Delaware
|
20-0996152
|
(State
or other Jurisdiction of incorporation)
|
(I.R.S.
Employer Identification No.)
|
ASSETS
|
September
30, 2005
(Unaudited)
|
|||
(Restated)
|
||||
Current
assets:
|
||||
Cash
|
$
|
331,343
|
||
Treasury
securities held in trust, at market
|
21,530,847
|
|||
Prepaid
expenses
|
42,624
|
|||
Total
Assets
|
$
|
21,904,815
|
||
|
||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
Liabilities:
|
||||
Accounts
payable and accrued expenses
|
$
|
145,910
|
||
Total
Liabilities
|
145,910
|
|||
Common
stock subject to possible conversion
(821,589
shares at conversion value)
|
4,304,016
|
|||
Stockholders’
Equity:
|
||||
Preferred
stock, $0.01 par value
Authorized
5,000,000 shares; none issued
|
$
|
-
|
||
Common
stock, $0.01 par value
|
||||
Authorized
50,000,000 shares
|
||||
Issued
and outstanding 5,110,000 shares
|
51,100
|
|||
Additional
paid-in capital
|
17,716,816
|
|||
Deficit
accumulated during the development stage
|
(313,027
|
)
|
||
Total
Stockholders’ Equity
|
17,454,889
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
21,904,815
|
|
Nine
months ended
September
30, 2005
(Unaudited)
|
Three
months ended
September
30, 2005
(Unaudited)
|
Period
from April 15, 2004 (inception) to September 30,
2004
(Unaudited)
|
Three
months ended
September
30, 2004
(Unaudited)
|
Period
from April 15, 2004 (inception) to September 30,
2005
(Unaudited)
|
|||||||||||
|
|
|
|
|
|
|||||||||||
Formation
and operating costs
|
$
|
(701,284
|
)
|
$
|
(285,567
|
)
|
$
|
(63,125
|
)
|
$
|
(50,432
|
)
|
$
|
(893,230
|
)
|
|
|
||||||||||||||||
Operating
loss
|
(701,284
|
)
|
(285,567
|
)
|
(63,125
|
)
|
(50,432
|
)
|
(893,230
|
)
|
||||||
|
||||||||||||||||
Interest
income and mark to market gain
|
438,163
|
178,109
|
46,752
|
46,752
|
580,202
|
|||||||||||
|
||||||||||||||||
Net
loss
|
$
|
(263,121
|
)
|
$
|
(107,458
|
)
|
$
|
(16,373
|
)
|
$
|
(3,680
|
)
|
$
|
(313,028
|
)
|
|
|
||||||||||||||||
Weighted
Average Shares Outstanding
|
5,110,000
|
5,110,000
|
2,542,454
|
3,732,826
|
4,317,367
|
|||||||||||
|
||||||||||||||||
Net
loss Per Share (Basic and Diluted)
|
$
|
(0.05
|
)
|
$
|
(0.02
|
)
|
$
|
(0.01
|
)
|
$
|
(0.00
|
)
|
$
|
(0.07
|
)
|
|
Nine
months ended
September
30, 2005
(Unaudited)
|
Period
from
April
15, 2004 (inception) to
September
30, 2004
(Unaudited)
|
Period
from
April
15, 2004 (inception) to
September
30, 2005
(Unaudited)
|
|||||||
CASH
FLOW FROM OPERATING ACTIVITIES
|
||||||||||
Net
loss
|
$
|
(263,121
|
)
|
$
|
(16,373
|
)
|
$
|
(313,028
|
)
|
|
Compensation
expense related to issuance of Advisory Board options
|
22,023
|
-
|
24,470
|
|||||||
Changes
in assets & liabilities:
|
||||||||||
Accretion
of treasury bill and mark to market gain
|
(430,337
|
)
|
(46,464
|
)
|
(569,847
|
)
|
||||
Prepaid
expenses
|
89,508
|
(170,476
|
)
|
(42,624
|
)
|
|||||
Accounts
payable and accrued expenses
|
130,138
|
13,772
|
145,910
|
|||||||
|
||||||||||
Net
cash used in operating activities
|
(451,789
|
)
|
(219,541
|
)
|
(691,119
|
)
|
||||
|
||||||||||
CASH
FLOW FROM INVESTING ACTIVITIES
|
||||||||||
Purchase
of treasury bill in trust account
|
-
|
(20,961,000
|
)
|
(20,961,000
|
)
|
|||||
Net
cash used in investing activities
|
-
|
(20,961,000
|
)
|
(20,961,000
|
)
|
|||||
|
||||||||||
CASH
FLOW FROM FINANCING ACTIVITIES
|
||||||||||
Proceeds
from sale of common stock to initial stockholders
|
-
|
25,000
|
25,000
|
|||||||
Gross
proceeds from public offering
|
-
|
24,660,000
|
24,660,000
|
|||||||
Costs
of public offering
|
-
|
(2,636,773
|
)
|
(2,637,538
|
)
|
|||||
Proceeds
from stockholder loan
|
-
|
40,000
|
40,000
|
|||||||
Repayment
of stockholder loan
|
-
|
(40,000
|
)
|
(40,000
|
)
|
|||||
Net
cash provided by financing activities
|
-
|
22,047,462
|
22,047,462
|
|||||||
|
||||||||||
NET
INCREASE (DECREASE) IN CASH
|
(451,789
|
)
|
867,686
|
331,343
|
||||||
CASH
AT BEGINNING OF PERIOD
|
783,133
|
-
|
-
|
|||||||
CASH
AT END OF PERIOD
|
331,343
|
867,686
|
331,343
|
1.
|
BASIS
OF PRESENTATION
|
2.
|
ORGANIZATION,
BUSINESS OPERATIONS
|
3.
|
PUBLIC
OFFERING
|
4.
|
TREASURY
SECURITIES
|
5.
|
SUBSEQUENT
EVENT
|
6.
|
COMMITMENT
|
7.
|
NOTE
PAYABLE
|
8.
|
COMMON
STOCK
|
9.
|
PREFERRED
STOCK
|
10.
|
RESTATEMENT
|
Dated:
December 15, 2005
SAND
HILL IT SECURITY ACQUISITION CORP.
/s/
Humphrey P. Polanen
Humphrey
P. Polanen
Chief
Executive Officer
/s/
Keith Walz
Keith
Walz
Chief
Financial Officer and Secretary
|