##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q/A

Amendment No. 1



---



(Mark One)

|x | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------------



For the Quarterly Period Ended March 31, 2005



or



| ̈ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ----------------------------------------------------------------------------------------



For the Transition Period From  to
.



Commission file number 0-27074



---



SECURE COMPUTING CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 52-1637226                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. employer identification no.)
|                                                               | 
|4810 Harwood Road, San Jose, CA                                |  | 95124                               
|(Address of principal executive offices)                       |  | (Zip code)                          



(800) 379-4944

Registrants telephone number, including area code



Not Applicable

(Former name, former address and former fiscal year, if changed since last report)



---



Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 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 ̈



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



Indicate by check mark
whether the registrant is a shell company (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 practical date: Common Stock, $.01 par value  36,933,135 issued and outstanding as of
November 30, 2005.



---



---

##### Table of Contents

SECURE COMPUTING CORPORATION



EXPLANATORY NOTE



This Amendment on Form 10-Q/A
amends our Quarterly Report on Form 10-Q for the quarter ended March 31, 2005, as initially filed with the Securities and Exchange Commission (the SEC) on May 4, 2005 and is being filed to reflect reclassification of certain
expenses which previously had been shown as sales and marketing expenses to cost of revenues. The reclassification results in a $1.3 million and $1.2 million reduction in sales and marketing expenses and increase to costs of revenues for the three
months ended March 31, 2005 and 2004, respectively. As a result of the reclassification gross profit is $20.6 million and $17.5 million for the three months ended March 31, 2005 and 2004, respectively. In addition, gross profit as a
percentage of revenues is 81% and 82% for the three months ended March 31, 2005 and 2004, respectively. The reclassification was done to more accurately report costs associated with revenue from post contract support and professional services.
This Amendment amends only Part I of Form 10-Q, as set forth herein. Unaffected items have not been repeated in this Amendment. This report still speaks as of the filing date of the Form 10-Q and, except as expressly stated herein, no attempt
has been made to update this report to reflect events occurring subsequent to the date of the initial filing date of the Form 10-Q. All information contained in this Amendment is subject to updating and supplementing, as provided in our periodic
reports filed with the Securities and Exchange Commission subsequent to the date of the filing of the Form 10-Q.



INDEX



|        |  |                                                                                                                |  |         
|------- |  | -------------------------------------------------------------------------------------------------------------- |  | --------
|        |  |                                                                                                                |  | Page No.
|PART I. |  | FINANCIAL INFORMATION                                                                                          |  |         
|        |  |                                                                                                               
|Item 1. |  | Condensed Consolidated Financial Statements:                                                                   |  |         
|        |  |                                                                                                               
|        |  | Condensed Consolidated Balance Sheets as of March 31, 2005 (Unaudited) and December 31, 2004                   |  | 3       
|        |  |                                                                                                               
|        |  | Condensed Consolidated Statements of Operations (Unaudited) for the three months ended March 31, 2005 and 2004 |  | 4       
|        |  |                                                                                                               
|        |  | Condensed Consolidated Statements of Cash Flows (Unaudited) for the three months ended March 31, 2005 and 2004 |  | 5       
|        |  |                                                                                                               
|        |  | Notes to the Condensed Consolidated Financial Statements (Unaudited)                                           |  | 6 - 9   
|        |  |                                                                                                               
|Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations.                         |  | 9 -12   
|        |  |                                                                                                               
|        |  | Signatures                                                                                                     |  | 13      



2



---

##### Table of Contents

PART I - FINANCIAL INFORMATION



Item 1. Condensed Consolidated Financial Statements



SECURE COMPUTING CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share amounts)



|                                                                                                                 |  |                            |          |   |                              |   |          |  
|---------------------------------------------------------------------------------------------------------------- |  | -------------------------- | -------- | - | ---------------------------- | - | -------- | -
|                                                                                                                 |  | March 31, 2005 (Unaudited) |          |   | December 31, 2004 (See Note) |  
|ASSETS                                                                                                           |  |                            |          |   |                              |   |          |  
|Current assets                                                                                                   |  |                            |          |   |                              |   |          |  
|Cash and cash equivalents                                                                                        |  | $                          | 44,447   |   |                              | $ | 37,899   |  
|Investments                                                                                                      |  |                            | 11,017   |   |                              |   | 14,407   |  
|Accounts receivable, net                                                                                         |  |                            | 19,246   |   |                              |   | 20,263   |  
|Inventory, net                                                                                                   |  |                            | 2,757    |   |                              |   | 2,793    |  
|Other current assets                                                                                             |  |                            | 8,203    |   |                              |   | 8,832    |  
|Current assets from discontinued operations                                                                      |  |                            | 247      |   |                              |   | 260      |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total current assets                                                                                             |  |                            | 85,917   |   |                              |   | 84,454   |  
|                                                                                                                 |  |                           
|Property and equipment, net                                                                                      |  |                            | 3,368    |   |                              |   | 4,041    |  
|Goodwill                                                                                                         |  |                            | 39,329   |   |                              |   | 39,329   |  
|Other assets                                                                                                     |  |                            | 5,511    |   |                              |   | 3,090    |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total assets                                                                                                     |  | $                          | 134,125  |   |                              | $ | 130,914  |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                             |  |                            |          |   |                              |   |          |  
|Current liabilities                                                                                              |  |                            |          |   |                              |   |          |  
|Accounts payable                                                                                                 |  | $                          | 2,085    |   |                              | $ | 2,578    |  
|Accrued payroll                                                                                                  |  |                            | 3,657    |   |                              |   | 4,090    |  
|Other accrued expenses                                                                                           |  |                            | 1,593    |   |                              |   | 1,601    |  
|Acquisition reserve                                                                                              |  |                            | 701      |   |                              |   | 879      |  
|Deferred revenue                                                                                                 |  |                            | 23,055   |   |                              |   | 23,915   |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total current liabilities                                                                                        |  |                            | 31,091   |   |                              |   | 33,063   |  
|                                                                                                                 |  |                           
|Acquisition reserve, net of current portion                                                                      |  |                            | 460      |   |                              |   | 493      |  
|Deferred revenue, net of current portion                                                                         |  |                            | 6,202    |   |                              |   | 5,532    |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total liabilities                                                                                                |  |                            | 37,753   |   |                              |   | 39,088   |  
|                                                                                                                 |  |                           
|Stockholders equity                                                                                             |  |                            |          |   |                              |   |          |  
|Convertible preferred stock, par value $.01 per share:                                                           |  |                            |          |   |                              |   |          |  
|Authorized  2,000,000; issued and outstanding  none at March 31, 2005 and December 31, 2004                    |  |                            |         |   |                              |   |         |  
|Common stock, par value $.01 per share:                                                                          |  |                            |          |   |                              |   |          |  
|Authorized  100,000,000; issued and outstanding  March 31, 2005  35,895,645 and December 31, 2004
35,797,695 |  |                            | 359      |   |                              |   | 358      |  
|Additional paid-in capital                                                                                       |  |                            | 197,704  |   |                              |   | 197,244  |  
|Accumulated deficit                                                                                              |  |                            | (101,010 | ) |                              |   | (105,072 | )
|Accumulated other comprehensive loss                                                                             |  |                            | (681     | ) |                              |   | (704     | )
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total stockholders equity                                                                                       |  |                            | 96,372   |   |                              |   | 91,826   |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  
|Total liabilities and stockholders equity                                                                       |  | $                          | 134,125  |   |                              | $ | 130,914  |  
|                                                                                                                 |  |                            |          |   |                              |   |          |  



NOTE: The balance sheet at
December 31, 2004 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements.



See accompanying notes to the condensed consolidated financial statements.



3



---

##### Table of Contents

SECURE COMPUTING CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

(Unaudited, in thousands, except per share amounts)



|                                              |  |                              |        |      |   |       
|--------------------------------------------- |  | ---------------------------- | ------ | ---- | - | ------
|                                              |  | Three Months Ended March 31,
|                                              |  | 2005                         |        | 2004
|Revenues:                                     |  |                              |        |      |   |       
|Products                                      |  | $                            | 18,837 |      | $ | 14,663
|Services                                      |  |                              | 6,742  |      |   | 6,553 
|                                              |  |                              |        |      |   |       
|Total revenues                                |  |                              | 25,579 |      |   | 21,216
|                                              |  |                             
|Cost of revenues:                             |  |                              |        |      |   |       
|Products                                      |  |                              | 3,676  |      |   | 2,513 
|Services                                      |  |                              | 1,309  |      |   | 1,244 
|                                              |  |                              |        |      |   |       
|                                              |  |                             
|Total cost of revenues                        |  |                              | 4,985  |      |   | 3,757 
|                                              |  |                             
|Gross profit:                                 |  |                              | 20,594 |      |   | 17,459
|                                              |  |                             
|Operating expenses:                           |  |                              |        |      |   |       
|Selling and marketing                         |  |                              | 10,220 |      |   | 9,745 
|Research and development                      |  |                              | 4,325  |      |   | 4,103 
|General and administrative                    |  |                              | 1,928  |      |   | 1,533 
|                                              |  |                              |        |      |   |       
|                                              |  |                              | 16,473 |      |   | 15,381
|                                              |  |                              |        |      |   |       
|Operating income                              |  |                              | 4,121  |      |   | 2,078 
|                                              |  |                             
|Other income                                  |  |                              | 68     |      |   | 127   
|                                              |  |                              |        |      |   |       
|Income before taxes                           |  |                              | 4,189  |      |   | 2,205 
|                                              |  |                             
|Income tax expense                            |  |                              | 127    |      |   |      
|                                              |  |                              |        |      |   |       
|Net income                                    |  | $                            | 4,062  |      | $ | 2,205 
|                                              |  |                              |        |      |   |       
|Basic earnings per share                      |  | $                            | 0.11   |      | $ | 0.06  
|                                              |  |                              |        |      |   |       
|Weighted average shares outstanding - basic   |  |                              | 35,827 |      |   | 35,352
|                                              |  |                              |        |      |   |       
|Diluted earnings per share                    |  | $                            | 0.11   |      | $ | 0.06  
|                                              |  |                              |        |      |   |       
|Weighted average shares outstanding - diluted |  |                              | 36,670 |      |   | 38,085
|                                              |  |                              |        |      |   |       



See accompanying notes
to the condensed consolidated financial statements.



4



---

##### Table of Contents

SECURE COMPUTING CORPORATION

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

(Unaudited, in thousands)



|                                                                                                             |  |                              |        |   |      |   |        |  
|------------------------------------------------------------------------------------------------------------ |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                                             |  | Three Months Ended March 31, |       
|                                                                                                             |  | 2005                         |        |   | 2004 |  
|Operating activities                                                                                         |  |                              |        |   |      |   |        |  
|Net income                                                                                                   |  | $                            | 4,062  |   |      | $ | 2,205  |  
|                                                                                                             |  |                             
|Adjustments to reconcile net income from continuing operations to net cash provided by operating activities: |  |                              |        |   |      |   |        |  
|Depreciation                                                                                                 |  |                              | 578    |   |      |   | 603    |  
|Amortization                                                                                                 |  |                              | 237    |   |      |   | 200    |  
|Loss on disposals of property and equipment                                                                  |  |                              | 326    |   |      |   | 65     |  
|Deferred income taxes                                                                                        |  |                              |       |   |      |   | (64    | )
|Changes in operating assets and liabilities:                                                                 |  |                              |        |   |      |   |        |  
|Accounts receivable                                                                                          |  |                              | 1,017  |   |      |   | 2,714  |  
|Inventories                                                                                                  |  |                              | 36     |   |      |   | (645   | )
|Other current assets                                                                                         |  |                              | 629    |   |      |   | (794   | )
|Accounts payable                                                                                             |  |                              | (493   | ) |      |   | 806    |  
|Payroll related accruals                                                                                     |  |                              | (433   | ) |      |   | (376   | )
|Accrued liabilities and reserves                                                                             |  |                              | (219   | ) |      |   | (984   | )
|Deferred revenue                                                                                             |  |                              | (190   | ) |      |   | (1,003 | )
|                                                                                                             |  |                              |        |   |      |   |        |  
|Net cash provided by operating activities                                                                    |  |                              | 5,550  |   |      |   | 2,727  |  
|                                                                                                             |  |                             
|Investing activities                                                                                         |  |                              |        |   |      |   |        |  
|Net proceeds from sales/maturities of investments                                                            |  |                              | 3,394  |   |      |   | 5,529  |  
|Purchase of property and equipment, net                                                                      |  |                              | (231   | ) |      |   | (722   | )
|Increase in intangibles and other assets                                                                     |  |                              | (2,658 | ) |      |   | (74    | )
|                                                                                                             |  |                              |        |   |      |   |        |  
|Net cash provided by investing activities                                                                    |  |                              | 505    |   |      |   | 4,733  |  
|                                                                                                             |  |                             
|Financing activities                                                                                         |  |                              |        |   |      |   |        |  
|Proceeds from issuance of common stock                                                                       |  |                              | 461    |   |      |   | 5,031  |  
|                                                                                                             |  |                             
|Effect of exchange rate changes                                                                              |  |                              | 19     |   |      |   | 5      |  
|Net cash provided by discontinued operations                                                                 |  |                              | 13     |   |      |   | 260    |  
|                                                                                                             |  |                              |        |   |      |   |        |  
|Net increase in cash and cash equivalents                                                                    |  |                              | 6,548  |   |      |   | 12,756 |  
|Cash and cash equivalents, beginning of period                                                               |  |                              | 37,899 |   |      |   | 12,101 |  
|                                                                                                             |  |                              |        |   |      |   |        |  
|Cash and cash equivalents, end of period                                                                     |  | $                            | 44,447 |   |      | $ | 24,857 |  
|                                                                                                             |  |                              |        |   |      |   |        |  



See accompanying notes
to the condensed consolidated financial statements.



5



---

##### Table of Contents

SECURE COMPUTING CORPORATION

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(In thousands, except per share amounts)

(Unaudited)



1. Organization



We develop network security solutions that create trusted connections
between organizations and their customers, partners, and employees  thereby enabling them to exchange critical information safely, helping them confidently build their businesses. Our technologies enable our customers to secure the sharing of
information resources at every connection point, while implementing a balance between security and accessibility according to their policy objectives. We work closely with our customers to provide them with reliable access control and innovative new
features that are comprehensive, easy to manage and highly effective in securing the connections between people, applications and networks.



2. Condensed Consolidated Financial Statements



The accompanying condensed consolidated financial statements have been prepared by us without audit and reflect all adjustments (consisting of normal and
recurring adjustments and accruals) which are, in our opinion, necessary to present a fair statement of the results for the interim periods presented. The consolidated financial statements include our accounts and those of our subsidiaries. All
intercompany balances and transactions have been eliminated in consolidation. The statements have been prepared in accordance with the regulations of the Securities and Exchange Commission, but omit certain information and footnote disclosures
necessary to present the statements in accordance with U.S. generally accepted accounting principles. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the full fiscal year.
Certain previously reported amounts have been reclassified to conform to the current presentation format with no impact on net income. The December 31, 2004 Condensed Balance Sheet is derived from our audited Condensed Balance Sheet as of
December 31, 2004. These condensed financial statements should be read in conjunction with the Consolidated Financial Statements and footnotes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2004, as
amended, as filed with the Securities and Exchange Commission.



Certain previously reported amounts have been reclassified to conform to the current presentation format with no impact on net income. In accordance with Rule 5-03.2 of Regulation S-X, we reclassified certain expenses which previously had
been shown as sales and marketing expenses to costs of revenues. The reclassification results in a $1.3 million and $1.2 million reduction in sales and marketing expenses and increase to costs of revenues for the three months ended March 31,
2005 and 2004, respectively. As a result of the reclassification gross profit is $20.6 million and $17.5 million for each of the three months ended March 31, 2005 and 2004, respectively. In addition, gross profit as a percentage of revenues is
81% and 82% for the three months ended March 31, 2005 and 2004, respectively. The reclassification was done to more accurately report costs associated with revenue from post contract support and professional services. Also, in accordance with
Statement of Financial Accounting Standards (SFAS) No. 95, Statement of Cash Flows, we reclassified $5.0 million of taxable auction rate securities from cash equivalents to short-term investments as of December 31, 2003.



3. Significant Accounting Policies



Revenue Recognition



We derive our revenue primarily from two sources: (i) sales of products, including hardware, subscriptions, software
licenses, and royalties and (ii) sales of services, including maintenance arrangements to provide upgrades and customer support and professional services. We recognize revenue in accordance with Statement of Position (SOP) 97-2, Software
Revenue Recognition, as modified by SOP 98-9. Revenue from products is recognized when persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed and determinable, and collection is probable. Subscription-based
contracts are generally for 12, 24 or 36 months in duration. Subscription revenue along with maintenance revenue for providing product upgrades and customer support are deferred and recognized ratably over the service period beginning with the month
the subscription or service begins.



6



---

##### Table of Contents

3. Significant Accounting Policies (continued)



Revenue Recognition (continued)



For arrangements with multiple elements we allocate revenue to the various elements based on the fair value of each element sold. We determine the fair
value of each element based on its selling price when sold separately. Evidence of fair value includes the approved price list and discount schedule and the actual prices charged for comparable arrangements. These price lists and discount schedules
may change from time to time in response to factors including market conditions, value of services and product provided and competitive positioning. Historically, we have not offered significant discounts off of our list prices.



Further, it is our policy that our distributors and resellers are not allowed
to hold inventory with the exception of international resellers who are allowed to hold inventories of authentication products. This is a low price-point product with disproportionately high overseas freight costs. As such, we allow the reseller to
carry a balance of inventory and provide end-user sell-through reporting. Revenue is recognized at the point that we have shipped product, have received evidence of end-user sell-through, and all other criteria of SOP 97-2 have been met.



Stock Options



We account for our stock option based plans under the recognition and measurement provisions of Accounting Principles
Bulletin (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and related Interpretations. No stock-based employee compensation cost is reflected in the condensed consolidated statements of operations, as all options
granted under those plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table illustrates the effect on net income (loss) and net income (loss) per share if we had applied the fair
value recognition provisions of Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, to stock-based employee compensation:



|                                                                                                                                            |  |                              |        |   |      |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                                                                            |  | Three Months Ended March 31, |       
|                                                                                                                                            |  | 2005                         |        |   | 2004 |  
|Net income, as reported                                                                                                                     |  | $                            | 4,062  |   |      | $ | 2,205  |  
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |                              | (2,520 | ) |      |   | (4,251 | )
|                                                                                                                                            |  |                              |        |   |      |   |        |  
|Pro forma net income (loss)                                                                                                                 |  | $                            | 1,542  |   |      | $ | (2,046 | )
|                                                                                                                                            |  |                              |        |   |      |   |        |  
|Net income (loss) per share:                                                                                                                |  |                              |        |   |      |   |        |  
|Basic and Diluted  as reported                                                                                                             |  | $                            | 0.11   |   |      | $ | 0.06   |  
|Basic  pro forma                                                                                                                           |  | $                            | 0.04   |   |      | $ | (0.06  | )
|Diluted  pro forma                                                                                                                         |  | $                            | 0.04   |   |      | $ | (0.05  | )



Comprehensive Income



During the first quarter of 2005, total comprehensive
income amounted to $4,085 compared to $2,179 for the first quarter of 2004. The components of our comprehensive income are net income, foreign currency translation adjustments, and unrealized loss on investments. Results of operations were
translated using average exchange rates throughout the period. Translation gains or losses are accumulated as a separate component of stockholders equity and included in comprehensive income.



Recently Issued Accounting Standards



In December 2004, the Financial Accounting Standards Board (FASB) issued
SFAS No. 151, Inventory Costs. SFAS No. 151 requires abnormal amounts of inventory costs related to idle facility, freight handling and wasted material expenses to be recognized as current period charges. Additionally, SFAS
No. 151 requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The standard is effective for fiscal years beginning after June 15, 2005. We believe
the adoption of SFAS No. 151 will not have a material impact on our consolidated financial statements.



7



---

##### Table of Contents

3. Significant Accounting Policies (continued)



Recently Issued Accounting Standards (continued)



In December 2004, the FASB issued SFAS No. 123(R), Accounting for Stock-Based Compensation. SFAS
No. 123(R) establishes standards for accounting for transactions in which an entity exchanges its equity instruments for goods or services. SFAS No. 123(R) focuses primarily on accounting for transactions in which an entity obtains
employee services in share-based payment transactions. SFAS No. 123(R) requires that the fair value of such equity instruments be recognized as expense in the historical financial statements as services are performed. Prior to SFAS
No. 123(R), only certain pro forma disclosures of fair value were required. The standard is effective for fiscal years beginning after June 15, 2005. Therefore, we will adopt SFAS No. 123(R) on January 1, 2006.



SFAS No. 123(R) permits public companies to adopt requirements using one
of two methods: (1) A modified prospective method in which compensation cost is recognized beginning with the effective date (a) based on the requirements of SFAS 123(R) for all share-based payments granted after the effective
date and (b) based on the requirements of SFAS 123 for all awards granted to employees prior to the effective date of SFAS 123(R) that remain unvested on the effective date. (2) A modified retrospective method which includes
the requirements of the modified prospective method described above, but also permits entities to restate based on the amounts previously recognized under FAS 123 for purposes of pro forma disclosures either (a) all prior periods presented or
(b) prior interim periods of the year of adoption. We are currently in the process of evaluating the two methods and have not yet determined which method will be used. The adoption of this new accounting pronouncement will have a material
impact on our consolidated financial statements.



On
October 22, 2004, the President signed into law the American Jobs Creation Act of 2004 (the Bill). We have evaluated the Bill and have concluded that it will not have a material impact on our consolidated financial statements.



4. Net Income Per Share



In accordance with SFAS No. 128, Earnings Per Share, basic net income per share is computed by dividing net
income by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed by dividing net income by the combination of dilutive common share equivalents, which consist solely of stock options, and
the weighted average number of common shares outstanding. Potential common shares of 5,623 and 783 related to our outstanding stock options were excluded from the computation of diluted earnings per share as of March 31, 2005 and 2004,
respectively, as inclusion of these shares would have been anti-dilutive.



The following table represents the calculation of basic and diluted net income per share applicable to common stockholders:



|                                                                                        |  |                              |        |      |   |       
|--------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | ---- | - | ------
|                                                                                        |  | Three months ended March 31,
|                                                                                        |  | 2005                         |        | 2004
|Net income applicable to common stockholders                                            |  | $                            | 4,062  |      | $ | 2,205 
|                                                                                        |  |                              |        |      |   |       
|Shares used in computing basic net income per share applicable to common stockholders   |  |                              | 35,827 |      |   | 35,352
|Effect of outstanding dilutive stock options                                            |  |                              | 843    |      |   | 2,733 
|                                                                                        |  |                              |        |      |   |       
|Shares used in computing diluted net income per share applicable to common stockholders |  |                              | 36,670 |      |   | 38,085
|Basic net income per share applicable to common stockholders                            |  | $                            | 0.11   |      | $ | 0.06  
|Diluted net income per share applicable to common stockholders                          |  | $                            | 0.11   |      | $ | 0.06  



5. Contingencies



In December 2002, we were named as the defendant in a rental property
lawsuit brought by Salvio Pacheco Square LLP in the California Superior Court of Contra Costa County. The complaint alleges that we had violated our one-time cancellation provision in a lease for our Concord, CA office and asked for relief in the
form of compensatory and other damages. The court entered a judgment in favor of the plaintiff in June 2004 in the amount of $1.1 million. We believe that the allegations included in the complaint are wholly without merit, have filed an appeal to
the judgment, and intend to defend this litigation vigorously. It is not possible to predict the timing or outcome of this litigation, however, if we do not prevail in the appeal process, we could incur total costs for approximately $1.1 to $2
million.



8



---

##### Table of Contents

5. Contingencies (continued)



We are engaged in other legal proceedings and claims arising in the ordinary course of our business. The ultimate
liabilities, if any, which may result from these or other pending or threatened legal actions against us cannot be determined at this time. However, in the opinion of management, the facts known at the present time do not indicate that such
litigation will have a material effect on our consolidated financial position or results of operation.



6. Related Party Transaction



In February 2005, we made a strategic investment in a privately-held technology company. As a result of this $2,700 investment, we have a 15% ownership stake in this company.



Two of our board members, one of whom is a board member of this company, are individual investors of this company. Due to
their involvement with the company, these two board members recused themselves from our decision to make the investment.



7. Segment Information



We view our operations and manage our business as one segment called enterprise security solutions. Major foreign markets for our products and services
include Europe, Japan, China, the Pacific Rim, and Latin America. In each market, we have independent channel partners who are responsible for marketing, selling and supporting our products and services to resellers and end-users within their
defined territories. International sales accounted for 31% and 35% of total revenue for the three months ended March 31, 2005 and 2004, respectively. The following table summarizes our domestic and international sales:



|                    |  |                              |        |      |   |       
|------------------- |  | ---------------------------- | ------ | ---- | - | ------
|                    |  | Three months ended March 31,
|                    |  | 2005                         |        | 2004
|Revenues:           |  |                              |        |      |   |       
|Domestic sales      |  | $                            | 17,649 |      | $ | 13,790
|International sales |  |                              | 7,950  |      |   | 7,426 
|                    |  |                              |        |      |   |       
|                    |  | $                            | 25,579 |      | $ | 21,216
|                    |  |                              |        |      |   |       



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



INFORMATION REGARDING FORWARD-LOOKING STATEMENTS



The following discussion contains certain forward-looking statements, including statements regarding our expectations, beliefs, intentions, or strategies
regarding the future. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our controls and difficult to predict and could cause actual results to differ
materially from those expressed or forecasted in the forward-looking statements. The risks and uncertainties are summarized in the forward-looking statements below and in the other documents that we file with the Securities Exchange Commission, such
as our Annual Report on Form 10-K for the year ended December 31, 2004. These forward looking statements reflect our view only as of the date of this report. We cannot guarantee future results, levels of activity, performance, or achievement.
We do not undertake any obligation to update or correct any forward-looking statements.



EXECUTIVE OVERVIEW



Our specialized solutions
are designed to meet our customers needs to balance security and accessibility and to help them create trusted environments both inside and outside their organizations. Each of our products provides a complete solution in and of itself, and
they also integrate well with each other for a more comprehensive, unified, and centrally managed solution. Our products ability to scale as the infrastructure or number of users grows has always been, and continues to be, one of our
hallmarks. Our solutions run on a variety of platforms and integrate well with other enterprise solutions, making our products a safe and economical choice for organizations worldwide. The three product lines that represent the majority of our
revenue are the Sidewinder G2® Security Appliance,
our SafeWord® products and our Web filtering
products.



Our customers operate some of the largest and most
sensitive networks and applications in the world. Our partners and customers include the majority of the Dow Jones Global 50 Titans and numerous organizations in the Fortune 1000, as well as banking, financial services, healthcare,
telecommunications, manufacturing, public utilities, schools and federal and local governments. We also have close relationships with the largest agencies in the United States government.



9



---

##### Table of Contents

International sales accounted for 31% of total revenue during first quarter 2005. Major foreign markets
for our products include Europe, Japan, China, the Pacific Rim and Latin America. In each country, we have independent channel partners responsible for marketing, selling and supporting our products to resellers and end users.



Each of our individual products competes with a different group of
competitors and products. In this highly competitive market, characterized by rapid technological change, our customers purchase decisions are based heavily upon the quality of the security our products provide, the ease of installation and
management, and the scalability and flexibility of our software.



Specific challenges and risks that our product lines face include, but are not limited to: responding to competitor pricing policies and competitive features; rapid technological change in the network security market; and risk of bugs and
other errors in our software.



The quarter ended March 31,
2005 was a solid quarter for us. Our significant year over year improvement in net income from continuing operations was driven by strong revenue growth, strong gross margins and our ability to control our operating expenses.



RESULTS OF OPERATIONS



Comparison of Three Months Ended March 31, 2005 and 2004.



Revenues. Our total revenues increased 21% to $25.6 million for the first quarter of 2005 up from $21.2 million in
the same period of 2004. Our product revenues increased 28% to $18.8 million for the first quarter of 2005 up from $14.7 million in the same period of 2004. Our service revenues increased 2% to $6.7 million for the first quarter of 2005 up from $6.6
million in the same period of 2004. Total revenue growth was primarily driven by a growth in the security appliance and authentication product lines driven by sustained demand for these solutions.



Cost of Revenues and Gross Profit. Total cost of revenues, which
includes products and services costs, increased 32% to $5.0 million for the first quarter of 2005 up from $3.8 million in the same period of 2004. This increase is a direct result of the increase in total revenues. Gross profit as a percentage of
total revenue was 81% in the first quarter of 2005 compared to 82% in the same period of 2004. Gross profit for products decreased to 80% in the first quarter of 2005 compared to 83% in the same period of 2004. This decline was driven by increased
sales volume on products containing a hardware component, primarily the Sidewinder G2 appliance sales, which have a lower gross profit margin than our software products. Gross margins were also reduced as a result of a larger portion of business
being transacted with channel partners versus direct to end users in 2005 compared to 2004. Gross profit for services was $5.4 million, or 81% in the first quarter of 2005 compared to $5.3 million, or 81% in the same period of 2004 as revenues and
costs for services remained fairly consistent in first quarter 2005 compared to the same period of 2004.



Operating Expenses. Operating expenses consist of selling and marketing, research and development, and general and administrative expenses. Total
operating expenses increased 7% to $16.5 million for the first quarter of 2005 up from $15.4 million in the same period of 2004. This increase was driven primarily by an inflationary increase in payroll and related costs and allocated corporate
costs and an increase in commission expense due to expanding revenue. As a percentage of revenue, total operating expenses were 64% for the quarter compared to 73% in the same period of 2004. This improvement was primarily driven by revenue growth
outpacing the growth of operating expenses during 2005 compared to 2004.



Selling and Marketing. Selling and marketing expenses consist primarily of salaries, commissions, and benefits related to personnel engaged in selling and marketing functions, along with costs related to
advertising, promotions, public relations, travel and allocations of corporate costs, which include information technology, facilities and human resources expenses. Selling and marketing expenses increased 5% to $10.2 million in the first quarter of
2005 up from $9.7 million in the same period of 2004. This increase was driven primarily by inflationary increases in payroll and related costs, an increase in commission expense due to expanding revenues, and inflationary increases in allocated
corporate costs. As a percentage of revenue, selling and marketing expense was 40% for the quarter compared to 46% in the same period of 2004. This improvement was primarily driven by revenue growth outpacing the growth of operating expenses during
2005 compared to 2004.



Research and Development.Research and development expenses consist primarily of salaries and benefits for our product development personnel and allocations of corporate costs, which include information technology, facilities and human resources expenses. Research and
development expenses increased 5% to $4.3 million in first quarter of 2005 up from $4.1 million in the same period of 2004. This increase was driven by inflationary increases in payroll, benefits and allocated corporate costs. As a percentage of
revenue, research and development expenses were 17% for the quarter compared to 19% in the same period of 2004.



10



---

##### Table of Contents

General and Administrative. General and administrative expenses consist primarily of salaries,
benefits and related expenses for our executive, finance and legal personnel, directors and officers insurance and allocations of corporate costs, which include information technology, facilities and human resources expenses. General and
administrative expenses increased 26% to $1.9 million in the first quarter of 2005 up from $1.5 million in the same period of 2004. This increase was driven primarily by an increase in audit and legal fees, loss on disposal of fixed assets,
inflationary increases in allocated corporate costs, and to a lesser extent, inflationary increases in payroll and benefits. As a percentage of revenue, general and administrative expenses were 7% for the first quarters of 2005 and 2004.



Interest and Other Income.Net interest and other income was
$68,000 in the first quarter of 2005, a decrease from $127,000 in the same period of 2004. The decrease is the result of higher interest rates on higher average cash balances offset by a state sales tax liability change.



Income Taxes. We incurred tax expenses of $127,000, consisting of
$70,000 for alternative minimum tax expense and $57,000 for various foreign income taxes, the first quarter of 2005 compared to no tax expense recognized in the first quarter of 2004. Tax expenses of $64,000 incurred for various foreign income taxes
in the first quarter of 2004 were offset by the reversal of a like amount of the previously established valuation allowance against our deferred tax asset. The computations of our deferred tax assets and valuation allowance are based on taxable
income we expect to earn on sales of existing products, and projected interest and other income over the next three years. Realization of the $3.6 million of net deferred tax assets is dependent upon our ability to generate sufficient future taxable
income and the implementation of tax planning strategies. We believe it is more likely than not that the net deferred tax assets will be realized based on historical earnings, expected levels of future taxable income in the United States and certain
foreign jurisdictions, and the implementation of tax planning strategies. Future taxable income of $9.0 million is required to realize the $3.6 million deferred tax asset at March 31, 2005. We had total net operating loss carryforwards of
approximately $196.9 million at December 31, 2004. Of these carryforwards, $45.1 million relates to stock option exercises and $58.4 million relates to acquired N2H2 net operating losses, which currently have a full valuation allowance, and
when realized for financial statement purposes will not result in a reduction in income tax expense. Rather, the benefit from the stock option exercises will be recorded as an increase to additional paid-in capital and the benefit from the N2H2 net
operating loss carryforwards will be recorded as a decrease to goodwill. Of the remaining benefit associated with the carryforwards, approximately $84.4 million have yet to be recognized as a benefit in the consolidated statement of operations.
However, there are no assurances that these carryforwards will be available to offset future income tax expense when taxable income is realized.



LIQUIDITY AND CAPITAL RESOURCES



Our cash, cash equivalents and short term investments increased by $3.2 million from $52.3 million at December 31, 2004 to $55.5 million at
March 31, 2005. The increase is primarily due to $5.6 million provided by operating activities, offset by $2.7 million cash outlay for an investment in a privately held technology company.



Net cash provided by operating activities of $5.6 million for the quarter
ended March 31, 2005, was comprised of net income from continuing operations of $4.1 million, $1.1 million in net non-cash related expenses, a $1.7 million decrease in current assets, offset by a $1.3 million decrease in liabilities. Net cash
provided by operations was driven by the increase in revenue outpacing our increase in operating expenses. Terms for cash collections received from customers and cash payments made to vendors were consistent with normal business practices.



Net cash used for capital additions of $231,000 during the
quarter ended March 31, 2005, was for computer equipment and technology upgrades. We expect to use another $3.0 million during the remainder of 2005 mainly for computer equipment, technology upgrades and leasehold improvements.



Net cash provided by financing activities of $461,000 for the quarter ended
March 31, 2005, consisted primarily of proceeds received from the exercise of stock options and sales of common stock through our employee stock purchase plan.



As of March 31, 2005, we had working capital of $54.8 million. We anticipate using available cash to fund growth in
operations, invest in capital equipment, acquire businesses, and to license technology or products related to our line of business.



We believe that we have sufficient financial resources available to fund our current working capital and capital expenditure requirements for at least the
next twelve months. We intend to continue to invest our cash in excess of current operating requirements in interest bearing, short term investments.



11



---

##### Table of Contents

FORWARD-LOOKING STATEMENTS



Certain statements made above, which are summarized below, are forward-looking statements that involve risks and
uncertainties, and actual results may be materially different. Factors that could cause actual results to differ include those identified below:



| |  | We believe it is more likely than not that our net deferred tax assets, which total $3.6 million at March 31, 2005, will be realized. This expectation depends upon our
ability to generate sufficient future taxable income and the implementation of tax planning strategies. The amount of deferred tax assets considered realizable could be reduced in the near term if estimates of future taxable income are reduced.
|- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | We believe that we have sufficient financial resources available to fund our current working capital and capital expenditure requirements for at least the next twelve months.
Several factors may affect the availability of sufficient cash resources to fund our product development and marketing and sales plans for the next twelve months, including:
|- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to generate revenue as currently expected;
| | - |  | ------------------------------------------------------



| |  |  | unexpected expenses, such as increases in personnel and operating expenses;
| | - |  | ---------------------------------------------------------------------------



| |  |  | the need for additional funds to react to changes in the marketplace;
| | - |  | ---------------------------------------------------------------------



| |  |  | and currently unplanned acquisitions.
| | - |  | -------------------------------------



12



---

##### Table of Contents

SECURE COMPUTING CORPORATION



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.



SECURE COMPUTING CORPORATION



|                       |  |     |  |                                                          
|---------------------- |  | --- |  | ---------------------------------------------------------
|DATE: December 6, 2005 |  | By: |  | /s/ Timothy J. Steinkopf                                 
|                       |  |     |  | Timothy J. Steinkopf                                     
|                       |  |     |  | Senior Vice President and Chief Financial Officer        
|                       |  |     |  | (Duly authorized officer and Principal Financial Officer)



13



---

##### Table of Contents

EXHIBIT INDEX



|     |  |                                                                                                                          
|---- |  | -------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.                          
|     | 
|31.2 |  | Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002.                          
|     | 
|32.1 |  | Certification by Chairman, President and Chief Executive Officer Pursuant to Section 906 of Sarbanes-Oxley Act of 2002.  
|     | 
|32.2 |  | Certification by Senior Vice President and Chief Financial Officer Pursuant to Section 906 of Sarbanes-Oxley Act of 2002.