  |               |        |   |           |   | 22,230  |                      |  |   | 49,196       |   |  |              |        |   |  |   | 71,426  |  
|Sales and marketing                                   |  |               |        |   |           |   | 4,810   |                      |  |   | 5,634        |   |  |              |        |   |  |   | 10,444  |  
|General and administrative                            |  |               |        |   |           |   | 6,836   |                      |  |   | 10,689       |   |  |              |        |   |  |   | 17,525  |  
|Provision for (recovery of) uncollectible accounts    |  |               |        |   |           |   | 4       |                      |  |   | (13          | ) |  |              |        |   |  |   | (9      | )
|Depreciation and amortization                         |  |               |        |   |           |   | 12,180  |                      |  |   | 8,001        |   |  |              |        |   |  |   | 20,181  |  
|Restructuring                                         |  |               |        |   |           |   | 289     |                      |  |   |             |   |  |              |        |   |  |   | 289     |  
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|                                                      |  |               |        |   |           |   | 46,349  |                      |  |   | 73,507       |   |  |              |        |   |  |   | 119,856 |  
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Operating income                                      |  |               |        |   |           |   | 20,782  |                      |  |   | 20,973       |   |  |              |        |   |  |   | 41,755  |  
|Other income (expense), net:                          |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Income from equity investment                         |  |               | 16,023  |   |           |   | 47,552  |                      |  |   |             |   |  |              | (63,575 | ) |  |   |        |  
|Interest income                                       |  |               |        |   |           |   | 427     |                      |  |   | 35,046       |   |  |              | (34,875 | ) |  |   | 598     |  
|Interest expense                                      |  |               |        |   |           |   | (52,732 | )                    |  |   | (8,467       | ) |  |              | 34,875  |   |  |   | (26,324 | )
|Other, net                                            |  |               |        |   |           |   | (6      | )                    |  |   |             |   |  |              |        |   |  |   | (6      | )
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|                                                      |  |               | 16,023  |   |           |   | (4,759  | )                    |  |   | 26,579       |   |  |              | (63,575 | ) |  |   | (25,732 | )
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Income before provision for income taxes              |  |               | 16,023  |   |           |   | 16,023  |                      |  |   | 47,552       |   |  |              | (63,575 | ) |  |   | 16,023  |  
|Provision for income taxes                            |  |               | 4,192   |   |           |   | 4,192   |                      |  |   | 18,655       |   |  |              | (22,847 | ) |  |   | 4,192   |  
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income                                            |  |               | 11,831  |   |           |   | 11,831  |                      |  |   | 28,897       |   |  |              | (40,728 | ) |  |   | 11,831  |  
|Preferred stock dividends                             |  |               | (15,392 | ) |           |   |        |                      |  |   | (11,489      | ) |  |              | 11,489  |   |  |   | (15,392 | )
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income (loss) attributable to common stockholders |  | $             | (3,561  | ) |           | $ | 11,831  |                      |  | $ | 17,408       |   |  | $            | (29,239 | ) |  | $ | (3,561  | )
|                                                      |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  



21



---

##### Table of Contents

CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

SIX MONTHS ENDED JUNE 30, 2004



|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | --------- | - | ------- | -------------------- |  | - | ------------ | - |  | ------------ | ------- | - |  | - | ------- | -
|                                                                                            |  | SyniverseInc. |         |   | Syniverse |   |         | SubsidiaryGuarantors |  |   | Eliminations |   |  | Consolidated |        
|Cash flows from operating activities                                                        |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net income                                                                                  |  | $             | 11,831  |   |           | $ | 11,831  |                      |  | $ | 28,897       |   |  | $            | (40,728 | ) |  | $ | 11,831  |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Depreciation and amortization including amortization of deferred debt issuance costs        |  |               |        |   |           |   | 17,019  |                      |  |   | 8,001        |   |  |              |        |   |  |   | 25,020  |  
|Provision for (recovery of ) uncollectible accounts                                         |  |               |        |   |           |   | 4       |                      |  |   | (13          | ) |  |              |        |   |  |   | (9      | )
|Deferred income tax expense                                                                 |  |               |        |   |           |   | 683     |                      |  |   | 3,488        |   |  |              |        |   |  |   | 4,171   |  
|Loss on disposition of property                                                             |  |               |        |   |           |   | 58      |                      |  |   | 69           |   |  |              |        |   |  |   | 127     |  
|Income from equity investment                                                               |  |               | (16,023 | ) |           |   | (47,552 | )                    |  |   |             |   |  |              | 63,575  |   |  |   |        |  
|Changes in operating assets and liabilities:                                                |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Accounts receivable                                                                         |  |               |        |   |           |   | (654    | )                    |  |   | 9,713        |   |  |              | (20,225 | ) |  |   | (11,166 | )
|Other current assets                                                                        |  |               |        |   |           |   | 104     |                      |  |   | 13           |   |  |              |        |   |  |   | 117     |  
|Accounts payable, accrued payroll and related benefits                                      |  |               | 4,192   |   |           |   | (3,043  | )                    |  |   | 2,884        |   |  |              | (2,622  | ) |  |   | 1,411   |  
|Other current liabilities                                                                   |  |               |        |   |           |   | 4,870   |                      |  |   | (252         | ) |  |              |        |   |  |   | 4,618   |  
|Other assets and liabilities                                                                |  |               |        |   |           |   | (980    | )                    |  |   |             |   |  |              |        |   |  |   | (980    | )
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash provided by (used in) operating activities                                         |  |               |        |   |           |   | (17,660 | )                    |  |   | 52,800       |   |  |              |        |   |  |   | 35,140  |  
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Cash flows from investing activities                                                        |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Capital expenditures                                                                        |  |               |        |   |           |   | (2,896  | )                    |  |   | (9,239       | ) |  |              |        |   |  |   | (12,135 | )
|Dividends received from equity investment                                                   |  |               |        |   |           |   | 43,565  |                      |  |   |             |   |  |              | (43,565 | ) |  |   |        |  
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash provided by (used in) investing activities                                         |  |               |        |   |           |   | 40,669  |                      |  |   | (9,239       | ) |  |              | (43,565 | ) |  |   | (12,135 | )
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Cash flows from financing activities                                                        |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Dividends paid                                                                              |  |               |        |   |           |   |        |                      |  |   | (43,565      | ) |  |              | 43,565  |   |  |   |        |  
|Principal payments on long-term debt                                                        |  |               |        |   |           |   | (20,100 | )                    |  |   |             |   |  |              |        |   |  |   | (20,100 | )
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net cash used in financing activities                                                       |  |               |        |   |           |   | (20,100 | )                    |  |   | (43,565      | ) |  |              | 43,565  |   |  |   | (20,100 | )
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Effect of exchange rate changes on cash                                                     |  |               |        |   |           |   | (46     | )                    |  |   |             |   |  |              |        |   |  |   | (46     | )
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Net increase (decrease) in cash                                                             |  |               |        |   |           |   | 2,863   |                      |  |   | (4           | ) |  |              |        |   |  |   | 2,859   |  
|Cash at beginning of period                                                                 |  |               |        |   |           |   | 8,293   |                      |  |   | 6            |   |  |              |        |   |  |   | 8,299   |  
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  
|Cash at end of period                                                                       |  | $             |        |   |           | $ | 11,156  |                      |  | $ | 2            |   |  | $            |        |   |  | $ | 11,158  |  
|                                                                                            |  |               |         |   |           |   |         |                      |  |   |              |   |  |              |         |   |  |   |         |  



22



---

##### Table of Contents

|ITEM 2: | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



Company History and Recent Events



Our business was founded in 1987 as GTE Telecommunication Services Inc., a unit of GTE. In early 2000, GTE combined our business with its Intelligent
Network Services business to further broaden our network services offering. In June 2000, when GTE and Bell Atlantic merged to form Verizon Communications Inc., we became an indirect, wholly owned subsidiary of Verizon. In February 2002, we were
acquired from Verizon by members of our senior management team and an investor group led by GTCR Golder Rauner, LLC (GTCR).



On February 9, 2005, Syniverse Holdings, LLC (Syniverse LLC) entered into an Amendment No. 1 to Limited Liability Company Agreement and
Dissolution Agreement, dated as of February 9, 2005, with Syniverse Holdings, Inc. (Syniverse Inc.) and certain members of Syniverse LLC (the Dissolution Agreement). The Dissolution Agreement provided, among other things, for (i) the
distribution of the capital stock of Syniverse Inc. to the members of Syniverse LLC, (ii) the termination of certain equity agreements among Syniverse LLC and its members and (iii) the subsequent dissolution of Syniverse LLC.



On February 9, 2005, we merged our subsidiaries, Syniverse Networks
and Syniverse Finance, with and into Syniverse Technologies, Inc. (Syniverse).



On February 10, 2005, we completed an initial public offering of 17,620,000 shares of common stock at a price of $16.00 per common share. The net proceeds of the offering were $261.0 million after deducting
underwriting discounts, commissions and expenses, and, along with the $240.0 million received from our new credit facility, were primarily used to redeem 124,876 shares of our class A cumulative redeemable preferred stock as described below, tender
for 35% of our senior subordinated notes and repay our previous senior credit facility.



On February 15, 2005, we redeemed 124,876 shares of our class A cumulative redeemable convertible preferred stock including accrued and unpaid dividends with $176.5 million of proceeds received from our initial
public offering completed on February 10, 2005.



On
March 28, 2005, we converted the remaining 115,604 shares of our class A cumulative redeemable convertible preferred stock including accrued and unpaid dividends at a liquidation value of $163.4 million into 10,209,598 shares of our class A
common stock.



Recent Acquisitions



On September 30, 2004, we acquired the North American clearinghouse
business of IOS North America from EDS. We paid $53.7 million on the date of the acquisition and an additional $1.1 million in January 2005 resulting from the settlement of the final working capital adjustment pursuant to the purchase agreement. We
financed the acquisition through increased borrowings under our previous senior credit facility and available cash on hand. The primary services of IOS North America include wireless voice and data clearinghouse services. The acquisition of IOS
North America was accounted for using the purchase method of accounting, and hence its results of operations have been included since its acquisition by us. The post-acquisition revenues are reported in Technology Interoperability Services.



Introduction



We provide an integrated suite of services that simplify wireless technology
complexities by integrating disparate wireless carriers systems and networks in order to provide seamless global voice and data communications to wireless subscribers. These services include:



| |  |  | Technology Interoperability Services. We operate the largest wireless clearinghouse in North America that enables the accurate invoicing and settlement of
domestic and international wireless roaming
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



23



---

##### Table of Contents

| | telephone calls, wireless data events and Wi-Fi sessions. We also provide SMS routing and translation services between carriers.
| | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | Network Services. Through our SS7 network, we connect disparate wireless carrier networks and enable access to intelligent network database services like caller ID and
provide translation and routing services to support the delivery and establishment of telephone calls.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Number Portability Services. Our number portability services are used by many wireless carriers, including the five largest domestic carriers, to enable wireless subscribers
to switch service providers while keeping the same telephone number.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Call Processing Services. We provide wireless carriers global call handling and fraud management solutions that allow wireless subscribers from one carrier to make and accept
telephone calls while roaming on another carriers network.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Enterprise Solutions.Our enterprise wireless data management platform allows carriers to offer large corporate customers reporting and analysis tools to manage
telecom-related expenses.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Off-Network Database Queries. We provide our network customers with access to various third-party intelligent network databases.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



Revenues



Most of our revenues are transaction-based and derived from long-term contracts, typically with terms averaging three years
in duration. Most of the services and solutions we offer to our customers are based on applications, network connectivity and technology platforms owned and operated by us. A small amount of our revenues are generated through software license sales.
We generate our revenues through the sale of our technology interoperability services, network services, number portability services, call processing services and enterprise solutions to telecommunications carriers throughout the world. In order to
encourage higher customer transaction volumes, we generally negotiate tiered and flat rate pricing schedules with our customers based on certain established transaction volume levels. As a result, the average per-transaction fee for many of our
products has declined over time as customers have increasingly used our services and transaction volumes have grown. We expect this trend to continue. Generally, there is also a slight increase in wireless roaming telephone usage and corresponding
revenues in the high-travel months of the second and third fiscal quarters.



Future increases or decreases in revenues are dependent on many factors, such as industry subscriber growth, with few of these factors known in advance. From time to time, specific events such as customer contract
renewals at different terms, a customer contract termination, a customers decision to change technologies or to provide solutions in-house, will be known to us and then we can estimate their impact on our revenues.



Set forth below is a brief description of our primary service offerings and
associated revenue recognition:



| |  |  | Technology Interoperability Services. We operate the largest wireless clearinghouse in North America that enables the accurate invoicing and settlement of domestic and
international wireless roaming telephone calls, wireless data events and Wi-Fi sessions. We also provide SMS routing and translation services between carriers. Wireless carriers send data records to our service platforms for processing, aggregation,
translation and distribution among carriers. We primarily generate revenues by charging per-transaction processing fees based on the number of data/messaging records provided to us by wireless carriers for our wireless roaming clearinghouse, SMS
routing services and wireline network access billing. We recognize revenues at the time the transactions are processed. Over time, we expect the average per-transaction fee for certain services to continue to decline as a result of our volume-based
pricing strategy as well as potential competitive pricing pressure.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Network Services. Through our SS7 network, we connect disparate wireless carrier networks and enable access to intelligent network database services like
caller ID. We also provide translation and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| | routing services to support the delivery and establishment of telephone calls. SS7 is the telecommunications industrys standard network signaling
protocol used by substantially all carriers to enable critical telecommunications functions such as line busy signals, toll-free calling services and caller ID. We primarily generate revenues by charging either per-transaction or fixed processing
fees determined by expected customer volumes. In addition, our customers pay monthly connection fees based on the number of network connections as well as the number of switches with which a customer communicates. The per-transaction fees are based
on the number of intelligent network messages and intelligent network database queries made through our network and are recognized as revenues at the time the transactions are processed. Over time, we expect the average per-transaction fee for
certain services will continue to decline as a result of our volume-based pricing strategy and potential competitive pricing pressures.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Number Portability Services. We provide number portability services to the wireless industry. When wireless subscribers choose to change carriers but keep their existing
telephone number, the former carrier must send the subscribers information to the new carrier. Our services perform the necessary processing between the two carriers to allow the subscribers to change service providers while keeping their
existing telephone number. We primarily generate revenues by charging per-transaction processing fees, monthly fixed fees and fees for customer implementations. We recognize processing revenues at the time the transactions and services are
processed. We recognize monthly fixed fees as revenues on a monthly basis as the services are performed. We defer revenues and incremental customer-specific costs related to customer implementations and recognize these fees and costs on a
straight-line basis over the shorter of the life of the initial customer agreement or the period remaining until the amended contract end date for those contracts terminated early.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Call Processing Services. We provide wireless carriers global call handling and fraud management solutions that allow wireless subscribers from one carrier to make and accept
calls while roaming on another carriers network. We primarily generate revenues by charging per-transaction processing fees based on the number of validation, authorization and other call processing messages generated by wireless subscribers.
We recognize processing fee revenues at the time the transactions are processed. We expect our call processing revenues will continue to decline as a result of technology developments that have resulted in traditional call processing functionality
being incorporated into more cost-effective SS7 network solutions. This has resulted in customers increasingly replacing our call processing solution with our SS7 network, competitor SS7 networks, in-house SS7 networks and/or direct connections with
roaming partners.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Enterprise Solutions Services. Our enterprise wireless data management platform allows carriers to offer large corporate customers reporting and analysis tools to manage
telecom-related expenses. We primarily generate revenues by charging per-subscriber fees. We recognize these revenues at the time the service is performed. We expect a gradual decline in these revenues.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Off-Network Database Queries.Through interconnection with other carrier networks, we have access to other service providers databases that support caller ID and
toll-free routing. If one of our customers uses our network to access another service providers database, we are charged fees for access to that database. We pass these charges onto our customers, with little or no margin, based upon the
charges we receive from these database providers. We recognize revenues at the time the transaction is performed. Over time, these revenues are expected to continue to decline as customers seek direct connections with the database providers.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



For more information about how we recognize revenues for each of
our service categories, please see the discussion below under Critical Accounting Policies.



25



---

##### Table of Contents

Costs and Expenses



Our costs and expenses consist of cost of operations, sales and marketing, general and administrative and depreciation and amortization.



| |  |  | Cost of operations includes data processing costs, network costs, royalty costs, personnel costs associated with service implementation, training and customer care and off-network
database query charges.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Sales and marketing includes personnel costs, advertising costs, trade show costs and relationship marketing costs.
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | General and administrative consists primarily of research and development expenses, a portion of the expenses associated with our facilities, internal management expenses, business
development expenses, and expenses for finance, legal, human resources and other administrative departments. In addition, we incur significant service development costs. These costs, which are primarily personnel, relate to technology creation,
enhancement and maintenance of new and existing services. Historically, most of these costs are expensed and recorded as general and administrative expenses. The capitalized portion, which is recorded as capitalized software costs, relates to costs
incurred during the application development stage for the new service offerings and significant service enhancements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Depreciation and amortization relate primarily to our property and equipment including our SS7 network, infrastructure facilities related to information management and other
intangible assets recorded in purchase accounting.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

Results of Operations



The following tables present an overview of our results of operations for the three and six months ended June 30, 2005 and 2004:



|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|-------------------------------------------------- |  | ------------------------------ | ------ | - | ------------ | ----- | -- | ------------------------------ | - | ------- | ------------ |  | ----- | -------------- |  | - | -------- | - |  | ------ | --
|                                                   |  | Three MonthsEndedJune 30, 2005 |        |   | % ofRevenues |       |    | Three MonthsEndedJune 30, 2004 |   |         | % ofRevenues |  |       | 2005 vs. 2004$ |  |   | $Change% |  
|Revenues:                                          |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Technology Interoperability Services               |  | $                              | 27,201 |   |              | 31.3  | %  |                                | $ | 18,309  |              |  | 21.6  | %              |  | $ | 8,892    |   |  | 48.6   | % 
|Network Services                                   |  |                                | 33,415 |   |              | 38.5  | %  |                                |   | 34,857  |              |  | 41.0  | %              |  |   | (1,442   | ) |  | (4.1   | )%
|Number Porting Services                            |  |                                | 12,607 |   |              | 14.5  | %  |                                |   | 11,772  |              |  | 13.8  | %              |  |   | 835      |   |  | 7.1    | % 
|Call Processing Services                           |  |                                | 7,322  |   |              | 8.4   | %  |                                |   | 8,242   |              |  | 9.7   | %              |  |   | (920     | ) |  | (11.2  | )%
|Enterprise Solutions                               |  |                                | 2,927  |   |              | 3.4   | %  |                                |   | 3,696   |              |  | 4.4   | %              |  |   | (769     | ) |  | (20.8  | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Revenues excluding Off-Network Data Base           |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Query Fees                                         |  |                                | 83,472 |   |              | 96.1  | %  |                                |   | 76,876  |              |  | 90.5  | %              |  |   | 6,596    |   |  | 8.6    | % 
|Off-Network Database Query Fees                    |  |                                | 3,403  |   |              | 3.9   | %  |                                |   | 8,065   |              |  | 9.5   | %              |  |   | (4,662   | ) |  | (57.8  | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Total revenues                                     |  |                                | 86,875 |   |              | 100.0 | %  |                                |   | 84,941  |              |  | 100.0 | %              |  |   | 1,934    |   |  | 2.3    | % 
|Costs and expenses:                                |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Cost of operations                                 |  |                                | 34,446 |   |              | 39.6  | %  |                                |   | 36,271  |              |  | 42.8  | %              |  |   | (1,825   | ) |  | (5.0   | )%
|Sales and marketing                                |  |                                | 5,812  |   |              | 6.7   | %  |                                |   | 5,169   |              |  | 6.1   | %              |  |   | 643      |   |  | 12.4   | % 
|General and administrative                         |  |                                | 12,137 |   |              | 14.0  | %  |                                |   | 8,904   |              |  | 10.5  | %              |  |   | 3,233    |   |  | 36.3   | % 
|Provision for (recovery of) uncollectible accounts |  |                                | 243    |   |              | 0.3   | %  |                                |   | (257    | )            |  | (0.3  | )%             |  |   | 500      |   |  | (194.6 | )%
|Depreciation and amortization                      |  |                                | 12,190 |   |              | 14.0  | %  |                                |   | 9,891   |              |  | 11.6  | %              |  |   | 2,299    |   |  | 23.2   | % 
|Restructuring                                      |  |                                |       |   |              | 0.0   | %  |                                |   | 289     |              |  | 0.3   | %              |  |   | (289     | ) |  | (100.0 | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|                                                   |  |                                | 64,828 |   |              | 74.6  | %  |                                |   | 60,267  |              |  | 71.0  | %              |  |   | 4,561    |   |  | 7.6    | % 
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Operating income                                   |  |                                | 22,047 |   |              | 25.4  | %  |                                |   | 24,674  |              |  | 29.0  | %              |  |   | (2,627   | ) |  | (10.6  | )%
|Other income (expense), net:                       |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Interest income                                    |  |                                | 398    |   |              | 0.5   | %  |                                |   | 427     |              |  | 0.5   | %              |  |   | (29      | ) |  | (6.8   | )%
|Interest expense                                   |  |                                | (8,590 | ) |              | (9.9  | )% |                                |   | (12,393 | )            |  | (14.6 | )%             |  |   | 3,803    |   |  | (30.7  | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|                                                   |  |                                | (8,192 | ) |              | (9.4  | )% |                                |   | (11,966 | )            |  | (14.1 | )%             |  |   | 3,774    |   |  | (31.5  | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Income before provision for income taxes           |  |                                | 13,855 |   |              | 16.0  | %  |                                |   | 12,708  |              |  | 14.9  | %              |  |   | 1,147    |   |  | 9.0    | % 
|Provision for income taxes                         |  |                                | 2,077  |   |              | 2.4   | %  |                                |   | 2,088   |              |  | 2.5   | %              |  |   | (11      | ) |  | (0.5   | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Net income                                         |  |                                | 11,778 |   |              | 13.6  | %  |                                |   | 10,620  |              |  | 12.4  | %              |  |   | 1,158    |   |  | 10.9   | % 
|Preferred stock dividends                          |  |                                |       |   |              | 0.0   | %  |                                |   | (7,791  | )            |  | (9.2  | )%             |  |   | 7,791    |   |  | (100.0 | )%
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   
|Net income attributable to common stockholders     |  | $                              | 11,778 |   |              | 13.6  | %  |                                | $ | 2,829   |              |  | 3.2   | %              |  | $ | 8,949    |   |  | 316.3  | % 
|                                                   |  |                                |        |   |              |       |    |                                |   |         |              |  |       |                |  |   |          |   |  |        |   



27



---

##### Table of Contents

|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|-------------------------------------------------- |  | ---------------------------- | ------- | - | ------------ | ----- | -- | ---------------------------- | - | ------- | ------------ |  | ----- | -------------- |  | - | -------- | - |  | ------- | --
|                                                   |  | Six MonthsEndedJune 30, 2005 |         |   | % ofRevenues |       |    | Six MonthsEndedJune 30, 2004 |   |         | % ofRevenues |  |       | 2005 vs. 2004$ |  |   | $Change% |  
|Revenues:                                          |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Technology Interoperability Services               |  | $                            | 50,400  |   |              | 30.3  | %  |                              | $ | 33,588  |              |  | 20.8  | %              |  | $ | 16,812   |   |  | 50.1    | % 
|Network Services                                   |  |                              | 65,648  |   |              | 39.5  | %  |                              |   | 64,668  |              |  | 40.0  | %              |  |   | 980      |   |  | 1.5     | % 
|Number Porting Services                            |  |                              | 24,276  |   |              | 14.6  | %  |                              |   | 22,903  |              |  | 14.2  | %              |  |   | 1,373    |   |  | 6.0     | % 
|Call Processing Services                           |  |                              | 13,725  |   |              | 8.3   | %  |                              |   | 17,554  |              |  | 10.8  | %              |  |   | (3,829   | ) |  | (21.8   | )%
|Enterprise Solutions                               |  |                              | 6,009   |   |              | 3.6   | %  |                              |   | 7,421   |              |  | 4.6   | %              |  |   | (1,412   | ) |  | (19.0   | )%
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Revenues excluding Off-Network Data Base           |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Query Fees                                         |  |                              | 160,058 |   |              | 96.3  | %  |                              |   | 146,134 |              |  | 90.4  | %              |  |   | 13,924   |   |  | 9.5     | % 
|Off-Network Database Query Fees                    |  |                              | 6,236   |   |              | 3.7   | %  |                              |   | 15,477  |              |  | 9.6   | %              |  |   | (9,241   | ) |  | (59.7   | )%
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Total revenues                                     |  |                              | 166,294 |   |              | 100.0 | %  |                              |   | 161,611 |              |  | 100.0 | %              |  |   | 4,683    |   |  | 2.9     | % 
|Costs and expenses:                                |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Cost of operations                                 |  |                              | 66,872  |   |              | 40.2  | %  |                              |   | 71,426  |              |  | 44.2  | %              |  |   | (4,554   | ) |  | (6.4    | )%
|Sales and marketing                                |  |                              | 11,474  |   |              | 6.9   | %  |                              |   | 10,444  |              |  | 6.5   | %              |  |   | 1,030    |   |  | 9.9     | % 
|General and administrative                         |  |                              | 21,846  |   |              | 13.1  | %  |                              |   | 17,525  |              |  | 10.8  | %              |  |   | 4,321    |   |  | 24.7    | % 
|Provision for (recovery of) uncollectible accounts |  |                              | 688     |   |              | 0.4   | %  |                              |   | (9      | )            |  | (0.0  | )%             |  |   | 697      |   |  | (7744.4 | )%
|Depreciation and amortization                      |  |                              | 24,075  |   |              | 14.5  | %  |                              |   | 20,181  |              |  | 12.5  | %              |  |   | 3,894    |   |  | 19.3    | % 
|Restructuring                                      |  |                              |        |   |              | 0.0   | %  |                              |   | 289     |              |  | 0.2   | %              |  |   | (289     | ) |  | (100.0  | )%
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|                                                   |  |                              | 124,955 |   |              | 75.1  | %  |                              |   | 119,856 |              |  | 74.2  | %              |  |   | 5,099    |   |  | 4.3     | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Operating income                                   |  |                              | 41,339  |   |              | 24.9  | %  |                              |   | 41,755  |              |  | 25.8  | %              |  |   | (416     | ) |  | (1.0    | )%
|Other income (expense), net:                       |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Interest income                                    |  |                              | 737     |   |              | 0.4   | %  |                              |   | 598     |              |  | 0.4   | %              |  |   | 139      |   |  | 23.2    | % 
|Interest expense                                   |  |                              | (19,094 | ) |              | (11.4 | )% |                              |   | (26,324 | )            |  | (16.3 | )%             |  |   | 7,230    |   |  | (27.5   | )%
|Loss on extinguishment of debt                     |  |                              | (23,788 | ) |              | (14.3 | )% |                              |   |        |              |  | 0.0   | %              |  |   | (23,788  | ) |  | (100.0  | )%
|Other, net                                         |  |                              |        |   |              | 0.0   | %  |                              |   | (6      | )            |  | (0.0  | )%             |  |   | 6        |   |  | 100.0   | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|                                                   |  |                              | (42,145 | ) |              | (25.3 | )% |                              |   | (25,732 | )            |  | (15.9 | )%             |  |   | (16,413  | ) |  | 63.8    | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Income (loss) before provision for income taxes    |  |                              | (806    | ) |              | (0.4  | )% |                              |   | 16,023  |              |  | 9.9   | %              |  |   | (16,829  | ) |  | (105.0  | )%
|Provision for income taxes                         |  |                              | 4,368   |   |              | 2.6   | %  |                              |   | 4,192   |              |  | 2.6   | %              |  |   | 176      |   |  | 4.2     | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Net income (loss)                                  |  |                              | (5,174  | ) |              | (3.0  | )% |                              |   | 11,831  |              |  | 7.3   | %              |  |   | (17,005  | ) |  | (143.7  | )%
|Preferred stock dividends                          |  |                              | (4,195  | ) |              | (2.5  | )% |                              |   | (15,392 | )            |  | (9.5  | )%             |  |   | 11,197   |   |  | 72.8    | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   
|Net income attributable to common stockholders     |  | $                            | (9,369  | ) |              | (5.5  | )% |                              | $ | (3,561  | )            |  | (2.2  | )%             |  | $ | (5,808   | ) |  | 163.1   | % 
|                                                   |  |                              |         |   |              |       |    |                              |   |         |              |  |       |                |  |   |          |   |  |         |   



Comparison of the Three and Six
Months Ended June 30, 2005 and 2004



Revenues



Total revenues increased $1.9 million to $86.9
million for the three months ended June 30, 2005 from $84.9 million for the same period in 2004. Total revenues increased $4.7 million to $166.3 million for the six months ended June 30, 2005 from $161.6 million for the same period in
2004. Excluding Off-Network Database Query Fees, which decreased $9.2 million for the six months ended June 30, 2005, total revenues increased $13.9 million for the six months ended June 30, 2005. The increase in revenues was primarily due
to strong volume growth in Technology Interoperability Services, the addition of IOS North America results and



28



---

##### Table of Contents

Network Services revenues offset in part by decreases in Call Processing and Enterprise Solutions Services revenues.



During the fourth quarter of 2004, we renewed our contract with Verizon
Wireless. Consistent with our overall pricing strategy, the terms of the new contract reflect lower pricing that will, in the near term, reduce our revenues from this customer. The impact was approximately $4.1 million in the six months ended
June 30, 2005 as compared to the same period in 2004. In the long run, we believe these decreases will likely be offset in part by higher transaction volumes as well as additional service offerings to Verizon Wireless.



Technology Interoperability Services revenues increased $8.9 million
to $27.2 million for the three months ended June 30, 2005 from $18.3 million for the same period in 2004. Technology Interoperability Services revenues increased $16.8 million to $50.4 million for the six months ended June 30, 2005 from
$33.6 million for the same period in 2004. The increase in revenues was primarily due to organic volume growth in our wireless clearinghouse services and the addition of IOS North America results, partially offset by a decline in per-transaction
fees pursuant to our volume-based pricing strategy for certain services and a competitive pricing environment.



Network Services revenues decreased $1.4 million to $33.4 million for the three months ended June 30, 2005 from $34.9 million for the same
period in 2004. The decrease in revenues was primarily due to a reduction in our credit memo reserve in the quarter ending June 30, 2004 resulting from a favorable resolution associated with a specific customer. Network Services revenues
increased $1.0 million to $65.6 million for the six months ended June 30, 2005 from $64.7 million for the same period in 2004. The increase in revenues was primarily due to strong volume growth in our Global System for Mobile Communication
(GSM) transport and intelligent database services, partially offset by price concession commensurate with our volume-based pricing strategy for certain of our services and a competitive pricing environment. In addition, in 2004, one of our SS7
customers announced that it intends to migrate from our SS7 network to an in-house solution. We expect this to reduce 2005 network services revenues by approximately $1.0 million to $3.0 million, although the amount may vary depending on the timing
of their migration.



Number Portability Services
revenues increased $0.8 million to $12.6 million for the three months ended June 30, 2005 from $11.8 million for the same period in 2004. Number Portability Services revenues increased $1.4 million to $24.3 million for the six months ended
June 30, 2005 from $22.9 million for the same period in 2004. The increase in revenues was primarily due to higher porting activity. During the fourth quarter of 2004, we received notice from Sprint of its intention to move number portability
error resolution services provided by us to its own internal platforms effective May 24, 2005. However, we will continue to provide limited number portability error resolution services to Sprint until December 31, 2005. In April 2005, we
signed a transitional support services agreement with Sprint to assist in their migration of the number portability error resolution services to their internal platforms. We have accelerated the amortization of deferred Sprint implementation fees
and the associated deferred Sprint implementation costs to fully amortize these ratably over the year ended December 31, 2005. We are also amortizing the transition fee over the 2005 fiscal year. Based on this new agreement we expect 2005
number portability revenues from Sprint to remain relatively comparable to 2004 revenues, however, we will no longer have any revenues from Sprint for these services after 2005. This decrease in revenues will be partially offset by decreased costs
associated with providing these services. We expect to continue providing Sprint with number portability services other than number portability error resolution services. We expect this Sprint decision to reduce 2006 revenues by approximately $19.3
million, excluding the effect of any new or expanded services.



Call Processing Services revenues decreased $0.9 million to $7.3 million for the three months ended June 30, 2005 from $8.2 million for the same period in 2004. Call Processing Services revenues decreased $3.8 million to $13.7
million for the six months ended June 30, 2005 from $17.6 million for the same period in 2004. The decline in call processing revenues was attributable to technology developments that have resulted in traditional call processing functionality
being incorporated into more cost-effective SS7 network solutions. This has resulted in customers increasingly moving from our call processing solution to our SS7 network, a



29



---

##### Table of Contents

competitors SS7 network, in-house SS7 networks and/or direct connections with roaming partners. We expect this decline to continue.



Enterprise Solutions Services revenues decreased $0.8 million to $2.9
million for the three months ended June 30, 2005 from $3.7 million for the same period in 2004. Enterprise Solutions Services revenues decreased $1.4 million to $6.0 million for the six months ended June 30, 2005 from $7.4 million for the
same period in 2004. The decrease in revenues was primarily due to lower subscribers on our enterprise wireless data management platform. We expect this decline to continue.



Off-Network Database Queries revenues decreased $4.7 million to $3.4 million for the three months ended June 30,
2005 from $8.1 million for the same period in 2004. Off-Network Database Queries revenues decreased $9.2 million to $6.2 million for the six months ended June 30, 2005 from $15.5 million for the same period in 2004. The decrease in revenues was
primarily driven by customers moving to direct access and billing arrangements with third-party intelligent network database providers. We pass these off-network database query fees onto our customers, with little or no margin, based upon the
charges we receive from the third-party database providers. We expect this decline to continue.



Expenses



Cost of operationsdecreased $1.8 million to $34.4 million for the three months ended June 30, 2005 from $36.3 million for the same period in 2004. Cost of operations decreased $4.6 million to $66.9 million for the six months
ended June 30, 2005 from $71.4 million for the same period in 2004. The decrease was primarily due to decreases in our off-network database queries services and decreased operational costs related to our number porting services primarily due to
the Sprint migration partially offset by transition costs of $2.5 million related to the integration of our acquisition of IOS North America.



Sales and marketing expenses increased $0.6 million to $5.8 million for the three months ended June 30, 2005 from $5.2 million for the same
period in 2004. Sales and marketing expenses increased $1.0 million to $11.5 million for the six months ended June 30, 2005 from $10.4 million for the same period in 2004. The increase was primarily due to higher employee expenses related to
our international expansion.



General and administrative
expenses increased $3.2 million to $12.1 million for the three months ended June 30, 2005 from $8.9 million for the same period in 2004. General and administrative expenses increased $4.3 million to $21.8 million for the six months ended
June 30, 2005 from $17.5 million for the same period in 2004. The increase was primarily due to higher product development expenses related to the integration of IOS North America, the relocation of our headquarters and higher expenses
associated with operating as a public company. In late July 2005, we learned that an acquisition target had entered into a sale agreement with another buyer. At June 30, 2005, we had deferred approximately $0.5 million of due diligence
costs, which will be expensed in the third quarter of 2005.



Provision for (recovery of) uncollectible accounts increased $0.5 million to $0.2 million for the three months ended June 30, 2005 from ($0.3) million for the same period in 2004. Provision for uncollectible accounts increased
$0.7 million to $0.7 million for the six months ended June 30, 2005 from $0.0 million for the same period in 2004.



Depreciation and amortization expenses increased $2.3 million to $12.2 million for the three months ended June 30, 2005 from $9.9 million for
the same period in 2004. Depreciation and amortization expenses increased $3.9 million to $24.1 million for the six months ended June 30, 2005 from $20.2 million for the same period in 2004. The increase was primarily due to higher depreciation
and amortization expenses incurred in connection with our continuing capital expenditures related to our SS7 network and the intangible assets established as a part of purchase accounting for the IOS North America acquisition. Included in our
depreciation and amortization expenses for the six months ended June 30, 2005 and 2004 is approximately $12.8 million and $10.8 million, respectively, in amortization related to intangible assets recorded in purchase accounting due to our
February 2002 acquisition from Verizon, our December 2003 acquisition of Softwright Limited and our September 2004 acquisition of IOS North America.



30



---

##### Table of Contents

Other



Interest income was $0.4 million for the three months ended June 30, 2005 unchanged from $0.4 million for the same period in 2004. Interest
income increased $0.1 million to $0.7 million for the six months ended June 30, 2005 from $0.6 million for the same period in 2004.



Interest expense decreased $3.8 million to $8.6 million for the three months ended June 30, 2005 from $12.4 million for the same period in
2004. Interest expense decreased $7.2 million to $19.1 million for the six months ended June 30, 2005 from $26.3 million for the same period in 2004. The decrease was primarily a result of our recapitalization occurring in the first quarter of
2005 in connection with our IPO, which lowered our average outstanding debt balance and interest rate.



Loss on extinguishment of debt.In February 2005, we recognized $23.8 million on the early extinguishment of debt related to our previous senior
credit facility and the tender of 35% of our senior subordinated notes. The loss includes a non-cash write-off of $6.0 million of unamortized deferred financing costs and $5.4 million of unamortized debt discount relating to the previous senior
credit facility and the tendered portion of the senior subordinated notes, as well as a $12.4 million cash charge related to the prepayment premium on the tendered portion of the senior subordinated notes.



Provision for income taxes were $2.1 million for the three months
ended June 30, 2005 unchanged from $2.1 million for the same period in 2004. Provision for income taxes increased $0.2 million to $4.4 million for the six months ended June 30, 2005 from $4.2 million for the same period in 2004. Our
provision primarily represents the increase in deferred tax liabilities related to goodwill. Primarily as a result of our impairment loss in the fourth quarter of 2003, we concluded that it was appropriate to establish a full valuation allowance
against our net deferred tax assets, excluding deferred tax liabilities related to goodwill. We expect to continually evaluate this allowance and will reduce it as the utilization of these NOLs becomes more likely than not. The deferred tax assets
arise primarily from federal net operating losses, which expire between 2006 and 2023. These losses relate primarily to Briences operations in periods prior to February 14, 2002. In addition, because we do not amortize goodwill for
financial reporting purposes and cannot predict if or when this deferred tax liability will be payable, we are unable to consider these goodwill-related deferred tax liabilities at June 30, 2005 in this analysis of our valuation allowance.



Preferred stock dividends were $0.0 million for the
three months ended June 30, 2005 and $7.8 million for the three months ended June 30, 2004. Preferred stock dividends were $4.2 million for the six months ended June 30, 2005 and $15.4 million for the six months ended June 30,
2004. The undeclared and unpaid preferred dividends relate to the 10% preferred yield on Syniverse Inc.s class A cumulative redeemable convertible preferred stock issued on February 14, 2002. The 2004 amounts are recorded as a part of the
class A redeemable preferred stock balance. On February 15, 2005, we redeemed 124,876 shares of our class A cumulative redeemable convertible preferred stock including accrued and unpaid dividends at a liquidation value of $176.5 million with
proceeds received from our initial public offering. On March 28, 2005, pursuant to the terms of our second amended and restated certificate of incorporation, all of our outstanding shares of class A cumulative redeemable convertible preferred
stock were converted into 10,209,598 shares of our common stock based upon the liquidation value (plus accrued and unpaid dividends) of the class A cumulative redeemable convertible preferred stock using the initial public offering price of $16 per
share. We had no shares of class A cumulative redeemable preferred stock outstanding as of June 30, 2005.



Liquidity and Capital Resources



Cash Flow Information



During the six
months ended June 30, 2005, our operations generated $51.0 million of cash as compared to $35.1 million for the same period in 2004. The increase was primarily attributable to higher accrued expenses and higher cash collections from customers.
Cash and cash equivalents were $58.0 million at June 30, 2005 as



31



---

##### Table of Contents

compared to $17.9 million at December 31, 2004. This increase was primarily due to an increase in cash provided by operating activities and net proceeds
from the recapitalization related to our IPO, partially offset by capital expenditures. Our working capital increased $38.0 million to $77.7 million at June 30, 2005 from $39.7 million at December 31, 2004. This increase in working capital
was primarily due to increased cash balances due to higher net cash provided from operating activities.



Capital expenditures for property and equipment, including capitalized software costs, increased to $14.1 million for the six months ended June 30,
2005 from $12.1 million for the six months ended June 30, 2004. For fiscal 2004, we incurred approximately $22.2 million for capital expenditures, primarily for investment in our SS7 network. For the six months ended June 30, 2005, we
incurred approximately $14.1 million for capital expenditures, primarily for investment in our network and capitalized software development. We expect capital expenditures in 2005 to be approximately $20.0 million, other than the incurrence of the
additional one-time capital expenses related to our lease of new office space, described below.



In February 2005, we entered into a lease agreement for approximately 199,000 square feet of new office space for our headquarters in Tampa, Florida. The
lease term is eleven years commencing on the earlier to occur of November 1, 2005 or the date we occupy the lease property for purposes of conducting our business, but with lease payments not beginning until one year following the commencement
date. In connection with this lease, we expect to incur one-time incremental operating expenses associated with the move of between $8.0 and $10.0 million and one-time capital costs associated with facility build out of between $8.0 and $10.0
million. We expect to incur these one-time moving-related costs and expenses, which include duplicative lease payments during the transition period and facility build out costs, during 2005 and 2006. As of June 30, 2005, we had incurred and
capitalized $1.8 million of costs and had expensed $0.5 million.



On February 10, 2005, we completed an initial public offering of 17,620,000 shares of common stock at a price of $16.00 per common share. The net proceeds of the offering of $261.0 million after deducting underwriting discounts,
commissions and expenses, along with the $240.0 million received from our new credit facility, were used to redeem 124,876 shares of our class A cumulative redeemable preferred stock, tender 35% of our senior subordinated notes and repay our
previous senior credit facility.



Debt and Credit Facilities



New Senior Credit Facility



On February 15, 2005, we entered into a $282.0 million credit agreement
with Lehman Brothers Inc., as lead arranger and book manager, LaSalle Bank National Association, as syndication agent, and Lehman Commercial Paper, as administrative agent (the Credit Agreement). The Credit Agreement provides for a term loan of
$240.0 million and a revolving credit line of $42.0 million. The obligations under the Credit Agreement are unconditionally guaranteed by Syniverse Inc. and the U.S. subsidiaries of Syniverse.



Borrowings under the new senior credit facility bear interest at a floating
rate, which can be either a base rate, or at our option, a LIBOR rate, plus an applicable margin, which is presently 1.75% for the revolving loans and 2.0% for the term debt. As of June 30, 2005, the applicable interest rate was 5.1% based on
the LIBOR option. The term loan facility requires regularly scheduled quarterly payments of principal and interest, and the entire amount of the term loan facility will mature on February 15, 2012. The full amount borrowed under the revolving
credit line will mature on February 15, 2011.



The
obligations under the Credit Agreement are unconditionally guaranteed by the guarantors, and are secured by a security interest in substantially all of the tangible and intangible assets of Syniverse and the guarantors. The obligation under the
Credit Agreement is also secured by a pledge of the capital stock of Syniverse and its direct and indirect U.S. subsidiaries.



32



---

##### Table of Contents

The Credit Agreement contains covenants that will limit our ability and that of our guarantors to, among
other things, incur or guarantee additional indebtedness, create liens, pay dividends on or repurchase stock, make certain types of investments, restrict dividends or other payments from Syniverses subsidiaries, enter into transactions with
affiliates, sell assets or merge with other companies. The Credit Agreement also requires compliance with several financial covenants, including a maximum ratio of total indebtedness to EBITDA and a minimum ratio of EBITDA to interest expense.



We used the $240.0 million of borrowings under the new senior
credit facility in combination with our IPO to repay our previous senior credit facility, to pay related transaction fees and expenses and to effect a tender offer for 35% of our 123/4% senior subordinated notes.



Previous Senior Credit Facility



In February 2002, we entered into our previous senior credit facility, which provided for aggregate borrowings of up to $328.3 million. The facility was
comprised of a revolving credit facility of up to $35.0 million in revolving credit loans and letters of credit with the funds available for general corporate purposes including working capital, capital expenditures, acquisitions and a term loan B
facility of $293.3 million in term loans. The revolving line of credit and the term note each bore interest at variable rates based on, at our option, LIBOR or the greater of the Prime Rate and the weighted average of the rates on overnight federal
funds transactions plus 0.5%.



On September 25, 2003, we
amended our previous senior credit facility to: (i) increase the maximum consolidated leverage and consolidated senior debt ratios; (ii) reduce the minimum consolidated interest coverage ratios beginning with the third and fourth fiscal
quarters of 2003 and the four fiscal quarters of 2004, 2005 and beyond; and (iii) reduce the minimum consolidated fixed charge coverage ratio. In addition, the amendment increased the permitted level of capital expenditures for fiscal years
2004 and 2005 and clarified that the operations of Syniverse Brience for periods prior to its acquisition would not be included in the covenant calculation.



On March 11, 2004, we further amended our previous senior credit facility to: (i) provide for the incurrence under the senior credit facility of
new additional tranche B term loans, which refinanced, in full, all remaining outstanding tranche B term loans and (ii) reduce the percentage of excess cash flow which must be applied to prepay the loans to 75%. The applicable margin with
respect to additional tranche B term loans was reduced to 2.5% for base rate loans and 3.5% for eurodollar loans.



On September 30, 2004, we further amended our previous senior credit facility to: (i) provide for the incurrence of new tranche B term loans,
which refinanced, in full, all remaining outstanding tranche B term loans; (ii) increase the amount available under the senior credit facility by $44.5 million with borrowings of $44.5 million to fund a portion of the acquisition of the
wireless clearinghouse business of IOS North America; (iii) amend various financial and other covenants; and (iv) extend the quarterly installment payment obligations of the tranche B term loans from a period ending December 31, 2006
to a period ending September 30, 2010. The applicable margin with respect to new tranche B term loans was reduced to 2.0% for base rate loans and 3.0% for eurodollar loans.



As of December 31, 2004, we had an aggregate face amount of $220.1 million of outstanding indebtedness under our
previous senior credit facility representing the term note B facility, which bore interest at a variable weighted average rate of 5.4% and had a final maturity of September 30, 2010. As of December 31, 2004, there was $35.0 million
available under the revolving credit facility, which had a final maturity of December 31, 2006.



On February 15, 2005, we refinanced our previous senior credit facility with a new $282.0 million senior credit facility, which contains more
favorable terms with respect to, among other things, interest rates and covenants.



33



---

##### Table of Contents

Senior Subordinated Notes



As of June 30, 2005, we had approximately $159.3 million in aggregate principal amount of our 123/4% senior subordinated notes outstanding, which bear interest at a rate of 123/4% per annum and have a final maturity on February 1, 2009. The indenture governing our senior subordinated notes, among other things:
(i) restricts our ability and the ability of our subsidiaries to incur additional indebtedness, issue shares of preferred stock, incur liens, pay dividends or make certain other restricted payments and enter into certain transactions with
affiliates; (ii) prohibits certain restrictions on the ability of certain of our subsidiaries to pay dividends or make certain payments to us; and (iii) places restrictions on our ability and the ability of our subsidiaries to merge or
consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of our assets. The indenture related to these notes also contains various covenants which limit our discretion in the
operation of our businesses. As of June 30, 2005, we believe we are in compliance with all of the covenants contained in the indenture governing our senior subordinated notes.



On February 25, 2005, we tendered for approximately $85.8 million in aggregate principal amount of our senior
subordinated notes reducing the aggregate principal amount outstanding to $159.3 million. In connection with our tender, we paid a premium of $12.3 million, related fees of $0.1 million and accrued interest of $0.7 million. Our semi-annual interest
payments after our tender are approximately $10.2 million every six months.



On August 8, 2005, we announced the commencement of a tender offer to purchase for cash any and all of our outstanding 123/4% Senior Subordinated Notes due 2009 ($159.3 million in aggregate principal amount, $157.4 million, net of discount). In connection with the tender offer, we are soliciting consents to effect certain
proposed amendments to the indenture governing the 123/4% Senior Subordinated Notes due 2009.



Effect of Inflation



Inflation generally affects us by increasing our cost of
labor, equipment and new materials. We do not believe that inflation has had any material effect on our results of operations during the six months ended June 30, 2005 and 2004.



Critical Accounting Policies and Estimates



The preparation of our financial statements in conformity with accounting principles generally accepted in the United States requires us to make
estimates and judgments that affect our reported amounts of assets and liabilities, revenues and expenses. We consider an accounting estimate to be critical if it requires assumptions to be made that were uncertain at the time the estimate was made
and changes in the estimate or different estimates that could have been selected could have a material impact on our consolidated results of operations or financial condition. We have identified the following critical accounting policies that affect
the more significant estimates and judgments.



Revenue
Recognition



We derive revenues from six categories:
Technology Interoperability Services, Network Services, Number Portability Services, Call Processing Services, Enterprise Solutions and Off-Network Database Queries. The revenue recognition policy for each of these areas is described under
Revenues above.



Due to our billing cycles, which
for some of our products lag as much as 40 days after the calendar month in which the services are rendered, we estimate the amounts of unbilled revenue each reporting period. Our estimates are based on recent volume and pricing trends adjusted for
material changes in contracted service, because actual information is not available immediately. Based on a retrospective review of our actual billings compared to our estimates, our estimates have been reasonable. Historically, our estimates have
approximated our actual subsequently billed revenue. Unanticipated changes in volume and pricing trends or material changes in contracted service could adversely affect our estimates of unbilled revenue. This estimate is critical to our financial
statements because it impacts revenue and amounts recorded as accounts receivable on our balance sheet. As of June 30, 2005, our estimated unbilled revenues were $11.9 million. A 10% change in our estimate would result in either an increase or
decrease in revenues and accounts receivable of approximately $1.2 million.



34



---

##### Table of Contents

Allowance for Doubtful Accounts



We maintain allowances for doubtful accounts for estimated losses resulting
from the inability of our customers to pay their invoices to us in full. We regularly review the adequacy of our accounts receivable allowance after considering the size of the accounts receivable balance, each customers expected ability to
pay and our collection history with each customer. A portion of this analysis is dependent on our ability to gather reliable information about our customers specific circumstances. As part of our analysis, we review significant invoices that
are past due to determine if an allowance is necessary based on the risk category using the factors described above. Based on the circumstances, we place each customer into a risk category and assign reserve percentages between 5% and 100%. Our
estimates of allowances for doubtful accounts have tracked well with our actual experience of customers who are unable to pay their invoices in full. However, uncollectible accounts that are not identified or properly assessed in our review could
have a significant impact on our bad debt provision. In addition, if our customers financial condition or the economy in general deteriorates, we may need to increase these allowances for doubtful accounts. Our allowance for doubtful accounts
has approximated our bad debt experience. Excluding all risk categories that are reserved at 100%, a 10% change in each one of our risk categories would cause our allowance for doubtful accounts as of June 30, 2005 and our bad debt expense for
the quarter then ended to change by $0.1 million. Because we perform our analysis and establish reserves on a customer-by-customer basis, we generally do not record a general reserve. However, if we were to apply a general reserve of 1% to our
unreserved accounts receivable balance, it would increase our allowance for doubtful accounts as of June 30, 2005 and our bad debt expense for the quarter then ended by approximately $0.5 million.



Allowance for Credit Memos



We maintain a general reserve based on our historical credit memo activity.
In addition, we establish credit memo reserves resulting from specific customer matters. This allowance is recorded as a direct reduction of accounts receivable and revenues. Since our allowances for credit memos are derived in large part from
specific customer matters, our estimates have tracked well with our actual credit memo experience. If our billing errors or discrepancies are not resolved satisfactorily or our customers disputes over billing are not resolved satisfactorily,
increases to the allowance would be required. Recently, we have resolved some of these customer matters more favorably than originally estimated but we cannot provide any assurance this will continue. As of June 30, 2005, our allowance for
credit memos totaled $11.7 million. If our allowance for credit memos, including identified specific customer matters, changed by 10%, our allowance for credit memos and revenues would change by approximately $1.2 million.



Impairment Losses on Long-Lived Assets



We review our long-lived assets, including property and equipment and
intangibles with definite lives for impairment when events or changes in circumstances indicate the carrying value of such assets may not be recoverable. We also evaluate the useful life of our assets each reporting period, and if deemed to be
shorter than originally estimated, would result in an increase in our annual depreciation and/or amortization expense. Other than the decision to abandon our trademark in the fourth quarter of 2003, we have not had reason to adjust our estimated
lives on these assets.



The impairment review consists of a
comparison of the carrying value of the assets with the assets expected future undiscounted cash flows without interest costs. An impairment loss is recognized if the carrying amount of a long-lived asset is not recoverable and exceeds its
fair value. The carrying amount of a long-lived asset is deemed not to be recoverable if it exceeds the sum of its undiscounted cash flows. Estimates of expected future cash flows are managements best estimate based on reasonable and
supportable assumptions and projections. If actual market conditions are less favorable than those projected by management, asset impairment charges may be required. Management continues to evaluate overall industry and company-specific
circumstances and conditions to identify indicators of impairment. No impairment was recognized in the quarter or six month period ended June 30, 2005.



35



---

##### Table of Contents

Impairment Losses on Goodwill and Trademark



We evaluate goodwill and our non-amortizable intangible assets, such as
trademarks, for impairment at least annually, or more frequently if indicators of impairment arise, in accordance with the provisions of Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (SFAS
142). Our evaluation consisted of measuring the trademark by using a discounted cash flow model and comparing the fair value to the carrying value. An impairment loss would be recognized to the extent that the carrying amount exceeds the
assets fair value. Our evaluation of goodwill is measured by a two-step impairment test. The first step compares the fair value of our reporting unit, using a discounted cash flow model, with its carrying amount, including goodwill. If the
carrying amount of our reporting unit exceeds its fair value, we then compare the implied fair value of the reporting units goodwill with the carrying amount of that goodwill. An impairment loss would be recognized to the extent that the
carrying amount of the reporting units goodwill exceeds the implied fair value of that goodwill. Estimates of expected future cash flows represent managements best estimate based on reasonable and supportable assumptions and projections.
If actual market conditions are less favorable than those projected by management, an impairment loss may be required to be recognized. Management will continue to evaluate overall industry and company-specific circumstances and conditions as
necessary. No impairment was recognized in the quarter or six month period ended June 30, 2005.



Restructuring



We have made estimates of the costs to be incurred as a part of our various restructuring plans. We have also made estimates in September 2004 related to
our acquisition of IOS North America and this was recorded as a part of purchase accounting. We will review these estimates until fully paid. If our original estimate of the restructuring costs change, we will need to adjust our reserve amounts,
which could change our operating income results. Historically, we have had few changes in estimates for these accruals, since we generally know the specifics at the time we adopt a restructuring plan. At June 30, 2005, our restructuring accrual
remaining related to the IOS North America acquisition totaled $0.9 million. A portion of these costs has been paid in 2005 and the remainder of these costs continues to represent our best estimates. We expect to pay the remaining restructuring
costs in 2005 and 2006 from available cash.



Loss
Contingencies



We are involved in asserted and
unasserted claims, which arise in the ordinary course of our business. We routinely evaluate whether a loss is probable, and if so, whether it can be estimated. Estimates are based on similar case law matters, consultation with subject matter
experts and information obtained through negotiations with counter-parties. As such, accurately depicting the outcome of pending litigation requires considerable judgment and is subject to material differences on final settlement. Accruals for
probable losses are recorded in accrued expenses, or as a part of our allowance for credit memos if the dispute relates to a customer matter. If our assessment of the probability is inaccurate, we may need to record additional accruals or reduce
recorded accruals later. In addition, we may need to adjust our estimates of the probable loss amounts as further information is obtained or we consider settlements. Historically, we have had few changes in estimates for these accruals.



The most significant claims, in terms of dollars sought, are as follows:



SBC Communications, Inc., d/b/a SBC Ameritech, SBC
Southwestern Bell and SBC Pacific Bell (collectively, SBC) have asserted a claim in the amount of $7.2 million, which alleges that we overcharged SBC for services we provided to it. We deny these claims, believe that they are unfounded and intend to
vigorously defend ourselves. We are presently engaged in litigation and arbitration.



On April 21, 2005, Syniverse filed a complaint against BellSouth Telecommunications, Inc. in the Federal District Court in Tampa, Florida seeking judgment for unpaid charges of approximately $3.3 million related
to



36



---

##### Table of Contents

calling name database services provided during March 2004 to July 2004 for which BellSouth has refused payment.



On August 9, 2005, we filed a complaint seeking injunctive relief and damages
in Hillsborough County, Florida against Electronic Data Systems Corporation (EDS) and EDS Information Services LLC alleging a breach of contract, tortious interference with prospective business relations and unfair competition. This
complaint was based on our discovery in the second quarter of 2005 that EDS was offering to provide clearing services to one of our customers when the customers contract with Syniverse expires in 2006. We believe this offer to provide clearing
services to that customer constitutes a breach of certain non-compete obligations of EDS contained in the 2004 Asset Purchase Agreement between EDS and us. On August 11, 2005, the Circuit Court of the 13thJudicial Circuit for the State of Florida granted our motion for a temporary injunction and enjoined the defendants from selling the assets of their European
subsidiaries unless the prospective purchaser assumed the non-compete obligations of EDS. The injunction is conditioned upon Syniverse providing a $1 million surety bond. We intend to continue to pursue this matter vigorously.



We have accrued our estimate of losses related to the above claims, but there
could be differences, which we are unable to estimate presently. In addition, protracted litigation would also cause us to incur legal fees, which we are unable to estimate presently.



Purchase Accounting



We have previously made estimates of the fair values of the assets acquired as of February 14, 2002, the Softwright acquisition in December 2003
and the acquisition of IOS North America in September 2004, based primarily on appraisals from third parties and also based on certain internally generated information. If the subsequent actual and updated projections of the underlying business
activity change as compared to the underlying assumptions and projections used to develop these fair values, then we could experience impairment losses, as described above. In addition, we have estimated the economic lives of certain of these assets
and these lives were used to calculate depreciation and amortization expense. If our estimates of the economic lives change, then additional depreciation or amortization expense could be incurred on an annual basis. We have not made any changes in
these areas. If the estimates of the economic lives on the definite-lived intangible assets acquired as of February 14, 2002 were reduced by one year, our 2005 amortization expense would increase by approximately $1.5 million.



Income Taxes



We review our deferred tax assets on a regular basis to evaluate their
recoverability based on projections of the turnaround timing of our deferred tax liabilities, projections of future taxable income and tax planning strategies that we might employ to utilize such assets, including net operating loss carryforwards.
Unless it is more likely than not that we will recover such assets through the above means, we establish a valuation allowance. The effective tax rate differs from the statutory tax rate due primarily to changes in the valuation
allowance. Syniverse Brience had incurred net operating losses since inception and hence was unable to recognize the benefit of these losses in its financial statements tax provision.



As a result of a review beginning December 31, 2003 and each quarter
since then and based on the positive and negative evidence described in Financial Accounting Standards Board Statement No. 109, Accounting for Income Taxes (SFAS 109), we concluded that it was appropriate to establish a full valuation
allowance for our net deferred tax assets excluding deferred tax liabilities related to goodwill. Deferred tax liabilities arising from goodwill were excluded from our consideration of the valuation allowance because goodwill is not amortized for
book purposes. As a result, the timing of the turnaround of these deferred tax liabilities is not predictable in a manner that would allow us to offset the deferred tax assets. Since December 31, 2003 and continuing through June 30, 2005,
we have had substantial negative evidence which under SFAS 109 requires a full valuation allowance. If our profitability improves, we could conclude that the valuation allowance should be reduced and this would favorably impact our
effective tax rate. The valuation allowance as of June 30, 2005 and December 31, 2004 was $72.7 and $68.2 million, respectively. In the future, our evaluation of the need for the



37



---

##### Table of Contents

valuation allowance will be significantly influenced by our ability to achieve profitability and our ability to predict and achieve future projections of
taxable income.



We file our tax returns on a calendar year
basis. As of December 31, 2004, we had federal NOLs totaling approximately $79.9 million, many of which we succeeded to as a result of our merger with Syniverse Brience. All of our NOLs remain subject to examination and adjustment by the
Internal Revenue Service.



We do not believe that any of our
NOLs are currently subject to any limitation under Section 382 of the Code. However, the NOLs acquired from Syniverse Brience are subject to the separate return limitation rules under the consolidated return regulations. As a result, these NOLs
generally can be utilized only to offset income from the consolidated group of corporations or their successors that generated such losses. In addition, under Section 382 of the Code, a corporation that undergoes an ownership change
generally may utilize its pre-change NOLs only to the extent of an annual amount determined by multiplying the applicable long-term tax-exempt rate by the equity value of such corporation. A corporation generally undergoes an ownership change if the
percentage of stock of the corporation owned by one or more 5% stockholders has increased by more than 50 percentage points over a three-year period. We do not believe the consummation of our initial public offering resulted in an ownership change
under Section 382 of the Code.



It is impossible for us to
ensure that an ownership change will not occur in the future as changes in our stock ownership, some of which are outside of our control, could result in an ownership change under Section 382 of the Code. For example, the sale by one or more 5%
stockholders of our common stock and changes in the beneficial ownership of such stock could result in an ownership change under Section 382 of the Code. Similarly, the exercise of outstanding stock options by our employees would be included
for purposes of determining whether we had an ownership change.



If we, or the corporate successor to Syniverse Brience undergoes an ownership change, our ability to utilize NOLs could be limited by Section 382 of the Code. The extent to which our use of our NOLs would be limited depends on a number
of legal and factual determinations, some of which may be subject to varying interpretations, including the date on which an ownership change occurs, the long-term tax exempt rate, whether the equity value of the entire company or only one or more
of its subsidiaries would be used in the application of the Section 382 limitation and the equity value of the company or such subsidiaries, as applicable.



Recent Accounting Pronouncements



On December 16, 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R), Share Based Payment (SFAS 123(R)). This
change in accounting replaces existing requirements. The statement covers a wide range of equity-based compensation arrangements and will require us to measure compensation cost for all share-based payment (including employee stock options) at fair
value. SFAS 123(R) will affect our financial statements beginning January 1, 2006 using one of two methods, the modified prospective method or the modified retrospective method. Under SFAS 123(R), all forms of share-based payments to employees,
including employee stock options, will be treated the same as other forms of compensation by recognizing the related cost in the statement of operations. The expense of the award payments will generally be measured at fair value at the grant date.
While the impact of the adoption of SFAS 123(R) cannot be predicted at this time because it will depend on the levels of share-based payments granted in the future, had Syniverse adopted SFAS 123(R) for options granted during the six months ended
June 30, 2005, the impact would have been immaterial to our consolidated financial position and results of operations.



Off-Balance Sheet Arrangements



We have also used off-balance sheet financing in recent years primarily in the form of operating leases for facility space and some equipment leasing and
we expect to continue these practices. We do not use any other type of joint venture or special purpose entities that would create off-balance sheet financing. We believe that our decision to lease our office space is similar to that used by many
other companies of our size.



38



---

##### Table of Contents

Forward-Looking Statements



We have made forward-looking statements within the meaning of Section 27A of the Securities Act and Section 21E of
the Securities Exchange Act of 1934 in this report. The words believes, anticipates, plans, expects, intends, estimates and similar expressions are intended to identify
forward-looking statements. These forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance and achievements, or industry results, to be materially different from any
future results, performance or achievements expressed or implied by such forward-looking statements.



All forward-looking statements in this report are based on information available to us on the date of this report. We undertake no obligation to publicly
update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. All subsequent written and oral forward-looking statements attributable to us, or persons acting on our behalf, are expressly
qualified in their entirety by the cautionary statements contained throughout this report.



|ITEM 3: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------



Interest Rate Market Risk



We are exposed to changes in interest rates on our new senior credit facility. Our new senior credit facility is variable rate debt. Interest rate changes
generally do not affect the market value of such debt but do impact the amount of our interest payments and, therefore, our future earnings and cash flows, assuming other factors are held constant. At June 30, 2005, we had $238.8 million of
variable rate debt outstanding on our new senior credit facility. Holding other variables constant, including levels of indebtedness, a one percentage point increase in interest rates on our variable debt would have had an estimated impact on
pre-tax earnings and cash flows for the next year of approximately $2.4 million. Under the terms of the new senior credit facility at least 25% of our funded debt must bear interest that is effectively fixed. As a result, we may from time to time be
required to enter into interest rate protection agreements establishing a fixed maximum interest rate with respect to a portion of our total indebtedness. As of June 30, 2005, we were not required to, and had not, entered into any interest rate
protection agreements.



As of June 30, 2005 and
December 31, 2004, we had variable rate debt of approximately $238.8 million and $220.1 million ($215.6 million, net of discount at December 31, 2004), respectively.



Foreign Currency Market Risk



We are exposed to foreign currency risk in certain circumstances. Certain of our international clients currently pay us in Euros and pounds sterling.
Foreign currency fluctuations had an immaterial impact on our June 30, 2005 position and results of operations. However, this could change in future periods. At this time, we have not entered into any arrangements to hedge our risks from
foreign currency.



|ITEM 4: | CONTROLS AND PROCEDURES
|------- | -----------------------



As of the end of the period covered by this report, an evaluation was carried out under the supervision and with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in rule 13a-15(e) under the Securities Exchange Act of 1934) as required by
Rule 13a-15(b). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the design and operation of these disclosure controls and procedures were effective.



39



---

##### Table of Contents

PART II

OTHER INFORMATION



|ITEM 1: | LEGAL PROCEEDINGS
|------- | -----------------



We are currently a party to various claims and legal actions that arise in the ordinary course of business. We believe such claims and legal actions,
individually and in the aggregate, will not have a material adverse effect on our business, financial condition or results of operations. As of June 30, 2005, we have considered all of the claims and disputes of which we are aware and accrued
amounts in our analysis of doubtful accounts, allowances for credit memos or probable loss accruals.



|ITEM 2: | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



| | (a) | None.
| | --- | -----



| | (b) | None.
| | --- | -----



| | (c) | In May 2005, we repurchased 296,968 shares of common stock at $0.075766 per share pursuant to the original terms of a senior management agreement.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 3: | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------



None.



|ITEM 4: | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



None



|ITEM 5: | OTHER INFORMATION
|------- | -----------------



None.



40



---

##### Table of Contents

|ITEM 6: | EXHIBITS
|------- | --------



|            |  |                                                                                                                                                                                                                                                                                                                                                                                               
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                   
|3.1         |  | Restated Certificate of Incorporation of TSI Telecommunication Services Inc. (n/k/a Syniverse Technologies, Inc.) (1)                                                                                                                                                                                                                                                                         
|            | 
|3.1.1       |  | Certificate of Amendment of Restated Certificate of Incorporation of Syniverse Technologies, Inc. (3)                                                                                                                                                                                                                                                                                         
|            | 
|3.2         |  | Bylaws of Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                                                                                                                    
|            | 
|3.5         |  | Second Amended and Restated Certificate of Incorporation of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                      
|            | 
|3.6         |  | Amended and Restated Bylaws of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                                                   
|            | 
|4.1         |  | Amendment No. 1 to Limited Liability Company Agreement and Dissolution Agreement dated as of February 9, 2005, by and among Syniverse Holdings, Inc., Syniverse Holdings, LLC and certain of
its members. (5)                                                                                                                                                                                 
|            | 
|4.2         |  | Form of Certificate of Common Stock of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                                           
|            | 
|10.1        |  | Credit Agreement, dated February 15, 2005, among Syniverse Holdings, Inc., Syniverse Technologies, Inc., as Borrower, the several Lenders from time to time parties thereto, Lehman Brothers
Inc., as Lead Arranger and Book Manager, LaSalle Bank Association as syndication and agent, and Lehman Commercial Paper Inc., as Administrative Agent. (6)                                       
|            | 
|10.2        |  | Guarantee and Collateral Agreement, dated February 15, 2005, among Syniverse Holdings, Inc., Syniverse Technologies Inc. and certain of their respective Subsidiaries, and Lehman Commercial
Paper Inc., as Administrative Agent. (6)                                                                                                                                                         
|            | 
|10.3        |  | Purchase Agreement, dated February 5, 2002, among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks, Inc., Syniverse Finance, Inc. and Lehman
Brothers Inc. (1)                                                                                                                                                                                     
|            | 
|10.4        |  | Indenture, dated February 14, 2002, among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks, Inc., Syniverse Finance, Inc. and The Bank of New York,
as trustee. (1)                                                                                                                                                                                
|            | 
|10.5        |  | Second Supplement to Indenture dated as of November 19, 2004, among Syniverse Technologies, Inc., the other Guarantors, and The Bank of New York, as Trustee. (10)                                                                                                                                                                                                                            
|            | 
|10.6        |  | Notation of Guarantee, dated February 14, 2002, among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks Inc. and Syniverse Finance, Inc. (1)                                                                                                                                                                                                                              
|            | 
|10.7        |  | Exchange and Registration Rights Agreement, dated March 27, 2001, by and among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks Inc., Syniverse
Finance, Inc. and Lehman Brothers Inc. (1)                                                                                                                                                         
|            | 
|10.8        |  | Form of Rule 144A Global Note. (1)                                                                                                                                                                                                                                                                                                                                                            
|            | 
|10.9        |  | Form of Regulation S Global Note. (1)                                                                                                                                                                                                                                                                                                                                                         
|            | 
|10.10       |  | Form of Exchange Note. (1)                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|10.11       |  | Guaranty of Wireless Revenues, dated February 14, 2002, between Verizon Information Services Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                        
|            | 
|10.12       |  | Consulting Agreement, dated February 14, 2002, among Syniverse Holdings, LLC, TSI Merger Sub, Inc. and Michael Hartman. (1)                                                                                                                                                                                                                                                                   
|            | 
|10.13       |  | Stock Purchase Agreement, dated February 14, 2002, by and between Syniverse Holdings, Inc. and Syniverse Holdings, LLC as amended by that certain Amendment No. 1 to Stock Purchase Agreement,
dated February 9, 2005, by and among Syniverse Holdings, Inc., Syniverse Holdings, LLC, GTCR Fund VII, L.P., GTCR Fund VII/A, L.P., GTCR Capital Partners, L.P. and GTCR Co-Invest, L.P. (1)(5)



41



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                            
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                
|10.14       |  | Registration Agreement, dated February 14, 2002, among Syniverse Holdings, LLC, GTCR Fund VII, L.P., GTCR Fund VII/A, L.P., GTCR Co-Invest L.P., G. Edward Evans, Raymond L. Lawless, Robert
Clark, Robert Garcia, Jr., Douglas Meyn, Gilbert Mosher, Wayne Nelson, Michael OBrien, Christine Wilson Strom, Paul Wilcock, Rajesh Shah, Christian Schiller, Arnis Kins, John Kins and Snowlake Investment Pte Ltd. (1)     
|            | 
|10.15       |  | Termination Agreement and Release (Verizon Data Services), dated February 14, 2002, between Verizon Data Services, Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                               
|            | 
|10.16       |  | Intellectual Property Agreement, dated February 14, 2002, among Verizon Information Services, Inc., Verizon Communications Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                       
|            | 
|10.17      |  | Syniverse Holdings, Inc. Amended and Restated Founders Stock Option Plan. (12)                                                                                                                                                                                                                                                                                                                                            
|            | 
|10.18      |  | Syniverse Holdings, Inc. Amended and Restated Non-employee Directors Stock Option Plan. (12)                                                                                                                                                                                                                                                                                                                               
|            | 
|10.19      |  | Syniverse Holdings, Inc. Amended and Restated 2003 Non-Employee Director Compensation Plan (12)                                                                                                                                                                                                                                                                                                                            
|            | 
|10.20       |  | Agreement and Plan of Merger, dated as of July 15, 2003, by and among Syniverse Networks Inc., Syniverse Brience, LLC, Brience, Inc., and the Seller Parties named therein.
(7)                                                                                                                                                                                                                                            
|            | 
|10.21       |  | Exchange Agreement, dated as of July 23, 2003, by and among the Parent and the persons listed on the signature page thereto under the heading Exchanging Parities.
(7)                                                                                                                                                                                                                                                   
|            | 
|10.22       |  | Contribution Agreement, dated as of July 23, 2003, by and among GTCR Fund VII, L.P., GTCR Co-Invest, L.P., and Syniverse Holdings, LLC. (7)                                                                                                                                                                                                                                                                                
|            | 
|10.23       |  | Asset Purchase Agreement among Syniverse Technologies, Inc., Electronic Data Systems Corporation and EDS Information Services LLC, dated as of August 25, 2004. (8)                                                                                                                                                                                                                                                        
|            | 
|10.24       |  | Agreement, dated December 19, 2003, among Syniverse Technologies, Inc. and the persons set out in Schedule I thereto. (9)                                                                                                                                                                                                                                                                                                  
|            | 
|10.25       |  | Contribution Agreement dated as of November 11, 2004 by and between Syniverse Holdings, LLC and Syniverse Holdings, Inc. (11)                                                                                                                                                                                                                                                                                              
|            | 
|10.26       |  | Contribution Agreement dated as of November 11, 2004 by and between Syniverse Holdings, Inc. and Syniverse Technologies, Inc. (11)                                                                                                                                                                                                                                                                                         
|            | 
|10.27      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and G. Edward
Evans as amended by that certain Amendment No. 1 to Amended and Restated Senior Management Agreement, dated as of March 21, 2005 by and among Syniverse Holdings, Inc., Syniverse Technologies, Inc. and G. Edward Evans. (5)(2)
|            | 
|10.28      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Raymond L.
Lawless. (5)                                                                                                                                                                                                                   
|            | 
|10.29      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and F. Terry
Kremian. (5)                                                                                                                                                                                                                     
|            | 
|10.30      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Paul A.
Wilcock. (5)                                                                                                                                                                                                                      
|            | 
|10.31      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Michael J.
OBrien. (5)                                                                                                                                                                                                                   



42



---

##### Table of Contents

|            |  |                                                                                                                                                                                                               
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                   
|10.32      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Wayne G.
Nelson. (5)         
|            | 
|10.33      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Gilbert L.
Mosher. (5)       
|            | 
|10.34      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Robert F.
Garcia, Jr. (5)    
|            | 
|10.35      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Charles A.
Drexler. (5)      
|            | 
|10.36      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Linda
Hermansen. (5)         
|            | 
|10.37      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Eugene Bergen
Henegouwen. (5)
|            | 
|10.38      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Paul
Carrao. (5)             
|            | 
|10.39       |  | Office Lease, dated as of February 28, 2005, by and between 581 Highwoods, L.P. and Syniverse Technologies, Inc. (12)                                                                                         
|            | 
|10.40       |  | Amendment to Underwriting Agreement dated July 28, 2005 (13)                                                                                                                                                  
|            | 
|*31.1       |  | Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer.                                                                                                      
|            | 
|*31.2       |  | Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer.                                                                                                      
|            | 
|*32.1       |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer.                                                                                                      
|            | 
|*32.2       |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer.                                                                                                      

---

|(1) | Incorporated by reference to the Registrants Registration Statement on Form S-4 (Registration No. 333-88168).
|--- | --------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Registrants Current Report on Form 8-K dated March 21, 2005 (File No. 001-32432).
|--- | -------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Annual Report on Form 10-K for the fiscal year ended December 31, 2003 (File
No. 333-88168-1)
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to Syniverse Holdings, Inc.s Registration Statement on Form S-1 (Registration No. 333-120444).
|--- | -------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated February 7, 2005 (File No. 333-88168-1).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to Registrants Current Report on Form 8-K dated February 15, 2005 (File No. 001-32432).
|--- | ------------------------------------------------------------------------------------------------------------------



43



---

##### Table of Contents

|(7) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated July 23, 2003 (File No. 333-88168-1).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated September 30, 2004 (File No. 333-88168-1).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Annual Report on Form 10-K for the fiscal year ended December 31, 2003 (File
No. 333-88168-1).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated November 19, 2004 (File No. 333-88168-1).
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated November 11, 2004 (File No. 333-88168-1).
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to Syniverse Holdings, Inc. and Syniverse Technologies, Inc.s Form 10-K dated March 30, 2005 (File No. 001-32432).
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to Registrants Current Report on Form 8-K dated July 28, 2005 (File No. 001-32432).
|---- | --------------------------------------------------------------------------------------------------------------

| | Compensatory plan or agreement.
|- | -------------------------------

|* | Filed herewith.
|- | ---------------



44



---

##### 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.



|                      |  |                                                      
|--------------------- |  | -----------------------------------------------------
|                      |  | SYNIVERSE HOLDINGS, INC.                             
|                      |  | (Registrant)                                         
|                      | 
|Date: August 12, 2005 |  | /s/ RAYMOND L. LAWLESS                               
|                      |  | Raymond L. Lawless                                   
|                      |  | Chief Financial Officer and Secretary                
|                      |  | (Authorized Officer and Principal Accounting Officer)
|                      | 
|                      |  | SYNIVERSE TECHNOLOGIES, INC.                         
|                      |  | (Registrant)                                         
|                      | 
|                      |  | /s/ RAYMOND L. LAWLESS                               
|                      |  | Raymond L. Lawless                                   
|                      |  | Chief Financial Officer and Secretary                
|                      |  | (Authorized Officer and Principal Accounting Officer)



45



---

##### Table of Contents

INDEX OF EXHIBITS



|            |  |                                                                                                                                                                                                                                                                                                                                                                                               
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                   
|3.1         |  | Restated Certificate of Incorporation of TSI Telecommunication Services Inc. (n/k/a Syniverse Technologies, Inc.) (1)                                                                                                                                                                                                                                                                         
|            | 
|3.1.1       |  | Certificate of Amendment of Restated Certificate of Incorporation of Syniverse Technologies, Inc. (3)                                                                                                                                                                                                                                                                                         
|            | 
|3.2         |  | Bylaws of Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                                                                                                                    
|            | 
|3.5         |  | Second Amended and Restated Certificate of Incorporation of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                      
|            | 
|3.6         |  | Amended and Restated Bylaws of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                                                   
|            | 
|4.1         |  | Amendment No. 1 to Limited Liability Company Agreement and Dissolution Agreement dated as of February 9, 2005, by and among Syniverse Holdings, Inc., Syniverse Holdings, LLC and certain of
its members. (5)                                                                                                                                                                                 
|            | 
|4.2         |  | Form of Certificate of Common Stock of Syniverse Holdings, Inc. (4)                                                                                                                                                                                                                                                                                                                           
|            | 
|10.1        |  | Credit Agreement, dated February 15, 2005, among Syniverse Holdings, Inc., Syniverse Technologies, Inc., as Borrower, the several Lenders from time to time parties thereto, Lehman Brothers
Inc., as Lead Arranger and Book Manager, LaSalle Bank Association as syndication and agent, and Lehman Commercial Paper Inc., as Administrative Agent. (6)                                       
|            | 
|10.2        |  | Guarantee and Collateral Agreement, dated February 15, 2005, among Syniverse Holdings, Inc., Syniverse Technologies Inc. and certain of their respective Subsidiaries, and Lehman Commercial
Paper Inc., as Administrative Agent. (6)                                                                                                                                                         
|            | 
|10.3        |  | Purchase Agreement, dated February 5, 2002, among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks, Inc., Syniverse Finance, Inc. and Lehman
Brothers Inc. (1)                                                                                                                                                                                     
|            | 
|10.4        |  | Indenture, dated February 14, 2002, among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks, Inc., Syniverse Finance, Inc. and The Bank of New York,
as trustee. (1)                                                                                                                                                                                
|            | 
|10.5        |  | Second Supplement to Indenture dated as of November 19, 2004, among Syniverse Technologies, Inc., the other Guarantors, and The Bank of New York, as Trustee. (10)                                                                                                                                                                                                                            
|            | 
|10.6        |  | Notation of Guarantee, dated February 14, 2002, among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks Inc. and Syniverse Finance, Inc. (1)                                                                                                                                                                                                                              
|            | 
|10.7        |  | Exchange and Registration Rights Agreement, dated March 27, 2001, by and among TSI Merger Sub, Inc., Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Networks Inc., Syniverse
Finance, Inc. and Lehman Brothers Inc. (1)                                                                                                                                                         
|            | 
|10.8        |  | Form of Rule 144A Global Note. (1)                                                                                                                                                                                                                                                                                                                                                            
|            | 
|10.9        |  | Form of Regulation S Global Note. (1)                                                                                                                                                                                                                                                                                                                                                         
|            | 
|10.10       |  | Form of Exchange Note. (1)                                                                                                                                                                                                                                                                                                                                                                    
|            | 
|10.11       |  | Guaranty of Wireless Revenues, dated February 14, 2002, between Verizon Information Services Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                        
|            | 
|10.12       |  | Consulting Agreement, dated February 14, 2002, among Syniverse Holdings, LLC, TSI Merger Sub, Inc. and Michael Hartman. (1)                                                                                                                                                                                                                                                                   
|            | 
|10.13       |  | Stock Purchase Agreement, dated February 14, 2002, by and between Syniverse Holdings, Inc. and Syniverse Holdings, LLC as amended by that certain Amendment No. 1 to Stock Purchase Agreement,
dated February 9, 2005, by and among Syniverse Holdings, Inc., Syniverse Holdings, LLC, GTCR Fund VII, L.P., GTCR Fund VII/A, L.P., GTCR Capital Partners, L.P. and GTCR Co-Invest, L.P. (1)(5)



46



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                            
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                
|10.14       |  | Registration Agreement, dated February 14, 2002, among Syniverse Holdings, LLC, GTCR Fund VII, L.P., GTCR Fund VII/A, L.P., GTCR Co-Invest L.P., G. Edward Evans, Raymond L. Lawless, Robert
Clark, Robert Garcia, Jr., Douglas Meyn, Gilbert Mosher, Wayne Nelson, Michael OBrien, Christine Wilson Strom, Paul Wilcock, Rajesh Shah, Christian Schiller, Arnis Kins, John Kins and Snowlake Investment Pte Ltd. (1)     
|            | 
|10.15       |  | Termination Agreement and Release (Verizon Data Services), dated February 14, 2002, between Verizon Data Services, Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                               
|            | 
|10.16       |  | Intellectual Property Agreement, dated February 14, 2002, among Verizon Information Services, Inc., Verizon Communications Inc. and Syniverse Technologies, Inc. (1)                                                                                                                                                                                                                                                       
|            | 
|10.17      |  | Syniverse Holdings, Inc. Amended and Restated Founders Stock Option Plan. (12)                                                                                                                                                                                                                                                                                                                                            
|            | 
|10.18      |  | Syniverse Holdings, Inc. Amended and Restated Non-employee Directors Stock Option Plan. (12)                                                                                                                                                                                                                                                                                                                               
|            | 
|10.19      |  | Syniverse Holdings, Inc. Amended and Restated 2003 Non-Employee Director Compensation Plan (12)                                                                                                                                                                                                                                                                                                                            
|            | 
|10.20       |  | Agreement and Plan of Merger, dated as of July 15, 2003, by and among Syniverse Networks Inc., Syniverse Brience, LLC, Brience, Inc., and the Seller Parties named therein.
(7)                                                                                                                                                                                                                                            
|            | 
|10.21       |  | Exchange Agreement, dated as of July 23, 2003, by and among the Parent and the persons listed on the signature page thereto under the heading Exchanging Parities.
(7)                                                                                                                                                                                                                                                   
|            | 
|10.22       |  | Contribution Agreement, dated as of July 23, 2003, by and among GTCR Fund VII, L.P., GTCR Co-Invest, L.P., and Syniverse Holdings, LLC. (7)                                                                                                                                                                                                                                                                                
|            | 
|10.23       |  | Asset Purchase Agreement among Syniverse Technologies, Inc., Electronic Data Systems Corporation and EDS Information Services LLC, dated as of August 25, 2004. (8)                                                                                                                                                                                                                                                        
|            | 
|10.24       |  | Agreement, dated December 19, 2003, among Syniverse Technologies, Inc. and the persons set out in Schedule I thereto. (9)                                                                                                                                                                                                                                                                                                  
|            | 
|10.25       |  | Contribution Agreement dated as of November 11, 2004 by and between Syniverse Holdings, LLC and Syniverse Holdings, Inc. (11)                                                                                                                                                                                                                                                                                              
|            | 
|10.26       |  | Contribution Agreement dated as of November 11, 2004 by and between Syniverse Holdings, Inc. and Syniverse Technologies, Inc. (11)                                                                                                                                                                                                                                                                                         
|            | 
|10.27      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and G. Edward
Evans as amended by that certain Amendment No. 1 to Amended and Restated Senior Management Agreement, dated as of March 21, 2005 by and among Syniverse Holdings, Inc., Syniverse Technologies, Inc. and G. Edward Evans. (5)(2)
|            | 
|10.28      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Raymond L.
Lawless. (5)                                                                                                                                                                                                                   
|            | 
|10.29      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and F. Terry
Kremian. (5)                                                                                                                                                                                                                     
|            | 
|10.30      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Paul A.
Wilcock. (5)                                                                                                                                                                                                                      
|            | 
|10.31      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Michael J.
OBrien. (5)                                                                                                                                                                                                                   



47



---

##### Table of Contents

|            |  |                                                                                                                                                                                                               
|----------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                   
|10.32      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Wayne G.
Nelson. (5)         
|            | 
|10.33      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Gilbert L.
Mosher. (5)       
|            | 
|10.34      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Robert F.
Garcia, Jr. (5)    
|            | 
|10.35      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Charles A.
Drexler. (5)      
|            | 
|10.36      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Linda
Hermansen. (5)         
|            | 
|10.37      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Eugene Bergen
Henegouwen. (5)
|            | 
|10.38      |  | Amended and Restated Senior Management Agreement, dated as of February 9, 2005, by and among Syniverse Holdings, LLC, Syniverse Holdings, Inc., Syniverse Technologies, Inc. and Paul
Carrao. (5)             
|            | 
|10.39       |  | Office Lease, dated as of February 28, 2005, by and between 581 Highwoods, L.P. and Syniverse Technologies, Inc. (12)                                                                                         
|            | 
|10.40       |  | Amendment to Underwriting Agreement dated July 28, 2005 (13)                                                                                                                                                  
|            | 
|*31.1       |  | Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer.                                                                                                      
|            | 
|*31.2       |  | Certifications pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer.                                                                                                      
|            | 
|*32.1       |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by the Chief Executive Officer.                                                                                                      
|            | 
|*32.2       |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 by the Chief Financial Officer.                                                                                                      

---

|(1) | Incorporated by reference to the Registrants Registration Statement on Form S-4 (Registration No. 333-88168).
|--- | --------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Registrants Current Report on Form 8-K dated March 21, 2005 (File No. 001-32432).
|--- | -------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Annual Report on Form 10-K for the fiscal year ended December 31, 2003 (File
No. 333-88168-1)
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to Syniverse Holdings, Inc.s Registration Statement on Form S-1 (Registration No. 333-120444).
|--- | -------------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated February 7, 2005 (File No. 333-88168-1).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to Registrants Current Report on Form 8-K dated February 15, 2005 (File No. 001-32432).
|--- | ------------------------------------------------------------------------------------------------------------------



48



---

##### Table of Contents

|(7) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated July 23, 2003 (File No. 333-88168-1).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated September 30, 2004 (File No. 333-88168-1).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Annual Report on Form 10-K for the fiscal year ended December 31, 2003 (File
No. 333-88168-1).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated November 19, 2004 (File No. 333-88168-1).
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to Syniverse Holdings, LLC and Syniverse Technologies, Inc.s Current Report on Form 8-K dated November 11, 2004 (File No. 333-88168-1).
|---- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to Syniverse Holdings, Inc. and Syniverse Technologies, Inc.s Form 10-K dated March 30, 2005 (File No. 001-32432).
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to Registrants Current Report on Form 8-K dated July 28, 2005 (File No. 001-32432).
|---- | --------------------------------------------------------------------------------------------------------------

| | Compensatory plan or agreement.
|- | -------------------------------

|* | Filed herewith.
|- | ---------------



49