Edgar Filing: SPECTRUM SCIENCES & SOFTWARE HOLDINGS INC

AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 4, 2003
REGISTRATION NO. 000-50373

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

FORM 10-SB
PRE-EFFECTIVE AMENDMENT NO. 3
GENERAL FORM FOR REGISTRATION OF SECURITIES OF
SMALL BUSINESS ISSUERS

UNDER SECTION 12 (B) OR 12 (G) OF
THE SECURITIES EXCHANGE ACT OF 1934
------------------------

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
(Exact name of Registrant as specified in its charter)
------------------------
DELAWARE 8744 80-0025175
(State or other Jurisdiction of (Primary Standard Industrial (IRS Employer
Incorporation or organization) Classification Code Number) I.D. No.)

------------------------
91 HILL AVENUE NW
FORT WALTON BEACH, FLORIDA 32548
(850) 796-0909
(850) 244-9560 (FACSIMILE)
(Address, including zip code, and telephone and facsimile numbers, including
area code, of
registrant's executive offices)
------------------------
THE COMPANY CORPORATION
2711 CENTERVILLE ROAD, SUITE 400
WILMINGTON, DELAWARE 19808
(800) 818-0204
(302) 636-5454 (FACSIMILE)
(Name, address, including zip code, and telephone and facsimile numbers,
including area code of agent for service)
------------------------

Securities to be registered under Section 12 (b) of the Act:

Title of each class Name of each exchange on which
to be registered each class is to be registered

None None

Securities to be registered under Section 12 (g) of the Act:

Common Stock, par value $.0001 per share
(Title of class)

Copies of Communications Sent to:
ADAM S. GOTTBETTER, ESQ.
KEVIN F. BARRETT, ESQ.
GOTTBETTER & PARTNERS, LLP
488 MADISON AVENUE, 12TH FLOOR
NEW YORK, NEW YORK 10022
TEL: (212) 400-6900 - FAX: (212) 400-6901

TABLE OF CONTENTS
-----------------

PAGE
----

PART I

ITEM 1. DESCRIPTION OF BUSINESS, INCLUDING RISK FACTORS. . . . . . . . . . . . . . . . . . . . . . . . . 3
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATIONS. . . . . . . . . . . . . . . . . . . 10
ITEM 3. DESCRIPTION OF PROPERTY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
ITEM 4. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT . . . . . . . . . . . . . . . . . 20
ITEM 5. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS . . . . . . . . . . . . . . . . . . 21
ITEM 6. EXECUTIVE COMPENSATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS . . . . . . . . . . . . . . . . . . . . . . . . . 24
ITEM 8. DESCRIPTION OF SECURITIES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24

PART II

ITEM 1. MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS 26
ITEM 2. LEGAL PROCEEDINGS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26
ITEM 3. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS. . . . . . . . . . . . . . . . . . . . . . . . . . 27
ITEM 4. RECENT SALES OF UNREGISTERED SECURITIES. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27
ITEM 5. INDEMNIFICATION OF OFFICERS AND DIRECTORS. . . . . . . . . . . . . . . . . . . . . . . . . . . . 28

INDEX TO FINANCIAL STATEMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29

PART III

ITEM 1. INDEX TO EXHIBITS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30

PART I - ITEM 1. DESCRIPTION OF BUSINESS

Overview
--------

Spectrum Sciences & Software Holdings Corp. has had significant financial
problems. The auditor's opinion on our financial statements indicates that it
was prepared under the assumption that we continue as a going concern.
Nevertheless, our independent auditor believes that there is "substantial doubt"
that we will be able to continue as a going concern. In part because we have
incurred recurring losses from operations and have a net capital deficiency.

Further we have significant debt, some of which is in default, which is
described in more detail below.

SUMMARY OF CORPORATE HISTORY

Spectrum Sciences & Software, Inc, a Florida corporation, was formed in
1982 for the purpose of providing engineering, science and technological support
services for the United States Department of Defense.

Silva Bay International, Inc., a Delaware corporation, was formed in 1998
for the purpose of locating and recovering rare and valuable aircraft. Silva Bay
International, Inc. had no operations and no revenue from inception in 1998 to
the time of the acquisition of Spectrum Sciences & Software, Inc. in April,
2003. Silva Bay International, Inc.'s common stock has been traded on the
Electronic Pink Sheets as a non-reporting company under the symbol SIVY since
2000.

On April 2, 2003, Silva Bay International, Inc., a Delaware corporation
acquired Spectrum Sciences & Software, Inc., a Florida corporation, in exchange
for the issuance of 2,500,000 shares of common stock (taking into account the
forward two for one stock split of April 9, 2003). Spectrum Sciences & Software,
Inc. is now the wholly owned subsidiary of Silva Bay International, Inc. Donal
R. Myrick had been the sole shareholder, president and founder of Spectrum
Sciences & Software, Inc. Silva Bay International, Inc. retained the services of
Mr. Donal R. Myrick as president pursuant to a three year employment agreement.
Mr. Myrick is also the chairman of the board of directors.

The sole shareholder of Spectrum Sciences & Software, Inc. entered into the
acquisition transaction, which resulted in him giving up 87% of his company due
to the dire financial circumstances that Spectrum was in. Prior to the
acquisition, Spectrum Sciences & Software, Inc. received a loan of $500,000 and
a condition of this loan was the acquisition of Spectrum Sciences & Software,
Inc. by Silva Bay International, Inc. This loan allowed the company to stave off
bankruptcy and continue working with its creditors, mainly SouthTrust Bank, in
renegotiating loan agreements, and to make payments that reduced loan balances.

On April 8, 2003, Silva Bay International, Inc. changed its name to
Spectrum Sciences & Software Holdings Corp. ("Spectrum" or the "Company"). On
April 9, 2003 the National Association of Securities Dealers issued the Company
a new trading symbol. The Company's trading symbol changed from "SIVY" to
"SPSC". All of the Company's operations are conducted through its wholly owned
subsidiary Spectrum Sciences & Software, Inc. On April 9, 2003, the Company
effectuated a two for one forward split of its common stock. The Company is
located at: 91 Hill Avenue NW, Fort Walton Beach, Florida 32548; the telephone
number is (850) 796-0909.

BUSINESS

The Company provides engineering, science and technological support
services for the United States Department of Defense.

The Company has three operating divisions:

1) Manufacturing Division. We manufacture aerospace ground support
equipment, missile, munitions and material handling equipment, specialized
shipping and storage containers; and a variety of precision parts for the
sustaining of military equipment.

2) Engineering and Information Technology Services. Engineering and
Information Technology Services provides technical services to support range
safety, hazard analysis and mitigation, mission planning, weapon system
simulations, weapons safety footprint development, and ballistic analysis.
Additionally, this division performs a wide variety of environmental impact
analysis to include: preparation of environmental impact statements, aircraft
noise analysis and noise impact assessments, airspace usage analysis, airspace
environmental impact assessments, and use compatibility studies.

3) Management Services. Management Services provides operations and
maintenance of United States Air Force air-to-ground bombing and gunnery
training ranges. We also provide for complete base operations services to
include: armed base security, fire department operations, grounds and road
maintenance, civil engineering, runway operations, airbase tower operations, and
base wide communications.

COMPETITION

The market for our products is highly competitive. We face a variety of
domestic and foreign competitors including divisions of Ahntech, Arcata
Associates, Artic Slope Manufacturing Technology, Tybrin and Science
Applications International Corp. Many of our competitors are larger than we are
and have substantially greater financial and other resources.

We compete on the basis of product offerings, price, product and systems
quality, technology and ongoing customer service and support. Our ability to
compete for defense contracts depends on a variety of factors, including:

- Our corporate and key personnel backgrounds and qualifications;
- The effectiveness and innovation of our research and development
programs;
- Our proven past performance history;
- Our ability to offer better program performance than our competitors
at a lower cost; and
- The readiness of our facilities, equipment and personnel to undertake
the programs for which we compete.

In programs where we are the sole-source provider, other suppliers may
compete against us only if the customer chooses to reopen the particular program
to competition. Approximately 4% of our total contract revenue for the year
ended December 31, 2002 was derived from sole-source business.

Furthermore, our Engineering and Information Technology Services division
contains advanced technology derived from internal research and development that
creates high barriers to entry. Since January 1, 1998, we have spent
approximately $500,000 in research and development, in large part, in support of
advanced technology.

SUPPLIERS AND MATERIALS

Our in-house manufacturing primarily consists of assembly of purchased
parts. Accordingly, we do not use significant amounts of raw materials. We
purchase manufactured component parts for our assemblies from various
independent suppliers. These parts are normally not purchased under long-term
contracts unless a long-term sales contract with one of our customers requires
it. We are not dependent on any one supplier and maintain back-up suppliers for
all critical components. We do not consider the prices of our purchased
component parts to be volatile. However, any delay in our suppliers' abilities
to obtain necessary parts may affect our ability to meet customer production
needs.

REGULATORY MATTERS AND GOVERNMENT CONTRACTS

Substantially all of our contract revenue resulted from contracts with the
Department of Defense, prime contractors that identified the Department of
Defense as the ultimate purchaser or other United States Government agencies.
United States Government business is performed under fixed-price contracts.

Under U.S. Government regulations, certain costs, including certain
financing costs, portions of research and development costs, lobbying expenses,
certain types of legal expenses and certain marketing expenses related to the
preparation of bids and proposals, are not allowed for pricing purposes and
calculation of contract reimbursement rates under flexibly-priced contracts. The

U.S. Government also regulates the methods under which costs are allocated to
U.S. Government contracts. We are subject to a variety of audits performed by
U.S. Government agencies. The Defense Contract Audit Agency, or DCAA, performs
these audits on behalf of the U.S. Government.

U.S. Government contracts are, by their terms, subject to termination by
the U.S. Government for either its convenience or default by the contractor.
Fixed-price contracts provide for payment upon termination for items delivered
to and accepted by the U.S. Government and, if the termination is for
convenience, for payment of fair compensation of work performed plus the costs
of settling and paying claims by terminated subcontractors, other settlement
expenses and a reasonable profit on the costs incurred. If a contract
termination is for default, however,

- the contractor is paid an amount agreed upon for completed and
partially completed products and services accepted by the U.S.
Government;
- the U.S. Government is not liable for the contractor's costs with
respect to unaccepted items, and is entitled to repayment of advance
payments and progress payments, if any, related to the terminated
portion of the contract; and
- the contractor may be liable for excess costs incurred by the U.S.
Government in procuring undelivered items from another source.

In addition to the right of the U.S. Government to terminate, U.S.
Government contracts are conditioned upon the continuing availability of
Congressional appropriations. Congress usually appropriates funds for a given
program on a September 30 fiscal year basis, even though contract performance
may take many years. Consequently, at the outset of a major program, the
contract is usually partially funded and additional monies are normally
committed to the contract by the procuring agency only as appropriations are
made by Congress for future fiscal years.

INTELLECTUAL PROPERTY RIGHTS

We own several proprietary software and hardware products, these products
are not protected by any patents or copyrights.

ENVIRONMENTAL MATTERS

Our operations include the use, generation and disposal of hazardous
materials. We are subject to various U.S. federal, state and local laws and
regulations relating to the protection of the environment, including those
governing the discharge of pollutants into the air and water, the management and
disposal of hazardous substances and wastes, the cleanup of contaminated sites
and the maintenance of a safe workplace. We believe that we have been and are in
substantial compliance with environmental laws and regulations and that we have
no liabilities under environmental requirements that we would expect to have a
material adverse affect on our business, results of operations or financial
condition. In the past two years, we have not incurred material costs relating
to environmental compliance.

EMPLOYEES

As of October 24, 2003, we had approximately 135 employees. Approximately
15% of our employees are engaged in manufacturing, 7% of our employees are
engaged in engineering, research and development and 73% of our employees are
engaged in range operations and maintenance, and 5% of our employees are engaged
in sales, marketing, product support and general administration. None of our
employees are represented by a union or are covered by a collective bargaining
agreement. All of our employees are based in the United States. We consider our
employee relations to be satisfactory.

RISK FACTORS

Investing in our common stock involves a high degree of risk. You should
carefully consider the risks and uncertainties described below before you
purchase any of our common stock. All of the known material risks inherent in
this offering are addressed below. These risks and uncertainties are not the
only ones we face. Unknown additional risks and uncertainties, or ones that we
currently consider immaterial, may also impair our business operations.

If any of these risks or uncertainties actually occur, our business,
financial condition or results of operations could be materially adversely
affected. In this event you could lose all or part of your investment.

UNLESS WE RAISE AN ADDITIONAL FOUR MILLION DOLLARS WE WILL NOT BE ABLE TO FUND
OUR OPERATIONS AND YOU MAY NOT BE ABLE TO SELL YOUR SHARES, THEREFORE YOUR
INVESTMENT WOULD BE A COMPLETE LOSS.

We will need approximately $1 million of additional working capital within
the next twelve months to pay down vendors and amounts we owe to continue our
current operations. Based on our current operations, we believe we can continue
to operate for an additional 8 months. We will need an additional $3 million of
working capital to refinance or pay off our debt with SouthTrust Bank within the
next year. We will attempt to obtain this capital through borrowing or from
selling our stock privately. Failure to maintain such funding within the next
twelve months would likely prohibit us from continuing our operations.
Therefore you may be unable to sell your shares and your investment would be a
complete loss.

OUR CURRENT LIABILITIES EXCEED OUR CURRENT ASSETS, WHICH MAY MAKE IT DIFFICULT
FOR US TO CONTINUE OPERATIONS AND TO OBTAIN ADDITIONAL FINANCING THAT WE NEED TO
CONTINUE OUR OPERATIONS AND WE MAY BE FORCED INTO BANKRUPTCY; THEREFORE YOU MAY
BE UNABLE TO SELL YOUR SHARES AND YOUR INVESTMENT MAY BE A COMPLETE LOSS.

Our current liabilities exceed our current assets, which may make it
difficult for us to continue our operations and to obtain additional financing
that we need to continue our operations. Further, our creditors may force us
into bankruptcy. Therefore you may be unable to sell your shares and your
investment may be a complete loss.

COST OVER-RUNS ON OUR CONTRACTS COULD SUBJECT US TO LOSSES OR ADVERSELY EFFECT
OUR FUTURE BUSINESS.

Under fixed-price contracts, we receive a fixed price irrespective of the
actual costs we incur, and consequently, any costs in excess of the fixed price
are absorbed by us. If our costs exceed the contract ceiling or are not
allowable under the provisions of the contract or applicable regulations, we may
not be able to obtain reimbursement for all such costs. Under fixed-price
contracts, if we are unable to control costs we incur in performing under the
contract, our financial condition and operating results could be materially
adversely affected. Cost over-runs also may adversely affect our ability to
sustain existing programs and obtain future contract awards.

THE UNITED STATES INTERNAL REVENUE SERVICE HAS OBTAINED A LIEN IN THE AMOUNT OF
$173,041.01 AGAINST SPECTRUM FOR UNPAID PAYROLL TAXES.

On April 21, 2003, the IRS obtained a lien against any and all of our
assets in the amount $173,041.01. This lien is due to unpaid payroll taxes,
interest and penalties for 2000 payroll taxes. Spectrum has entered into a
payment arrangement acceptable to the IRS, which is $5,000 per month until
the balance is paid off. The balance of approximately $112,583 remains for the
Trust Fund portion and accumulated interest and penalties. If we are unable to
satisfy the payment obligations of the agreement with the IRS the IRS may place
a levy on our operating bank account funds in order to satisfy the Trust Fund
portion of the debt, which may result in the termination of business and your
investment becoming worthless.

OUR LOAN AGREEMENTS WITH SOUTHTRUST BANK IN THE AMOUNT OF APPROXIMATLEY
$2,624,435 ARE IN DEFAULT.

Our engineering, manufacturing, research and development and administrative
offices are in Fort Walton, Florida. We own the land and building. However,

the mortgage is with SouthTrust Bank. We are in default on our loan agreements
with SouthTrust Bank in the amount of approximately $2,624,435. We recently
signed a forbearance agreement (Amendment to Extension and Modification of
Loans) with SouthTrust Bank which extended the loan agreement to September 25,
2003. We are currently negotiating with SouthTrust Bank for an additional
forbearance of these loans, however we may be unsuccessful. These defaulted
loans could result in the termination of our business and the loss of your
investment.

WE OWE ONE OF OUR FORMER DIRECTORS $427,500.

As of October 24, 2003, we owe $427,500, to Brannon Capital, Inc., the
beneficial owner of which is Dwain Brannon, one of our former directors. This
loan is due November 30, 2003. This debt will have a negative impact on our cash
flow.

OUR LOAN AGREEMENTS MAY RESTRICT OUR ABILTY TO FINANCE OUR FUTURE OPERATIONS.

Our loan agreements with SouthTrust Bank limit our ability to seek
additional loans and to engage in other business arrangements such as mergers
and acquisitions.

OUR INDEPENDENT AUDITORS HAVE ISSUED A "GOING CONCERN" OPINION REGARDING THE
SUBSTANTIAL DOUBT ABOUT OUR ABILTY TO CONTINUE AS A GOING CONCERN.

The auditor's opinion on our financial statements indicates that it was
prepared under the assumption that we continue as a going concern.
Nevertheless, our independent auditor believes that there is "substantial doubt"
that we will be able to continue as a going concern. In part because we have
incurred recurring losses from operations and have a net capital deficiency.
Therefore, we might not achieve profitability, our business may fail and you may
loose all of your investment.

WE ARE DEPENDENT UPON DONAL R. MYRICK, OUR FOUNDER AND CEO, ANY REDUCTION OF HIS
ROLE IN SPECTRUM WOULD HAVE A MATERIAL ADVERSE EFFECT.

The success of Spectrum is dependent on the vision, knowledge, business
relationships and abilities of Spectrum's founder and Chief Executive Officer
and director Donal R. Myrick. Any reduction of Mr. Myrick's role in the
business would have a material adverse effect on Spectrum. Mr. Myrick has
signed a three year employment agreement to serve as president of Spectrum that
will take effect upon Spectrum becoming a publicly reporting company under the
1934 Act, as amended (which is 60 days after the date this registration
statement was first filed with the U.S. Securities and Exchange Commission) or
upon the first day of trading for Spectrum on the Over the Counter Bulletin
Board (the "OTCBB").

WE DEPEND UPON THE UNITED STATES DEPARTMENT OF DEFENSE FOR ALMOST ALL OF OUR
SALES.

We depend upon the United States Department of Defense for 99% of our
sales. If we were to loose what is essentially our only customer our business
would likely fail. Further, any reduction in the U.S. defense budget may result
in a material adverse effect upon our business.

UNLESS AN ACTIVE PUBLIC MARKET DEVELOPS FOR OUR COMMON STOCK, YOU MAY NOT BE
ABLE TO SELL YOUR SHARES, AND THEREFORE YOUR INVESTMENT WOULD BE A COMPLETE
LOSS.

There has been no active public market for our common stock. An active
trading market may never develop or, if developed, it may not be maintained.
Failure to develop or maintain an active trading market could negatively affect
the price of our securities, and you may be unable to sell your shares, and
therefore your investment would be a complete loss.

A DEFAULT JUDGMENT IN THE AMOUNT OF $139,019.97, PLUS INTEREST AND ATTORNEY FEES
WAS ENTERED AGAINGST SPECTRUM IN JANUARY, 2003 BY THE TRIDENT COMPANY.

On or about January 13, 2003, The Trident Company secured a default
judgment in Oklahoma in the amount of $139,019.97, plus interest in the amount
of $1,780.88, and attorney fees in the amount of $2,500. The action The Trident
Company v. Spectrum Manufacturing, Inc. and Spectrum Sciences & Software, Inc.

is Case No. CJ-2002-07042 in the district Court of Tulsa County State of
Oklahoma. The default judgment arises from a debt owed by Spectrum to Trident.
The parties have negotiated a payment schedule. (The current balance of the
amount owed to Trident is $61,000, as of October 24, 2003.)

Should Trident fail to receive any payments with five (5) business days
from the Date Due, Spectrum shall be deemed in default of this Stipulation and
Agreement and the following shall occur:

1. Trident may immediately have entered and filed of record the Agreed
Journal Entry of Judgment in the Oklahoma Action in the amount of $103,215.98
principal, accrued interest in the amount of $7,183.81 as of May 3, 2003 with
interest thereafter at the rate of ten percent (10%) per annum until paid, and
$7,642.14 in attorneys' fees. Said amount shall accrue interest at the rate of
ten percent (10%) per annum until paid. Contemporaneously therewith, Trident,
through counsel, will record a Partial Release and Satisfaction of Agreed
Journal Entry of Judgment for the total sum of all payments received by Trident
pursuant to this Agreement; and

2. Trident shall be entitled to proceed with domestication of the Agreed
Journal Entry of Judgment in Florida, and Spectrum shall waive any objection to
the domestication and enforceability of the Agreed Journal Entry of Judgment in
Florida.

IN DECEMBER 2002, THREE SPECTRUM EMPLOYEES EACH FILED COMPLAINTS FOR VIOLATION
OF CIVIL RIGHTS, DISCRIMINATION, HARASSMENT, HOSTILE WORK ENVIRONMENT AND
RETALIATION AGAINST SPECTRUM IN THE UNITED STATES DISTRICT COURT, DISTRICT OF
ARIZONA.

In December, 2002, three Spectrum employees each filed complaints for violation
of civil rights, discrimination, harassment, hostile work environment and
retaliation in the United States District Court, District of Arizona. The case
numbers for these complaints are: CIV '02 2621 PHX MHM; CIV '02 2619 PHX DKD;
and CIV '02 2620 PHX FJM. In January, 2003, Spectrum filed answers to all three
complaints, denying all allegations of wrongdoing. All three plaintiffs are
claiming "undue stress and anxiety" from Spectrum's actions. There were no
damage amounts specified in any of the actions. The plaintiffs are requesting
the following:

A. Compensatory damages, plus special incidental damages in such a sum as may
be proven at trial;
B. For punitive damages in such a sum as my be proven at trial;
C. For cost for the suit;
D. For attorney's fees; and
E. For other such relief as the Court deems just and proper.

Spectrum does not know what the outcome of this litigation will be.

WE MAY NOT QUALIFY FOR OVER-THE-COUNTER ELECTRONIC BULLETIN BOARD INCLUSION, AND
THEREFORE YOU MAY BE UNABLE TO SELL YOUR SHARES.

Upon the effectiveness of this registration statement we will attempt to
have our common stock eligible for quotation on the Over-the-Counter Electronic
Bulletin Board ("OTCBB" or "Bulletin Board"). OTCBB eligible securities includes
securities not listed on NASDAQ or a registered national securities exchange in
the U.S. and that are also required to file reports pursuant to Section 13 or
15(d) of the Securities Act of 1933, and the company is current in its periodic
securities reporting obligations. For more information on the OTCBB see its
website at www.otcbb.com. If for any reason, however, any of our securities are
not eligible for continued quotation on the Bulletin Board or a public trading
market does not develop, purchasers of the shares may have difficulty selling
their securities should they desire to do so. If we are unable to satisfy the
requirements for quotation on the Bulletin Board, any trading in our common
stock may continue to be conducted in the over-the-counter market in what are
commonly referred to as the "pink sheets". As a result, an investor may find it
more difficult to dispose of, or to obtain accurate quotations as to the price
of, the securities offered hereby. The above-described rules may materially
adversely affect the liquidity of the market for our securities.

THE PRICE OF OUR COMMON STOCK MAY FLUCTUATE SIGNIFICANTLY AND YOU COULD LOOSE
ALL OR PART OF YOUR INVESTMENT.

Our common stock is currently traded on the "Over the Counter Pink Sheets.
The price of our common stock may fluctuate significantly. You may loose all or
part of your investment.

OUR STOCK IS SUBJECT TO THE PENNY STOCK RULES.

Broker-dealer practices in connection with transactions in "penny stocks"
are regulated by certain rules adopted by the Securities and Exchange
Commission. Penny stocks generally are equity securities with a price of less
than $5.00 (other than securities registered on certain national securities
exchanges or quoted on the NASDAQ Stock Market provided that current price and
volume information with respect to transactions in such securities is provided
by the exchange or system). The rules require that a broker-dealer, prior to a
transaction in a penny stock not otherwise exempt from the rules, deliver a
standardized risk disclosure document that provides information about penny
stocks and the risks in the penny stock market. The broker-dealer also must
provide the customer with current bid and offer quotations for the penny stock,
the compensation of the broker-dealer and its salesperson in connection with the
transaction and monthly account statements showing the market value of each
penny stock held in the customer's account. In addition, the rules generally
require that prior to a transaction in a penny stock, the broker-dealer must
make a special written determination that the penny stock is a suitable
investment for the purchaser and receive the purchaser's written agreement to
the transaction. These disclosure requirements may have the effect of reducing
the liquidity of penny stocks. Because our securities are subject to the penny
stock rules, investors may find it more difficult to sell their securities.

CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

This prospectus contains certain financial information and statements
regarding our operations and financial prospects of a forward-looking nature.
Although these statements accurately reflect management's current understanding
and beliefs, we caution you that certain important factors may affect our actual
results and could cause such results to differ materially from any
forward-looking statements which may be deemed to be made in this prospectus.
For this purpose, any statements contained in this prospectus which are not
statements of historical fact may be deemed to be forward-looking statements.
Without limiting the generality of the foregoing, words such as, "may",
"intend", "expect", "believe", "anticipate", "could", "estimate", "plan" or
"continue" or the negative variations of those words or comparable terminology
are intended to identify forward-looking statements. There can be no assurance
of any kind that such forward-looking information and statements will be
reflective in any way of our actual future operations and/or financial results,
and any of such information and statements should not be relied upon either in
whole or in part in connection with any decision to invest in the shares.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS AND PLAN OF OPERATIONS

The following discussion should be read in conjunction with our
consolidated financial statements, including the related notes, appearing
elsewhere in this prospectus. The following discussion and analysis contains
forward-looking statements that involve risks and uncertainties. Our actual
results could differ significantly from those discussed in the forward-looking
statements as a result of the various factors set forth under "Risk Factors" and
elsewhere in this prospectus.

Overview
--------

Spectrum Sciences & Software Holdings Corp. provides engineering, science
and technological support services for the United States Department of Defense.

We earn our revenue on fixed-price contracts with the United States
Department of Defense. In a fixed-price contract, the price is not subject to
adjustment based on cost incurred to perform the required work under the
contract. Under fixed-price contracts we agree to perform for a predetermined
contract price. Although fixed-price contracts generally permit the Company to
keep profits if costs are less than projected, the Company bears the risk that
increased or

unexpected costs may reduce profit or cause the Company to sustain losses on the
contracts.

We use the percentage-of-completion method of accounting for fixed-price
contracts and, therefore, matches revenue with the cost incurred on each unit
produced at the time the Company recognized its sale based on the estimate of
gross profit margin the Company expects to receive over the life of the
contract. The Company currently evaluates its estimates of gross margin on a
monthly basis. In addition, the Company uses the cumulative catch-up method to
recognize its changes in estimates of sales and gross margins during the period
in which those changes are determined. The Company charges any anticipated
losses on a contract to operations as soon as those losses are determined. The
principal components of the Company's contract cost of revenue are materials,
subcontractor costs, labor and overhead. The Company charges all of these costs
to the respective contracts as incurred.

We expense operating costs such as selling, general and administrative,
internal research and development costs and bid and proposal costs in the period
incurred. The major components of these costs are compensation and overhead.
Capitalized debt issuance costs are amortized over their useful lives. Since
January 1, 2002, the Company has been subject to a new accounting standard under
which it no longer amortizes goodwill, although it must test its goodwill
periodically for impairment.

The Company's results of operations, particularly its revenue and gross
profits, and its cash flows may vary significantly from period to period
depending upon the timing of delivery of finished products and the terms of
contracts. As a result, period-to-period comparisons may show substantial
changes disproportionate to the Company's underlying business activity.
Accordingly, the Company does not believe that its quarterly results of
operations are necessarily indicative of results for future periods.

SUMMARY OF SPECTRUM SCIENCES & SOFTWARE, INC. ACQUISITION

Our president, Donal R. Myrick, owned and operated Spectrum Sciences &
Software, Inc., a Florida S-Corporation since its formation in 1982. Silva Bay
International, Inc. acquired Spectrum Sciences & Software, Inc. in April 2003 in
exchange for the issuance of 2,500,000 shares of common stock to Mr. Myrick
(taking into account the forward two for one stock split of April 9, 2003). We
have continued to operate the business of Spectrum Sciences & Software, Inc.
since our acquisition of its business under the name "Spectrum Sciences &
Software Holdings, Inc." The business the Company acquired, Spectrum Sciences &
Software, Inc., has been in operation for 21 years prior to our acquisition,
whereas prior to this acquisition the Company (previously named Silva Bay
International, Inc.) had no operations and no revenues.

The acquisition of Spectrum Sciences & Software, Inc. was accounted for in
accordance with Statement of Financial Accounting Standard ("SFAS") No. 141
"Business Combinations" ("SFAS 141"), which requires all business combinations
initiated after June 30, 2001 to be accounted for under the purchase method.
SFAS No. 141 also sets forth guidelines for applying the purchase method of
accounting in the determination of intangible assets, including goodwill
acquired in a business combination, and expands financial disclosures concerning
business combinations. The assets acquired and liabilities assumed were
recorded at estimated fair values as determined by our management, based on
information available and on assumptions as to future operations.

PLAN OF OPERATION

Silva Bay International, Inc. acquired Spectrum Sciences & Software, Inc.
in April 2003. In April 2003 we changed our name to Spectrum Sciences &
Software Holdings Corp. We provide engineering, science and technological
support services for the United States government. Our revenues are earned
primarily from contracts with the Department of Defense of the United States
Government. Our goal is to grow our current business through acquisitions of
other small, private defense contractors in exchange for our common stock. Our
plan of operations has two major components: financing our current operations,
and launching our acquisition strategy.

MINIMUM 12 MONTH REQUIREMENTS. Although our cash balances were $264,832 at
June 30, 2003, we are essentially out of working capital to pursue our business
and acquisition plans. Based on an analysis of our liabilities, we are dependent

on the cooperation of our creditors to permit us to continue to operate. An
analysis of our accounts payable and accrued and other liabilities indicates
that our largest payables at October 24, 2003, are: SouthTrust Bank
(approximately $2,624,435) Environmental Management, Inc. (approximately
$245,000), Washington Group, International (approximately $73,900), Internal
Revenue Service (approximately $117,583) and The Trident Company (approximately
$69,495). These creditors are aware of our weak financial position. The
continued cooperation of these creditors is not assured. The terms of the debt
with SouthTrust Bank are as follows: unsecured $762,787 at a floating interest
rate currently at 6.00%, which matured on September 25, 2003; $1,549,033 at
8.5%, maturing in October 1, 2004; $122,455 at 4.5% interest rate, maturing on
August 13, 2006; and $190,160 at 8.75% interest rate, maturing on December 27,
2004; the Washington Group, International: payments of $20,600 until the balance
is paid. The IRS has accepted our proposal of a lump sum payment of $25,000
(paid April 24, 2003) and monthly payments of $5,000 per month until balance is
paid. The Trident Company has accepted our proposal of a lump sum payment of
$25,000 (paid May 2, 2003) and monthly payments of approximately $8,880 until
balance is paid.

We presently have no commitments for the additional financing necessary to
continue our operations. If we are unsuccessful in obtaining sufficient
financing, we may be forced to curtail all of our activities. Our plan of
operations and capital requirements are also dependent upon a number of factors
such as those described elsewhere in this registration statement. Any new debt
agreements that we would enter into would be unsecured as the majority of our
assets currently secure our existing debt. Current agreements with our creditors
will negatively impact our ability to obtain additional refinancing for our
current debt and to obtaining future capital at favorable terms if such
financing becomes available.

TERMS OF THE AGREEMENTS REACHED WITH CREDITORS

The balance of the priority notes due to SouthTrust Bank at October 24,
2003 is $762,787. The priority notes matured on September 25, 2003. Spectrum
has requested a credit extension from SouthTrust for the amount due on September
25, 2003. The default of the priority notes of $762,787 on September 25, 2003
resulted in all loans with SouthTrust Bank, totaling approximately $2,624,435,
becoming due.

There is no repayment agreement established with Environmental Management,
Inc. (EMI). There is no litigation between EMI and Spectrum.

The $427,500 note to Brannon Capital is due on November 30, 2003.

As of August 31, 2003 Spectrum has remained compliant with all repayment
agreements. As of September 1, 2003 the principal balances on the notes due per
repayment agreements as follows:

Trident Metals; $61,000 owed, next payment due by November 15, 2003 in the
---------------
amount of $8,880, then 6 more payments due in the amount of $8,880.

Washington Group, Int'l: $73,900 owed, next payment due by November 10,
-------------------------
2003 in the amount of $20,600, then 2 1/2 more payments of approximately
$20,600.

Internal Revenue Service: $112,583 owed, next payment due by November 10, 2003
--------------------------
in the amount of $5,000, then approximately 22 more monthly payments of $5,000
to satisfy the debt.

CRITICAL ACCOUNTING POLICIES

Management's Discussion and Analysis of Financial Condition and Results of
Operations are based upon our financial statements, which have been prepared in
accordance with accounting principals generally accepted in the United States.
The preparation of these financial statements requires management to make

estimates and assumptions which affect the amounts reported in the financial
statements and determine whether contingent assets and liabilities, if any, are
disclosed in the financial statements. On an ongoing basis, we evaluate our
estimates and assumptions, including those related to long-term contracts,
product returns, bad debts, inventories, fixed asset lives, income taxes,
environmental matters, litigation and other contingencies. We base our
estimates and assumptions on historical experience and on various factors that
are believed to be reasonable under the circumstances, including current and
expected economic conditions, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not
readily apparent from other sources. Actual results may differ materially from
our estimates under different assumptions or conditions.

We believe that the following critical accounting policies, among others,
affect our more significant estimates and assumptions used in the preparation of
our financial statements:

Revenue recognition. We recognize revenue and profit on substantially
all of our contracts using the percentage-of-completion method of accounting,
which relies on estimates of total expected contract revenues and costs. We
follow this method since reasonably dependable estimates of the revenues and
costs applicable to various stages of the contracts can be made. Recognized
revenues and profit are subject to revisions as the projects progress to
completion. Revisions to the profit estimates are charged to income in the
period in which the facts that give rise to the revisions become known.

Inventory Valuation. We review our inventory balances to determine if
inventories can be sold at amounts equal to or greater than their carrying
value. The review includes identification of slow-moving inventories, obsolete
inventories, and discontinued products or lines of products. The identification
process includes analysis of historical performance of the inventory and current
operational plans for the inventory as well as industry and customer-specific
trends. If our actual results differ from management expectations with respect
to the selling of our inventories at amounts equal to or greater than our
carrying amounts, we would be required to adjust our inventory values
accordingly.

Net operating loss carryforwards. We have not recognized the benefit in
our financial statements with respect to the approximately $1,000,000 net
operating loss carryforward for federal income tax purposes as of June 30, 2003.
This benefit was not recognized due to the possibility that the net operating
loss carryforward would not be utilized, for various reasons, including the
potential that we might not have sufficient profits to use the carryforward or
that the carryforward may be limited as a result of changes in our equity
ownership. We intend to use this carryforward to offset our future taxable
income. If we were to use any of this net operating loss carryforward to reduce
our future taxable income and the Internal Revenue Service were to then
successfully assert that our carryforward is subject to limitation as a result
of capital transactions occurring in 2002 or otherwise, we may be liable for
back taxes, interest and, possibly, penalties prospectively.

Impairment of Long Lived Assets. We assess the impairment of long-lived
assets on an ongoing basis and whenever events or changes in circumstances
indicate that the carrying value may not be recoverable based upon an estimate
of future undiscounted cash flows. Factors we consider that could trigger an
impairment review include the following: (i) significant underperformance
relative to expected historical or projected future operating results; (ii)
significant changes in the manner of our use of the acquired assets or the
strategy for our overall business; (iii) significant negative industry or
economic trends; (iv) significant decline in our stock price for a sustained
period; and (v) our market capitalization relative to net book value.

When we determine that the carrying value of any long-lived asset may not
be recoverable based upon the existence of one or more of the above indicators
of impairment, we measure impairment based on the difference between an asset's
carrying value and an estimate of fair value, which may be determined based upon
quotes or a projected discounted cash flow, using a discount rate determined by
our management to be commensurate with our cost of capital and the risk inherent
in our current business model, and other measures of fair value.

RESULTS OF OPERATIONS

The following tables set forth selected financial data from continuing
operations on a consolidated and segment basis for the three and six months
ended June 30, 2003 and 2002 and for the years ended December 31, 2002 and 2001.
The segment tables, shown below, exclude certain charges, which are shown
separately. The following numbers are presented as if Silva Bay International,
Inc. would have acquired Spectrum Sciences & Software, Inc. on January 1, 2001.

COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 2003 AND JUNE 30, 2002

CONSOLIDATED OVERVIEW
FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 3,443,000 100.0% $ 2,799,000 100.0%
Cost of Sales 3,011,000 87.5% 2,775,000 99.1%
------------------- -------------------
Gross Margin $ 432,000 12.5% $ 24,000 0.9%

Overall sales for the three-months ended June 30, 2003 increased by 23%
compared to the same period in 2002 due to increased marketing activity during
2003. Gross margin as a percentage of sales improved by 1289% due to cost
controls put in place in during the last quarter of 2002.

MANAGEMENT SERVICES

FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 2,345,000 100.0% $ 2,164,000 100.0%
Cost of Sales 2,254,000 96.1% 2,164,000 100.0%
------------------- -------------------
Gross Margin $ 91,000 3.9% $ 0 0.0%

Sales in the Management Services segment increased approximately 8% for the
three-month period ended June 30, 2003 compared to 2002. The increases in
revenue are primarily due to the scheduled increases in reimbursable labor cost
under the Service Contract Act and increased contract modifications requesting
additional range services.

Gross margin for the three-month period ended June 30, 2003 improved by
$91,000 due to improved cost efficiencies that were implemented during December
2002.

ENGINEERING AND INFORMATION TECHNOLOGY SERVICES SEGMENT

FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 435,000 100.0% $ 182,000 100.0%
Cost of Sales 211,000 48.5% 118,000 64.8%
------------------- -------------------
Gross Margin $ 224,000 51.5% $ 64,000 35.2%

Sales in the Engineering and Information Technology Services segment
increased approximately 139% for the period ended June 30, 2003 as compared to
the same period in 2002. Increased sales were a result of scheduled completion
of backlog software development tasks for the Safe-Range program.

Gross margin, as a percent of sales, increased approximately 46% due to
cost controls put in place in during the last quarter of 2002.

MANUFACTURING SEGMENT

FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 664,000 100.0% $ 454,000 100.0%
Cost of Sales 546,000 82.2% 493,000 108.6%
------------------- -------------------
Gross Margin $ 118,000 17.8% $ (39,000) (8.6)%

Sales in the Manufacturing segment increased 46% for the three-month period
ended June 30, 2003 as compared to 2002. The increase in revenue is due to the
expansion of the customer base for the Spectrum manufactured products.

Gross margin improved by $157,000 due to increased cost controls that were
implemented in December 2002.

OPERATING EXPENSES

FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Selling, general
and administrative $ 275,000 100.0% $ 149,000 100.0%

Selling, general and administrative expenses. Selling, general and
administrative ("SG&A") expenses were $275,000 and $149,000 in the three-month
period ending June 30, 2003 and 2002, respectively. This increase of $126,000
or 85% is due to increased legal and accounting costs associated with the filing
of a registration statement with the Securities and Exchange Commission.

IMPAIRMENT LOSS

FOR THE 3 MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Impairment Loss $ 146,000 100.0% $ 0 100.0%

Impairment Loss. On April 3, 2003, Spectrum Sciences & Software Holdings
Corp. (formerly Silva Bay International, Inc.) entered into an asset purchase
agreement to purchase all of the assets and assume all of the liabilities of
Spectrum Sciences & Software, Inc. in exchange for the issuance of 2,500,000
shares of our common stock. As a result of the acquisition, Spectrum Sciences &
Software, Inc. will have access to additional capital markets. The acquisition
was accounted for under the purchase method of accounting; accordingly, the
purchase price was allocated to reflect the fair value of assets and liabilities
acquired at the date of acquisition. Based on an evaluation of all of the facts
and circumstances of this transaction, we determined that Spectrum Sciences &
Software, Inc. is the accounting acquirer. As of the date of the acquisition,
management has determined that the goodwill has no value; therefore, an
impairment charge of approximately $146,000 has been recorded during the three
month period ended June 30, 2003.

OTHER INCOME AND EXPENSES

Interest income and expense, net. Net interest expense was $80,000 and
$76,000 for the three-month period ended June 30, 2003 and 2002, respectively.

Other income and expense, net. Net other income was $38,000 and $27,000
for the three month period ended June 30, 2003 and 2002, respectively. The
increase of $11,000 or 41% was due to a reduction of the penalties we incurred
during 2002 for late payment of payroll taxes.

COMPARISON OF SIX MONTHS ENDED JUNE 30, 2003 AND JUNE 30, 2002

CONSOLIDATED OVERVIEW

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 6,716,000 100.0% $ 5,622,000 100.0%
Cost of Sales 6,054,000 90.1% 5,462,000 97.2%
------------------- -------------------
Gross Margin $ 662,000 9.9% $ 160,000 2.8%

Overall sales for the six-months ended June 30, 2003 increased by
approximately 19% compared to the same period in 2002. This increase can be
attributed to increased marketing activity of our services. Gross margin as a
percentage of sales improved by 253% due to cost controls that we implemented in
December 2002.

MANAGEMENT SERVICES

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 4,638,000 100.0 % $ 4,312,000 100.0%
Cost of Sales 4,465,000 96.3 % 4,316,000 99.9%
------------------- -------------------
Gross Margin $ 173,000 3.7 % $ (4,000) 0.1%

Sales in the Management Services segment increased approximately 8% for the
six-month period ended June 30, 2003 compared to 2002. The increases in revenue
are primarily due to the scheduled increases in reimbursable labor cost under
the Service Contract Act and increased contract modifications requesting
additional range services.

Gross margin for the six-month period ended June 30, 2003 improved by
approximately $177,000. This increase was due to cost control that was
established during December 2002 which included a reduction of the work force.

ENGINEERING AND INFORMATION TECHNOLOGY SERVICES

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 764,000 100.0% $ 451,000 100.0%
Cost of Sales 449,000 58.8% 255,000 56.5%
------------------- -------------------
Gross Margin $ 315,000 41.2% $ 196,000 43.5%

Sales in the Engineering and Information Technology Services segment
increased approximately 69% for the period ended June 30, 2003 as compared to
the same period in 2002. Increased sales were a result of scheduled completion
of backlog software development tasks for the Safe-Range program.

Gross margin, as a percent of sales, decreased by approximately 5% due to
increased labor costs as a result of hiring additional employees in this
division.

MANUFACTURING SEGMENT

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Sales $ 1,315,000 100.0% $ 859,000 100.0%
Cost of Sales 1,140,000 86.7% 891,000 103.7%
------------------- -------------------
Gross Margin $ 175,000 13.3% $ (32,000) (3.7%)

Sales in the Manufacturing segment increased 53% for the six-month period
ended June 30, 2003 as compared to 2002. The increase in revenue is due to the
expansion the customer base for the Spectrum manufactured products.

Gross margin increased by $207,000 due to the improved cost controls that
were implemented in December 2002.

OPERATING EXPENSES

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Selling, general
and administrative 440,000 100.0% 291,000 100.0%

Selling, general and administrative expenses. Selling, general and
administrative ("SG&A") expenses were $440,000 and $291,000 for the six month
period ending June 30, 2003 and 2002, respectively. This increase of
approximately $149,000 or 51% was due to increased costs associated with general
liability insurance and legal costs and accounting fees associated with filing a
registration statement with the Securities and Exchange Commission.

IMPAIRMENT LOSS

FOR THE SIX MONTHS ENDED JUNE 30,
2003 2002
------------------- -------------------
Impairment Loss 146,000 100.0% 0 100.0%

OTHER INCOME AND EXPENSES

Interest income and expense, net. Net interest expense totaled $149,000
and $168,000 for the six month periods ended June 30, 2003 and 2002,
respectively. The decline of $19,000 or 11% was a result of lower prevailing
interest rates and lower average loan balances.

Other income and expense, net. Net other income in the six months ended
June 30, 2003 was $72,000 compared to other income of $71,000 in 2002. Our other
income consists primarily of rental income received from L3 Communications,
(formerly Raytheon).

COMPARISON OF YEARS ENDED DECEMBER 31, 2002 AND DECEMBER 31, 2001

CONSOLIDATED OVERVIEW

YEARS ENDED DECEMBER 31,
2002 2001
------------------- -------------------
Sales $12,262,000 100.0% $11,874,000 100.0%
Cost of Sales 11,876,000 94.5% 11,033,000 92.9%
------------------- -------------------
Gross Margin $ 386,000 5.5% $ 840,000 7.1%

Overall sales from continuing operations for the year ended December 31,
2002 increased compared to 2001. As indicated below, the Range Operations and
Maintenance saw modest growth over the prior year while depressed markets have
impacted the Manufacturing segment.

MANAGEMENT SERVICE

YEARS ENDED DECEMBER 31,
2002 2001
------------------- -------------------
Sales $ 8,761,000 100.0% $ 8,239,000 100.0%
Cost of Sales 8,681,000 99.1% 7,822,000 94.9%
------------------- -------------------
Gross Margin $ 80,000 0.9% $ 417,000 5.1%

Sales in the Management Service segment increased 6.3% for the year ended
December 31, 2002 compared to 2001. The increases in revenue are primarily due
to the increases in range patrolling and range maintenance work as added to the
contract.

Gross margin as a percent of sales for the year ended December 31, 2002
decreased compared to the prior year. Operational improvements, including
improved quality, material procurement and facility management, have contributed
to improved margins compared to 2001. In fiscal 2002, the decrease in gross
margin was a direct result of increased labor rates. Labor rates are specified
by the Department of Labor in accordance with the Service Contract Act.

ENGINEERING AND INFORMATION TECHNOLOGY SERVICES

YEARS ENDED DECEMBER 31,
2002 2001
------------------- -------------------
Sales $ 1,095,000 100.0% $ 1,017,000 100.0%
Cost of Sales 570,000 52.1% 526,000 51.7%
------------------- -------------------
Gross Margin $ 525,000 47.9% $ 491,000 48.3%

Sales in the Engineering and Information Technology Services segment
increased approximately 7.7% for the year ended December 31, 2002 as compared to
2001. Increased sales were a result of increased delivery orders on the General
Services Administration contract. This contract was signed in December 14, 1999
and expires in December 13, 2004. Each delivery order under that contract has a
separate performance schedule.

Gross margin, as a percent of sales, remained consistent compared to the
prior year.

MANUFACTURING SEGMENT

YEARS ENDED DECEMBER 31,
2002 2001
------------------- -------------------
Sales $ 2,406,000 100.0% $ 2,618,000 100.0%
Cost of Sales 2,625,000 (109.1)% 2,607,000 99.6%
------------------- -------------------
Gross Margin $ (219,000) (9.1)% $ 11,000 0.4%

Sales in the Manufacturing segment declined 8.1% for the year ended
December 31, 2002 as compared to 2001. The decline in revenue is driven
primarily by the overall weakness in the U.S. economy and reduction in sales due
to September 11, 2001. In 2002, conditions were very weak in the Department of
Defense markets for our line of products including aircraft and munitions
handling equipment.

Gross margin as a percent of sales decreased by 166% in 2002 compared to
2001, primarily due to the operating holding loss on inventory of $289,000. The
holding loss on inventory was a result of obsolete equipment previously
purchased. The anticipation was to sell the equipment to the Federal
Government, however, due to the decline in the government's requirements as a
result of the terrorist attacks of September 11, 2001 and no adequate storage
facility, the equipment deteriorated beyond economic repair. Normal direct and
indirect costs decreased by 9.1%, while revenues decreased only 8.1% for the
year. Adjusting for the inventory reserve adjustments in 2002, gross margin
percentages would have remained consistent with prior year despite decreased
revenues, as we adjusted our operations to the depressed market conditions by
lowering overhead and reducing spending.

During the year ended December 31, 2001 the Company operations included
other divisions that are no longer active. The cost of sales related to these
operations was $78,000, which is included in cost of sales in the audited
financial statements for the year ended December 31, 2001. There were no sales
related to these functions.

OPERATING EXPENSES

YEARS ENDED DECEMBER 31,
2002 2001
------------------- -------------------
Selling, general
and administrative 465,000 100.0% 428,500 100.0%

Selling, general and administrative expense. Selling, general and administrative
("SG&A") expenses were $465,000 in 2002 compared to $428,500 in 2001, a net
decrease of $36,500.

OTHER INCOME AND EXPENSES

Interest income and expense, net. Net interest expense was $303,297 in
the year ended December 31, 2002, compared to net interest expense of $328,314
in 2001. The decline in interest expense is a result of lower prevailing
interest rates and lower average investment balances.

Other income and expense, net. Net other income in 2002 was $269,743
compared to other income of $149,127 in 2001. Our other income consists
primarily of rental income received from L3 Communications, (formerly Raytheon).
The additional increase from the prior year is due to a one-time legal
settlement payment of $175,000.

Discontinued operations. During the second quarter of 2002, we decided to
divest our Yacht Manufacturing division. We completed the disposal of the
division in the fourth quarter of 2002. During 2002, we recorded a special
charge of $407,000, which included the impairment of assets and closing related
expenses.

BACKLOG BY SEGMENT (UNAUDITED)

TOTAL ENGINEERING AND MANAGEMENT
COMPANY INFORMATION TECHNOLOGY SERVICES MANUFACTURING
------------ ---------------------- ------------ -------------

Year End 2001. 7,787,504 879,993 6,445,507 462,005
Year End 2002. 9,266,081 1,254,134 6,803,252 1,208,695

June 30, 2002 4,373,000 1,194,230 2,172,770 1,006,000
June 30, 2003 4,203,000 1,354,000 2,518,000 330,000

It is expected that a substantial portion of funded backlog will be
converted to revenue during 2003 and 2004. However, there can be no assurance
that our backlog will become revenue in any particular period, if at all.

LIQUIDITY AND CAPITAL RESOURCES

We had cash balances totaling approximately $265,000 at June 30, 2003.
During the past fiscal year, our principal sources of funds have been cash
generated from loans, financing activities and from continuing operations.

We will need approximately $1 million of additional working capital within
the next twelve months to pay down vendors and amounts we owe to continue our
current operations. Based on our current operations, we believe we can continue
to operate for an additional 8 months. We will need an additional $3 million of
working capital to refinance or pay off our debt with SouthTrust Bank within the
next 8 months. We will attempt to obtain this capital through borrowing or from
selling our stock privately. Failure to maintain such funding within the next
eight months would likely prohibit us from continuing our operations.

We currently intend to satisfy our long-term liquidity requirements from
cash flow from operations and with the proceeds from future debt and equity
offerings. However, we have no specific plan for future debt or equity
offerings nor have we identified any source from which such funding could be
obtained. Further, our long-term liquidity requirements will depend on many
factors, including but not limited to, various risks associated with our
business that affect our sales levels and pricing, our ability to recover all of
our up-front costs related to future acquisitions, capital expenditures and
operating expense requirements and there can be no assurance that we will not
need to raise additional funds to satisfy them.

PART I - ITEM 3. DESCRIPTION OF PROPERTY

PROPERTY

Our engineering, manufacturing and research and development activities and
administrative offices are located in Fort Walton Beach, Florida.

The following table presents certain information on our leased and owned
operating properties as of October 24, 2003:

SQ. LEASED LEASE EXPIR- LOAN
LOCATION FEET USE OR OWNED ATION DATE MATURITY
--------------------------- ---------- -------------------------- ---------- ------------ ---------------------------

91 Hill Avenue, . . . . . . 47,200 Engineering, manufacturing Owned N/A $1,560,000 owed as of September
Fort Walton Beach, Florida and research and 1, 2003. Mortgage due Oct.
32549 development, and 1, 2004.
administrative office

321 Bream Avenue, Unit 604
Fort Walton Beach, Florida . 1,089 Condominium Owned N/A $190,000 owed as of June 30,
32548 2003. Mortgage due December
27, 2004.

755 Lovejoy Road. . . . . . 10,000 Precision machine shop Leased Leased, month
Fort Walton Beach, Florida . metal fabrication to month for
32548 $1,802 per month.

PART I - ITEM 4. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table presents information known to us, as of the date of
this prospectus relating to the beneficial ownership of common stock by:

- each person who is known by us to be the beneficial holder of more
than 5% of our outstanding common stock;
- each of our named executive officers and directors; and
- our directors and executive officers as a group.

We believe that all persons named in the table have sole voting and
investment power with respect to all shares beneficially owned by them, except
as noted. Unless otherwise indicated, the address of each stockholder listed in
the table is care of Spectrum Sciences & Software Holdings Corporation, 91 Hill
Avenue NW, Fort Walton Beach, Florida 32548.

Percentage ownership in the following table is based on 18,844,000 shares
of common stock outstanding as of the date of this prospectus. A person is
deemed to be the beneficial owner of securities that can be acquired by that
person within 60 days from the date of this prospectus upon the exercise of
options, warrants or convertible securities. Each beneficial owner's percentage
ownership is determined by dividing the number of shares beneficially owned by
that person by the base number of outstanding shares, increased to reflect the
shares underlying options, warrants or other convertible securities included in
that person's holdings, but not those underlying shares held by any other
person.

PERCENTAGE OF
NUMBER OF SHARES
SHARES BENEFICIALLY
NAME OF BENEFICIAL OWNER BENEFICIALLY OWNED OWNED
------------------------ ------------------ -------------
Donal R. Myrick 2,500,000 13.3%
All directors and officers 2,500,000 13.3%

PART I - ITEM 5. DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

The names of our executive officers and directors, their ages as of October
24, 2003, and the positions currently held by each are as follows:

NAME AGE POSITION
---- --- --------
Donal R. Myrick 64 Chief Executive Officer, Chairman of the
Board of Directors
Donald L. Garrison 56 Vice President, Chief Operating Officer
William H. Ham, Jr. 55 Vice President
Nancy Chadderdon Gontarek 48 Chief Financial Officer
Kelvin D. Armstrong 62 Director
Karl Heer 54 Director

BIOGRAPHIES OF EXECUTIVE OFFICERS

DONAL R. MYRICK. Mr. Myrick, our CEO and Chairman of the Board of
Directors, founded Spectrum Sciences & Software, Inc. in 1982, Mr. Myrick has
been the chief executive officer of Spectrum since 1982. Mr. Myrick has over
30 years of relevant technical and managerial experience in military operations
research, hazard analysis, range planning, range safety, weapon systems
analysis, weapon performance and analysis, threat definition, engagement
analysis, and the development and application of large scale computer
simulations. In his professional career, Mr. Myrick has participated in a broad
range of major programs ranging from the XB-70 Project (while a research
engineer at North American Aviation from 1963 to 1965), the Saturn, Apollo and
Skylab and Lunar Landing projects (while a research engineer at Teledyne-Brown
Engineering Company from 1965 to 1974), and to the design and operation of major
national training ranges, to numerous weapon systems design, development and
test programs. In the past few years, Mr. Myrick led a team of analysts and
programmers in a successful multi-year program to develop hazard assessment
methodologies and supporting data bases which have become the core of the Air
Force Range Planning Program. Mr. Myrick is also the sole shareholder of the
following three inactive non publicly reporting companies: Spectrum
Manufacturing, Inc; Spectrum Equipment and Transport Company; and Apogee
Financial, Inc. Mr. Myrick earned a B.S. degree in Mathematics in 1960 and a
M.S. degree in Mathematics in 1962, both from Texas Technological College. Mr.
Myrick also taught mathematics at Texas Technological College (from 1960 to
1963), has published many technical articles, and has presented papers at both
national and international forums. Mr. Myrick has signed a three year
employment agreement to serve as president of Spectrum that will take effect
upon Spectrum becoming a publicly reporting company under the 1934 Act, as

amended (which is 60 days after the date this registration statement was first
filed with the U.S. Securities and Exchange Commission) or upon the first day of
trading for Spectrum on the Over the Counter Bulletin Board (the "OTCBB").

DONALD L. GARRISON. Mr. Garrison has been the Chief Operating Officer of
Spectrum Sciences & Software, Inc. since November 2002. From 1986 to 2002 Mr.
Garrison was the Vice President of Spectrum Sciences & Software, Inc. Mr.
Garrison earned a B.S. degree in Electrical Engineering from the United States
Air Force Academy in 1969, and he earned a M.S. degree in Electrical Engineering
from Oklahoma State University in 1976.

WILLIAM H. HAM, JR. Mr. Ham has been the Vice President in charge of Range
Systems Operations and Maintenance for Spectrum Sciences & Software, Inc. since
August, 1999. Mr. Ham is responsible for all contracts including personnel,
budgeting, performance contracts, sub contracts and proposals. From 1991 to
1999 Mr. Ham was a senior scientist with Spectrum Sciences & Software, Inc. Mr.
Ham earned a B.S. degree in Electrical Engineering from the United States Air
Force Academy in 1970. He earned a Certificate in Airspace Planning from the
Federal Aviation Administration in 1978.

NANCY CHADDERDON GONTAREK. Ms. Gontarek has been the Chief Financial
Officer of Spectrum Sciences & Software, Inc. since November, 2002. From
November, 2000 to November 2002, Ms. Gontarek was the controller of Spectrum
Sciences & Software, Inc. From 1995 to 2000, Ms. Gontarek was the controller
for Nugget Oil, Inc. located in Crestview, Florida. Ms. Gontarek earned a B.A.
degree from State University of New York at Fredonia, New York, and she earned
an M.B.A. from George Washington University in Washington, DC in 1982.

KELVIN "KELLY"DONALD ARMSTRONG. Mr. Armstrong has been a director of
Spectrum since October 2003. From 1979 to 1998, Mr. Armstrong owned and managed
the Glen Oak Ford auto dealership in Victoria, British Columbia, Canada. Mr.
Armstrong sold the Ford auto dealership in 1998. In 1998, Mr. Armstrong founded
KellyOak Enterprises, Ltd., an investment and property management firm. Also,
in 1998, Mr. Armstrong founded KOEL Enterprises, Ltd., a consulting firm that
provides consulting and management services to companies having financial
problems. In 1992, Mr. Armstrong was elected to the Victoria City Counsil where
he served for one year. Mr. Armstrong served on the Victoria, British Columbia
Police Board from 1989 to 1992. Additionally, Mr. Armstrong is president of the
Cystic Fibrosis Foundation, Victoria, British Columbia Chapter, director of
Cystic Fibrosis Canada and director of Arbutus Society for Children.

KARL HEER. Mr. Heer has been a director of Spectrum since October 2003.
From 1986 to the present, Mr. Heer has co-owned and operated Nautic Distributors
Ltd., based in Richmond, British Columbia, Canada. Nautic is a distributor of
water sporting goods (water skis, wake boards and ancillary products like
gloves, life jackets and tow ropes) throughout Canada. From 1985 to 1990, Mr.
Heer was the district credit manager for W.G. McMahon Ltd. a carpet and floor
covering wholesale company based in Burnaby, British Columbia. At W.G. McMahon
Mr. Heer was responsible for handling credit and collections through the western
Canadian provinces. From 1976 to 1985, Mr. Heer was the district credit manager
for Buckwold's (Western) Ltd. also a carpet and floor covering wholesale
company, based in Saskatoon, Saskatchewan, Canada. At Buckwold's Mr. Heer was
responsible for handling credit and collections through the western Canadian
provinces. Mr. Heer earned a B.A. degree in Commerce from Simon Fraser
University, located in Burnaby, British Columbia, in 1971.

DIRECTORS' COMPENSATION

Currently there is no compensation package for our board. We expect to
create a compensation package for our board members during the next 12 months.

Further, former director Mr. Brannon received no compensation in 2002
pursuant to his consulting agreement with the Company. However, Mr. Brannon was
paid $25,000 in December 2001 for corporate counseling services.

We currently do not have any employee stock option or other incentive
plans.

BOARD OF DIRECTORS AND COMMITTEES

The directors are elected to one-year terms. Each director holds office
until the expiration of the director's term, until the director's successor has
been duly elected and qualified or until the earlier of such director's

resignation, removal or death. Our board of directors does not have an audit or
any other committee.

PART I - ITEM 6. EXECUTIVE COMPENSATION

The following table sets forth the cash and non-cash compensation paid or
incurred on our behalf to our chief executive officer and each of the four other
most highly compensated employee executive officers, or the named executive
officers, that earned more than $50,000 during the last three fiscal years:

SUMMARY COMPENSATION TABLE

Annual Compensation
----------------------------
Fiscal Other Annual
Name and Principal Position Year Salary ($) Compensation ($)
---- ---------- ----------------

Donal R. Myrick, CEO, Chairman
of the Board of Directors * . 2002 99,996 0
2001 91,998 0
2000 36,005 0

Donald L. Garrison, COO. . . . 2002 82,014 0
2001 82,014 0
2000 82,014 0

William H. Ham, Jr., VP. . . . 2002 60,984 0
2001 71,701 0
2000 72,080 0

Nancy Chadderdon Gontarek, CFO 2002 65,000 0
2001 65,000 0
2000 4,865 0

* Mr. Myrick has signed a three year employment agreement to serve as president
of Spectrum that will take effect upon Spectrum becoming a publicly reporting
company under the 1934 Act, as amended (which is 60 days after the date this
registration statement was first filed with the U.S. Securities and Exchange
Commission) or upon the first day of trading for Spectrum on the Over the
Counter Bulletin Board (the "OTCBB"). Mr. Myrick's compensation pursuant to
this employment agreement will be $10,000 per month.

STOCK OPTION GRANTS

There were no individual grants of stock options to any Executive Officers
during the fiscal years ended December 31, 2002, 2001 or 2000.

PART I - ITEM 7. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Donal R. Myrick is the sole shareholder of two corporations that are
without operations, Spectrum Manufacturing, Inc. and Spectrum Equipment &
Transport Co. Spectrum Manufacturing, Inc. is a co-defendant in the lawsuit by
the Trident Company against Spectrum Sciences & Software, Inc.

On December 28, 2001, the Company entered into a consulting agreement with
Harold Dwain Brannon, a former director of the Company. Mr. Brannon agreed to
provide corporate counseling services for an initial term of one year and for an
initial fee of $25,000, plus expenses.

On June 20, 2002, the Company was advanced $500,000 from Brannon Capital,
Inc. The repayment of this advance was due December 20, 2002. The Company
currently owes $427,500, which is due by November 30, 2003. The beneficial
owner of Brannon Capital, Inc. is Harold Dwain Brannon, a former director of the
Company.

Kay Dean Ham, the wife of our vice president William H. Ham, has made two
short term unsecured loans to Spectrum Sciences & Software, Inc. A loan of
$75,000 was made on March 12, 2002. This loan was repaid with interest paid of
$750. A Loan of $65,000 was made on July 19, 2002. This loan was repaid with
interest paid of $925.

On March 3, 2003, we issued 100,000 shares of our common stock (taking into
account the forward two for one split on April 9, 2003) to Jackson Steinem, Inc.
for consulting services related to the filing of our registration statement.
The beneficial owner of Jackson Steinem, Inc. is Adam S. Gottbetter of
Gottbetter & Partners, LLP, our legal counsel. This stock issuance was valued
at $5,000 or $.05 per share.

PART I - ITEM 8. DESCRIPTION OF SECURITIES

DESCRIPTION OF SECURITIES

Our authorized capital stock currently consists of 80,000,000 shares of
Common Stock, par value $0.0001 per share, and 20,000,000 shares of preferred
stock, par value $0.0001 per share, the rights and preferences of which may be
established from time to time by our Board of Directors. There are 18,844,000
shares of our common stock issued and outstanding, and no other securities,
including without limitation any preferred stock, convertible securities,
options, warrants, promissory notes or debentures outstanding.
The description of our securities contained herein is a summary only and may be
exclusive of certain information that may be important to you. For more
complete information, you should read our Certificate of Incorporation and its
restatements, together with our corporate bylaws.

COMMON STOCK

Holders of our common stock are entitled to one vote for each share held on
all matters submitted to a vote of stockholders and do not have cumulative
voting rights. Accordingly, holders of a majority of the shares of our common
stock entitled to vote in any election of directors may elect all of the
directors standing for election. Subject to preferences that may be applicable
to any shares of preferred stock outstanding at the time, holders of our common
stock are entitled to receive dividends ratably, if any, as may be declared from
time to time by our board of directors out of funds legally available therefor.

Upon our liquidation, dissolution or winding up, the holders of our common
stock are entitled to receive ratably, our net assets available after the
payment of:

a. all secured liabilities, including any then outstanding secured debt
securities which we may have issued as of such time;

b. all unsecured liabilities, including any then unsecured outstanding
secured debt securities which we may have issued as of such time; and

c. all liquidation preferences on any then outstanding preferred stock.

Holders of our common stock have no preemptive, subscription, redemption or
conversion rights, and there are no redemption or sinking fund provisions
applicable to the common stock. The rights, preferences and privileges of
holders of common stock are subject to, and may be adversely affected by, the
rights of the holders of shares of any series of preferred stock which we may
designate and issue in the future.

PREFERRED STOCK

Our board of directors is authorized, without further stockholder approval,
to issue up to 20,000,000 shares of preferred stock in one or more series and to
fix the rights, preferences, privileges and restrictions of these shares,
including dividend rights, conversion rights, voting rights, terms of redemption
and liquidation preferences, and to fix the number of shares constituting any
series and the designations of these series. These shares may have rights
senior to our common stock. The issuance of preferred stock may have the effect
of delaying or preventing a change in control of us. The issuance of preferred
stock could decrease the amount of earnings and assets available for
distribution to the holders of common stock or could adversely affect the rights
and powers, including voting rights, of the holders of our common stock. At
present, we have no plans to issue any shares of our preferred stock.

DELAWARE ANTI-TAKEOVER LAW

If we close an initial public offering of our securities, and become listed
on a national stock exchange or the NASDAQ Stock Market or have a class of
voting stock held by more than 2000 record holders, we will be governed by the
provisions of Section 203 of the General Corporation Law of Delaware. In
general, such law prohibits a Delaware public corporation from engaging in a
"business combination" with an "interested stockholder" for a period of three
years after the date of the transaction in which the person became an interested
stockholder, unless it is approved in a prescribed manner.

As a result of Section 203 of the General Corporation Law of Delaware,
potential acquirers may be discouraged from attempting to effect acquisition
transactions with us, thereby possibly depriving holders of our securities of
certain opportunities to sell or otherwise dispose of such securities at
above-market prices pursuant to such transactions.

DIVIDENDS

We have not declared any dividends since inception, and have no present
intention of paying any cash dividends on our shares in the foreseeable future.
The payment of dividends, if any, in the future, rests within the discretion of
our board of directors and will depend, among other things, upon our earnings,
our capital requirements and our financial condition, as well as other relevant
facts.

TRANSFER AGENT AND REGISTRAR

The transfer agent for our common stock is Signature Stock Transfer, Inc., 2301
Ohio Drive, Suite 100, Plano, Texas 75093 and its telephone number is (972)
612-4120.

PART II - ITEM 1. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Our common stock has traded on the Electronic Pink Sheets as a
non-reporting company since 2000 under the symbol SIVY, until April 2003 when
the symbol was changed to SPSC. Trading volume has historically been
negligible. The high and low bid prices at the close of each fiscal quarter for
the past 13 quarters are as follows:

BID
---
HIGH LOW
----- ----

September 30, 2000 . . . . . . . . . . . . . . . . .375 .375
December 31, 2000. . . . . . . . . . . . . . . . . 4.75 .375

March 31, 2001 . . . . . . . . . . . . . . . . . . 1.125 .55
June 30, 2001. . . . . . . . . . . . . . . . . . . 3.00 .375
September 30, 2001 . . . . . . . . . . . . . . . . .51 .25
December 31, 2001. . . . . . . . . . . . . . . . . .25 .15

March 31, 2002 . . . . . . . . . . . . . . . . . . .15 .15
June 30, 2002. . . . . . . . . . . . . . . . . . . .15 .15
September 30, 2002 . . . . . . . . . . . . . . . . 1.50 .15
December 31, 2002. . . . . . . . . . . . . . . . . 2.00 1.30

March 31, 2003 . . . . . . . . . . . . . . . . . . 2.10 1.30
June 30, 2003. . . . . . . . . . . . . . . . . . . 2.22 1.14
September 30, 2003 . . . . . . . . . . . . . . . . 1.85 1.40

Source: Pink Sheets, LLC

These quotations represent prices between dealers and do not include retail
markup, markdown, or commission. They do not represent actual transactions and
have not been adjusted for stock dividends or splits. Further these trading
records, prior to June 30, 2003, are for Silva Bay International, Inc. and
predate Silva Bay International, Inc. acquiring Spectrum Sciences & Software,
Inc.

As of October 24, 2003, there were approximately 36 shareholders of record
of the Company's common stock. On April 9, 2003, the Company effectuated a two
for one forward split of its common stock.

The Company has not paid any cash dividends for the past three fiscal years
or during the interim period presented and has no intention to pay a dividend.

PART II - ITEM 2. LEGAL PROCEEDINGS

On January 13, 2003, The Trident Company obtained a default judgment in the
District Court of Tulsa County, State of Oklahoma, Case No. CJ-2003-1787,
against Spectrum Sciences & Software, Inc. and Spectrum Manufacturing, Inc. in
the amount of approximately $143,000.

On April 21, 2003, the United States Internal Revenue Service obtained a lien
against any and all of Spectrum's assets in the amount of approximately
$173,041.01. Spectrum has entered into a payment arrangement with the IRS.

We currently have a debt to Washington Group International, Inc. of
approximately $73,900, and this debt may be reduced a confession of judgment.
We are attempting resolve this debt.

In December, 2002, three Spectrum employees each filed complaints for
violation of civil rights, discrimination, harassment, hostile work environment
and retaliation in the United States District Court, District of Arizona. The
Case numbers for these complaints are: CIV '02 2621 PHX MHM; CIV '02 2619 PHX
DKD; and CIV '02 2620 PHX FJM. In January, 2003, Spectrum filed answers to all
three complaints, denying all allegations of wrongdoing. All three plaintiffs
are claiming "undue stress and anxiety" from Spectrum's actions. There were no
damage amounts specified in any of the actions. The plaintiffs are requesting
the following:

A. Compensatory damages, plus special incidental damages in such a sum as
may be proven at trial;
B. For punitive damages in such a sum as may be proven at trial;
C. For cost for the suit;
D. For attorney's fees; and
E. For other such relief as the Court deems just and proper.

Spectrum does not know what the outcome of this litigation will be.

On or about May 28, 2003, Business & Commercial Brokerage, Inc. filed a
complaint against Spectrum Sciences & Software, Inc. (a Florida Corporation) and
Donal R. Myrick (Case No. 2003 CA 001093) in the Circuit Court in and for
Escambia County, Florida. The complaint is based upon an alleged breach of
contract related to the sale of any and all assets of Spectrum Sciences &
Software, Inc. The plaintiff Business & Commercial Brokerage, Inc. is seeking
damages in the form of a sales commission, additional unspecified damages,
interests, court costs and attorney fees. Spectrum has answered the complaint
with an affirmative defense that Business & Commercial Brokerage, Inc. is not
owed any commission or any other damages. Spectrum does not know what the
outcome of this litigation will be.

Spectrum is not aware of any other pending or threatened litigation.

PART II - ITEM 3. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS

The auditor for the Company prior to the April 2, 2003 acquisition of
Spectrum Sciences & Software, Inc. was Richard M. Prinzi, Jr., CPA. The auditor
of the acquired company, Spectrum Sciences & Software, Inc., is Tedder, James,
Worden & Associates, P.A. Going forward after the merger of April 3, 2003, the
Company's auditor will be Tedder, James, Worden & Associates, P.A.

The prior auditor Richard M. Prinzi, Jr. was dismissed. The prior auditor
Richard M. Prinzi, Jr.'s report did not contain an adverse opinion or disclaimer
of opinion, nor was it modified as to uncertainty, audit scope or accounting
principals. There were no disagreements with the prior auditor Richard M.
Prinzi, Jr. The decision to change accountants was approved be the board of
directors.

PART II - ITEM 4. RECENT SALES OF UNREGISTERED SECURITIES

Donal R. Myrick, our president and CEO loaned Spectrum Sciences & Software,
Inc. $20,000 in October, 2002. This advance was made as convertible promissory
note due on June 30, 2003, bearing 6% interest per year. This loan could have
been converted into common stock at a price of $1.00 per share. The shares
underlying the convertible promissory note were restricted shares. This
promissory note was paid off in cash on September, 2003. The securities
transaction was a private transaction (there was no general solicitation)
without registration in reliance on the exemptions provided by Section 4(2) and
Rule 506 of Regulation D of the Securities Act of 1933, as amended.

On March 3, 2003, the Company issued 100,000 shares of common stock (taking
into account the forward two for one stock split of April 9, 2003) to Jackson
Steinem, Inc. for consulting services related to the filing of our registration
statement. The beneficial owner of Jackson Steinem, Inc. is Adam S. Gottbetter
of Gottbetter & Partners, LLP, our legal counsel. This stock issuance was valued
at $5,000 or $.05 per share. The sale was a private transaction (there was no
general solicitation) without registration in reliance on the exemption provided
by Rule 701 of the Securities Act of 1933, as amended. The purchaser received
restricted shares.

On April 2, 2003, the Company issued 2,500,000 shares of common stock
(taking into account the forward two for one stock split of April 9, 2003) to
Donal R. Myrick, our president and CEO, in exchange for Mr. Myrick's 600 shares
of Spectrum Sciences & Software, Inc., which were all of the issued and
outstanding shares of Spectrum Sciences & Software, Inc. This transaction was
part of the merger in which the Company acquired all of the assets of Spectrum
Sciences & Software, Inc. The securities transaction was a private transaction
(there was no general solicitation) without registration in reliance on the
exemptions provided by Section 4(2) and Rule 506 of Regulation D of the
Securities Act of 1933, as amended. The purchaser received restricted shares.

Note, on April 9, 2003, the Company effectuated a two for one forward split
of its common stock.

PART II - ITEM 5. INDEMNIFICATION OF OFFICERS AND DIRECTORS

Our amended and restated certificate of incorporation provides that none of
our directors shall be liable to us or our stockholders for monetary damages for
any breach of fiduciary duty as a director, except to the extent otherwise
required by the Delaware General Corporation Law, or the DGCL. The effect of
this provision is to eliminate our rights, and our stockholders' rights, to
recover monetary damages against a director for breach of a fiduciary duty of
care as a director. This provision does not limit or eliminate our right, or the
right of any stockholder, to seek non-monetary relief, such as an injunction or
rescission in the event of a breach of a director's duty of care. In addition,
our amended and restated certificate of incorporation provides that, if the DGCL
is amended to authorize the further elimination or limitation of the liability
of a director, then the liability of the directors shall be eliminated or
limited to the fullest extent permitted by the DGCL, as so amended. These
provisions will not alter the liability of directors under federal or state
securities laws. Our amended and restated certificate of incorporation also
includes provisions for the indemnification of our directors and officers to the
fullest extent permitted by Section 145 of the DGCL. We have entered into an
indemnification agreement with each of our directors which requires us, among
other things, to indemnify them against certain liabilities which may arise by
reason of his status or service as a director (other than liabilities arising
from willful misconduct of a culpable nature). We also intend to maintain
director and officer liability insurance, if available on reasonable terms.

INDEX TO FINANCIAL STATEMENTS

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

SPECTRUM SCIENCES & SOFTWARE, INC.

Independent Auditors' Report. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-1
Balance Sheets as of December 31, 2002. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2
Statements of Operations for the years ended December 31, 2002 and 2001 . . . . . . . . . . . . . . F-3
Statements of Shareholders' Deficit for the years ended December 31, 2002 and 2001. . . . . . . . . F-4
Statements of Cash Flows for the years ended December 31, 2002 and 2001 . . . . . . . . . . . . . . F-5
Notes to Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-6

SILVA BAY INTERNATIONAL, INC.
Independent Auditors' Report. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-26
Balance Sheets as of December 31, 2002 and 2001 . . . . . . . . . . . . . . . . . . . . . . F-27
Statements of Operations for the years ended December 31, 2002 and 2001 and from inception on
on August 28, 1998 to December 31, 2002. . . . . . . . . . . . . . . . . . . . . . . . . . . . F-28
Statements of Stockholders' Deficit for the years ended December 31, 2002 and 2001. . . . . . . . . F-29
Statements of Cash Flows for the years ended December 31, 2002 and 2001 and from inception on
on August 28, 1998 to December 31, 2002. . . . . . . . . . . . . . . . . . . . . . . . . . . . F-30
Notes to Consolidated Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-31
Independent Auditors' Report. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-35
Balance Sheets as of March 31, 2003 and 2002 (unaudited) . . . . . . . . . . . . . . . . . F-36
Statements of Operations for the three months ended March 31, 2003 and 2002
and from inception on August 28, 1998 to March 31, 2003 (unaudited) . . . . . . . . F-37
Statements of Stockholders' Deficit for the three months ended March 31,
2003 and 2002 (unaudited) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-38
Statements of Cash Flows for the three months ended March 31, 2003 and
2002 and from inception on August 28, 1998 to March 31, 2003 (unaudited). . . . . . F-39
Notes to Unaudited Financial Statements . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-40

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
Consolidated Balance Sheet as of June 30, 2003 (unaudited) . . . . . . . . . . . . . . . . . F-41
Consolidated Statements of Operations for the three months and six months
ended June 30, 2003 and 2002. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-42
Consolidated Statements of Cash Flows for the six months ended June 30,
2003 and 2002. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-43
Notes to Consolidated Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . . . . F-44

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP. UNAUDITED PRO FORMA
COMBINED FINANCIAL STATEMENTS

Introduction to Unaudited Pro Forma Combined Financial Statements . . . . . . . . . . . . . . . . . F-49
Unaudited Pro Forma Combined Statement of Operations for the year ended December 31, 2002 . . . . . F-50
Notes to the Pro Forma Combined Financial Statements. . . . . . . . . . . . . . . . . . . . . . . . F-51
Unaudited Pro Forma Combined Statement of Operations for the six months ended June 30, 2003 . . . F-52

TEDDER, JAMES, WORDEN & ASSOCIATES, P.A.
Certified Public Accountants & Business Advisors
An Independently Owned Member of the RSM McGladrey Network

INDEPENDENT AUDITORS' REPORT
----------------------------

To the Board of Directors of
Spectrum Sciences & Software, Inc.

We have audited the accompanying balance sheet of Spectrum Sciences & Software,
Inc. (the "Company") as of December 31, 2002, and the related statements of
operations, shareholder's deficit, and cash flows for the years ended December
31, 2002 and 2001. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Spectrum Sciences & Software,
Inc. as of December 31, 2002, and the results of its operations and its cash
flows for the years ended December 31, 2002 and 2001 in conformity with
accounting principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Note 2 to the
financial statements, the Company has incurred recurring losses from operations
and has a net capital deficiency. These factors, and the need for additional
financing in order for the Company to meet its business plans, raise substantial
doubt about its ability to repay outstanding notes payable and continue as a
going concern. Management's plans in regard to these matters are also discussed
in Note 2. The financial statements do not include any adjustments that might
result from the outcome of this uncertainty.

As discussed in Note 1 (h) to the financial statements, the Company changed its
method of accounting for goodwill of January 1, 2002 as required by the
provisions of Statement of Financial Accounting Standards No. 142, Goodwill and
Other Intangible Assets.

/s/ TEDDER, JAMES, WORDEN & ASSOCIATES, P.A.

Orlando, Florida
May 9, 2003

F-1

SPECTRUM SCIENCES & SOFTWARE, INC.

BALANCE SHEET

December 31, 2002

ASSETS
-------

Current assets:
Cash and cash equivalents . . . . . . . . . . . . . . $ 633,909
Receivables . . . . . . . . . . . . . . . . . . . . . 2,084,789
Inventories . . . . . . . . . . . . . . . . . . . . . 291,344
Prepaid expenses. . . . . . . . . . . . . . . . . . . 8,993
------------

Total current assets. . . . . . . . . . . . . . . . 3,019,035

Property, plant, and equipment, net . . . . . . . . . 2,071,948
Cash surrender value of life insurance. . . . . . . . 19,701
Other assets. . . . . . . . . . . . . . . . . . . . . 17,024
------------

Total assets. . . . . . . . . . . . . . . . . . . . $ 5,127,708
============

LIABILITIES AND SHAREHOLDER'S DEFICIT
-------------------------------------

Current liabilities:
Accounts payable. . . . . . . . . . . . . . . . . . . $ 1,413,229
Accrued expenses. . . . . . . . . . . . . . . . . . . 940,406
Contract deposits . . . . . . . . . . . . . . . . . . 173,936
Bank lines of credit. . . . . . . . . . . . . . . . . 1,201,111
Current portion of long-term debt . . . . . . . . . . 1,975,591
Due to related parties (Note 9) . . . . . . . . . . . 568,870
------------

Total current liabilities . . . . . . . . . . . . . 6,273,143

Long-term debt, less current portion. . . . . . . . . 30,122
------------

Total liabilities . . . . . . . . . . . . . . . . . 6,303,265

Commitments and contingencies (Note 16)

Shareholder's deficit:
Common stock, $1 par value; 1,000 shares authorized;
600 shares issued and outstanding . . . . . . . . . 600
Accumulated deficit . . . . . . . . . . . . . . . . . (1,176,157)
------------

Total shareholder's deficit . . . . . . . . . . . . (1,175,557)
------------

Total liabilities and shareholder's deficit . . . . $ 5,127,708
============

See the accompanying notes to the financial statements.

F-2

SPECTRUM SCIENCES & SOFTWARE, INC.

STATEMENTS OF OPERATIONS

For the years ended December 31, 2002 and 2001

2002 2001
------------- ------------

Revenues . . . . . . . . . . . . . . . . . . . . . $ 12,261,630 11,873,525

Cost of revenues . . . . . . . . . . . . . . . . . (11,875,499) (11,033,382)
------------- ------------

Gross profit . . . . . . . . . . . . . . . . . 386,131 840,143

Operating expenses . . . . . . . . . . . . . . . . (464,987) (428,541)
------------- ------------

Income (loss) from operations. . . . . . . . . (78,856) 411,602

Non-operating expense, net . . . . . . . . . . . . (33,554) (179,187)
------------- ------------

Income (loss) from continuing operations . . . (112,410) 232,415

Discontinued operations:
Loss on disposal of yacht manufacturing segment. (407,250) -
------------- ------------

Income (loss) before cumulative effect of
accounting change. . . . . . . . . . . . . . (519,660) 232,415

Cumulative effect of accounting change for
SFAS No. 142 . . . . . . . . . . . . . . . . . (91,022) -
------------- ------------

Net income (loss). . . . . . . . . . . . . . . $ (610,682) 232,415
============= ============

Weighted average shares outstanding:

Basic and diluted. . . . . . . . . . . . . . . . 600 600
============= ============

Earnings (loss) per share:
Basic and diluted. . . . . . . . . . . . . . . . $ (1,017.80) 387.36
============= ============

See the accompanying notes to the financial statements.

F-3

SPECTRUM SCIENCES & SOFTWARE, INC.

STATEMENTS OF SHAREHOLDER'S DEFICIT

For the years ended December 31, 2002 and 2001

COMMON STOCK
-------------------------- ACCUMULATED
SHARES AMOUNT DEFICIT TOTAL
------------ ------------ ----------- -----------

Balances at December 31, 2000, as previously reported. 600 $ 600 (705,825) (705,225)

Restatement (Note 12). . . . . . . . . . . . . . . . . - - (92,065) (92,065)
------------ ------------ ----------- -----------

Balances at December 31, 2000, as restated . . . . . . 600 600 (797,890) (797,290)

Net income . . . . . . . . . . . . . . . . . . . . . . - - 232,415 232,415
------------ ------------ ----------- -----------

Balances at December 30, 2001. . . . . . . . . . . . . 600 600 (565,475) (564,875)

Net loss . . . . . . . . . . . . . . . . . . . . . . . - - (610,682) (610,682)
------------ ------------ ----------- -----------

Balances at December 31, 2002. . . . . . . . . . . . . 600 $ 600 (1,176,157) (1,175,557)
============ ============ =========== ===========

See the accompanying notes to the financial statements.

F-4

SPECTRUM SCIENCES & SOFTWARE, INC.

STATEMENTS OF CASH FLOWS

For the years ended December 31, 2002 and 2001

2002 2001
------------ ---------

Cash flows from operating activities:
Net income (loss) . . . . . . . . . . . . . . . . . . . . . $ (610,682) 232,415
Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities:
Write-down of obsolete inventory. . . . . . . . . . . . . 289,652 -
Depreciation. . . . . . . . . . . . . . . . . . . . . . . 148,899 182,764
Restatement (Note 12) . . . . . . . . . . . . . . . . . . 92,065 -
Cumulative effect of accounting change. . . . . . . . . . 91,022 -
Decrease in cash surrender value of life insurance. . . . 5,059 376
Amortization. . . . . . . . . . . . . . . . . . . . . . . - 14,340
Loss on disposal of equipment . . . . . . . . . . . . . . - 11,271
Discontinued operations:
Provision for doubtful accounts . . . . . . . . . . . . 34,978 -
Gain on extinguishment of debt. . . . . . . . . . . . . (36,726) -
(Increase) decrease in assets:
Receivables . . . . . . . . . . . . . . . . . . . . . . 27,579 419,048
Inventories . . . . . . . . . . . . . . . . . . . . . . 472,989 (454,526)
Prepaid expenses. . . . . . . . . . . . . . . . . . . . (8,993) -
Other assets. . . . . . . . . . . . . . . . . . . . . . (723) 5,620
Increase (decrease) in liabilities:
Accounts payable. . . . . . . . . . . . . . . . . . . . 204,999 301,489
Accrued expenses. . . . . . . . . . . . . . . . . . . . 332,434 (100,669)
Contract deposits . . . . . . . . . . . . . . . . . . . (114,349) 288,285
Due to the Department of Defense. . . . . . . . . . . . - (640,392)
------------ ---------

Net cash provided by continuing operations. . . . . . 928,203 260,021
Net cash used in discontinued operations. . . . . . . (33,146) -
------------ ---------

Net cash provided by operating activities . . . . . . 895,057 260,021

Cash flows from investing activities:
Purchase of property and equipment. . . . . . . . . . . . . (13,570) (106,036)
Proceeds from sale of discontinued operations . . . . . . . 360,000 -
------------ ---------

Net cash provided by (used in) investing activities . 346,430 (106,036)

Cash flows from financing activities:
Net repayments on bank lines of credit. . . . . . . . . . . (1,069,437) (162,377)
Proceeds from notes payable . . . . . . . . . . . . . . . . 75,000 13,343
Payments on notes payable . . . . . . . . . . . . . . . . . (146,962) (295,239)
Advances from related parties . . . . . . . . . . . . . . . 641,370 250,903
Repayments of advances from related parties . . . . . . . . (322,073) (1,330)
------------ ---------

Net cash used in financing activities . . . . . . . . (822,102) (194,700)
------------ ---------

Net increase (decrease) in cash and cash equivalents. 419,385 (40,715)

Cash and cash equivalents - beginning of year . . . . . . . . 214,524 255,239
------------ ---------

Cash and cash equivalents - end of year . . . . . . . . . . . $ 633,909 214,524
============ =========

Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest. . . . . . . . . . . . . . . . . . . . . . . . . $ 300,693 350,391
============ =========

See the accompanying notes to the financial statements.

F-5

SPECTRUM SCIENCES & SOFTWARE, INC.

NOTES TO FINANCIAL STATEMENTS

December 31, 2002 and 2001

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(A) ORGANIZATION AND NATURE OF BUSINESS

Spectrum Sciences & Software, Inc. (the "Company") was incorporated in the
State of Florida on October 8, 1982. Headquartered in Fort Walton Beach,
Florida, the Company has three reportable segments - management services,
manufacturing, and engineering and information technology services. Management
services include providing engineering, technical, and operational services in
the area of defense range management specializing in bombing and gunnery
training range operation and maintenance. Manufacturing operations includes the
design and construction of munitions ground support equipment and containers for
the shipping and storage of munitions and equipment. The Company's engineering
and information technology services segment consists of the sale of engineering
and information technology services developed to assist in hazard management and
weapons impact analysis.

The Company's contracts are primarily fixed price contracts with the
United States Department of Defense (DOD). The Company currently has contracts
in Florida and Arizona. During the years ended December 31, 2002 and 2001,
99% of the Company's revenues were derived from contracts with the DOD.

(B) REVENUE AND COST RECOGNITION

The Company's principal source of revenue is derived from contracts from
the United States Department of Defense (DOD) and other governmental
contractors. Revenues and costs of revenues earned are recognized for its three
segments as described below. Management's revenue recognition policies,
including methods and criteria used for determining extent of completion on its
contracts, are described below.

Management Services

The Company recognizes income on its management service contracts over the
life of the contract as delivery of services occur. All related costs to
perform the services, which consist primarily of labor costs, including those
subcontracted to other parties, are also recorded as the costs are incurred.

Manufacturing

The Company recognizes revenue on long-term fixed price manufacturing
contracts on a percentage of completion method of accounting based on the ratio
of costs incurred to the estimated total costs upon completion. Criteria used in
determining substantial completion for its manufacturing contracts include
compliance with performance specifications and customer acceptance. Materials
purchased in advance of the start of the labor process are held as inventory
until the manufacturing process begins.

F-6

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(B) REVENUE AND COST RECOGNITION, CONTINUED

Engineering and Information Technology Services (Computer Software)

Management recognizes revenue under certain long-term fixed price
contracts that require product deliveries based on a percentage of completion
method using units of delivery as the measurement basis for efforts
accomplished. Products include engineering studies, computer simulation and
modeling programs and other technical services and programs that are related to
range planning methodology. Criteria used in determining substantial completion
on contracts for the Engineering and Information Technology Services contracts
include compliance with performance specifications.

Management believes the above methods and criteria are the best available
measures of progress for such contracts. Because of the inherent uncertainties
in estimating costs and revenues, it is at least reasonably possible that the
estimates used will change within the near term.

Revenue from claims is recognized when realization is probable and the
amount can be reliably estimated. When realization is probable but the amount
cannot be reliably estimated, revenue is recognized to the extent of costs
incurred, or revenue is recognized when the amounts are received or awarded.

Costs of revenues earned include all direct costs (labor, travel,
relocations, materials, subcontracts, and other), and those indirect costs
allocable to a contract. Allocations of indirect costs are based on the
relative amounts of direct labor. Provisions for estimated losses on uncompleted
contracts are made in the period in which such losses are determined. Changes
in job performance, job conditions, and estimated profitability, including those
arising from contract penalty provisions, and final contract settlements may
result in revisions to costs and income and are recognized in the period in
which the revenues are determined.

The Company considers cash on hand, deposits in banks, and money market
accounts to be cash and cash equivalents.

F-7

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(D) ALLOWANCES

The Company provides appropriate provisions for uncollectible
accounts and credit for returns based upon factors surrounding the credit risk
and activity of specific customers. Ninety-nine percent of the Company's
revenue and related accounts receivable are derived from contracts with the DOD
which minimizes the risk of uncollectibility. In the opinion of management, no
provisions are deemed necessary for uncollectible accounts or returns for
credits at December 31, 2002. If a customer account becomes considered
uncollectible, it will be written off at that time.

Certain commercial accounts receivable were written off during the fiscal
year ended December 31, 2002 related to the acquisition of Ver-Val Enterprises
(see Note 1(h)). Bad debt expense of approximately $3,900 and $43,600 was
recognized as an operating expense in the accompanying financial statements
during the years ended December 31, 2002 and 2001, respectively. In 2002,
the long-term receivables were written off and an additional $34,978 was charged
to the loss from discontinued operations, which is described further in Note 11
to the financial statements.

(E) USE OF ESTIMATES

The preparation of financial statements in conformity with accounting principles
generally accepted in the United States of America requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Accordingly, results could differ materially from
those estimates.

(F) INVENTORIES

Inventories are stated at the lower of cost or market, determined by the
average cost method. Inventories are reviewed periodically and items considered
to be slow-moving, excess and/or obsolete are written down to their estimated
net realizable value. During 2002, inventories were reduced by approximately
$289,700 due to obsolescence.

(G) PROPERTY, PLANT, AND EQUIPMENT

Property, plant, and equipment are carried at cost less accumulated
depreciation. Depreciation is computed using accelerated methods over the
estimated useful lives of the related assets. Routine maintenance and repairs
are charged to expense as incurred. Major replacements and improvements are
capitalized. When assets are sold or retired, the related cost and accumulated
depreciation are removed from the accounts and gains or losses from dispositions
are credited or charged to income.

F-8

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(H) GOODWILL

Goodwill represents the excess of the purchase price over the fair value
of net assets acquired. During the fourth quarter of 1999, the Company
purchased certain assets and assumed certain liabilities of Ver-Val Enterprises,
Inc. ("Ver-Val"). The Company allocated $113,777 to goodwill. Amortization was
computed on a straight-line basis over the estimated useful life of 10 years.
Amortization expense was $11,377 in 2001 and accumulated amortization was
$22,755 at December 31, 2001.

Effective January 1, 2002, the Company adopted the provisions of FASB
Statement No. 142, Goodwill and Other Intangibles ("SFAS No. 142"). The
adoption of SFAS No. 142 required an initial impairment assessment involving a
comparison of the fair value of goodwill to its current carrying value. Upon
adoption, the Company recorded a loss as a cumulative effect of an accounting
change of $91,022 related to goodwill in the manufacturing segment. Prior
periods have not been restated for the adoption of SFAS No. 142.

(I) IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED
OF

The Company's long-lived assets and certain identifiable intangibles are
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. Recoverability of
assets to be held and used is measured by a comparison of the carrying amount of
an asset to future net cash flows (undiscounted and without interest charges)
expected to be generated by the asset. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the assets exceeds the fair value of the assets. Assets to
be disposed of are reported at the lower of the carrying amount or fair value
less costs to sell.

(J) INCOME TAXES

The Company has elected to be taxed under the provisions of Subchapter S
of the Internal Revenue Code. Under these provisions, the shareholder reports
his proportionate share of the Company's income or loss on his individual income
tax return. Therefore, no provision or liability for federal or state income
taxes has been included in the accompanying financial statements.

F-9

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(K) CONTRACT DEPOSITS

The Company has received advance deposits for contracts to be performed in
2003. These advance deposits are recorded as current liabilities at December
31, 2002 in the accompanying balance sheet until such time as the required work
is performed and then these amounts are recorded as revenue.

(L) EARNINGS (LOSS) PER SHARE

Basic earnings (loss) per share ("EPS") is calculated by dividing net income by
the weighted-average number of common shares outstanding during the reporting
period. Diluted EPS is computed in a manner consistent with that of basic EPS
while giving effect to the potential dilution that could occur if options and/or
warrants to issue common stock were exercised.

(M) RESEARCH AND DEVELOPMENT COSTS

Research and development costs are expensed as incurred. Research and
development costs incurred during 2002 and 2001 totaled approximately $22,300
and $45,000, respectively, and are included in operating expenses in the
accompanying statements of operations.

(N) FAIR VALUE OF FINANCIAL INSTRUMENTS

The carrying amount of cash, receivables, accounts payable, and accrued expenses
approximates fair value because of the short maturity of those instruments. The
fair value of the bank lines of credit and notes payable are assumed to
approximate the recorded value because there have not been any significant
changes in specific circumstances since the notes and lines were originally
recorded.

(O) CONCENTRATIONS OF CREDIT RISK

Financial instruments, which potentially subject the Company to concentrations
of credit risk, consist principally of cash and receivables. The Company places
its cash with high credit quality financial institutions. At various times
throughout 2002 and at December 31, 2002, cash balances held at some financial
institutions were in excess of federally insured limits.

Receivables are from the DOD and/or through DOD prime contractors, which
minimizes the Company's credit risk. The Company generally does not require
collateral or other security to support customer receivables.

F-10

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(P) RECENT ACCOUNTING PRONOUNCEMENTS

In August 2001, the FASB issued SFAS No. 143, "Accounting for Asset
Retirement Obligations." SFAS No. 143 addresses financial accounting and
reporting for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. SFAS No. 143 applies to (a)
all entities and (b) legal obligations associated with the retirement of
long-lived assets that result from the acquisition, construction, development
and/or the normal operation of long-lived assets, except for certain obligations
of lessees. SFAS No. 143 is effective for financial statements issued for
fiscal years beginning after June 15, 2002. The Company does not believe the
adoption of SFAS No. 143 will have a material impact on it's financial position
or results of operations.

Also in August 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets," which established one accounting
model to be used for long-lived assets to be disposed of by sale and broadens
the presentation of discontinued operations to include more disposal
transactions. SFAS No. 144 supersedes SFAS No. 121, "Accounting for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of" and
the accounting and reporting provisions of APB Opinion No. 30, "Reporting the
Results of Operations-Reporting the Effects of Disposal of a Segment of a
Business, and Extraordinary, Unusual and Infrequently Occurring Events and
Transactions" for the disposal of a segment of a business (as previously defined
in that Opinion). SFAS No. 144 also amends ARB No. 51, "Consolidated Financial
Statements," to eliminate the exception to consolidation of a subsidiary for
which control is likely to be temporary. The provisions of SFAS No. 144 are
effective for financial statements issued for fiscal years beginning after
December 15, 2001, with early application encouraged. Upon adoption of SFAS No.
144, the Company recorded a loss on disposal of its yacht manufacturing segment
of $407,250 in the accompanying statements of operations.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB
Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections," which rescinds SFAS No. 4, "Reporting Gains and Losses from
Extinguishment of Debt" and an amendment of that Statement, and SFAS No. 64,
"Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements." SFAS No.
145 also rescinds SFAS No. 44, "Accounting for Intangible Assets for Motor
Carriers." SFAS No. 145 amends SFAS No. 13, "Accounting for Leases," to
eliminate an inconsistency between the required accounting for sale-leaseback
transactions and the required accounting for certain lease modifications that
have economic effects that are similar to sale-leaseback transactions. SFAS No.
145 also amends other existing authoritative pronouncements to make various
technical corrections, clarify meanings, or describe their applicability under
changed conditions. SFAS No. 145 is effective for fiscal years beginning after
May 15, 2002.

F-11

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(P) RECENT ACCOUNTING PRONOUNCEMENTS, CONTINUED

The Company does not expect the adoption of SFAS No. 145 will have a material
impact on its results of operations or financial position.

In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit or Disposal Activities," which addresses significant issues regarding
the recognition, measurement, and reporting of costs associated with exit and
disposal activities, including restructuring activities. SFAS No. 146 requires
that costs associated with exit or disposal activities be recognized when they
are incurred rather than at the date of a commitment to an exit or disposal
plan. SFAS No. 146 is effective for all exit or disposal activities initiated
after December 31, 2002. The Company has implemented SFAS No. 146 in connection
with its discontinued operations (see Note 11).

(2) BASIS OF PRESENTATION AND GOING CONCERN

The Company's financial statements have been prepared assuming the Company will
continue as a going concern. The Company has experienced losses from operations
and has an accumulated deficit of $1,176,157 as of December 31, 2002.
Additionally, the Company has negative working capital of $3,254,108 at December
31, 2002. These deficits and the dependence of the Company to find alternative
financing arrangements to repay its debt owed to its lender are conditions which
could affect the Company's ability to continue as a going concern.

The Company's plans to deal with this uncertainty include reducing expenditures,
continuing to request forbearance from creditors and raising additional capital
or entering into a strategic arrangement with a third party. There can be no
assurance that management's plans to reduce expenditures, gain cooperation from
creditors, raise capital or enter into a strategic arrangement can be realized.
No adjustment has been made in the accompanying financial statements to the
amounts and classification of assets and liabilities which could result should
the Company be unable to continue as a going concern.

F-12

(3) RECEIVABLES

Receivables are, primarily comprised of amounts due to the Company for
work performed on contracts directly related to the DOD and through DOD prime
contractors, consisted of the following at December 31, 2002:

Contracts - billed $ 1,546,705
Contracts - unbilled 537,630
------------
Net trade receivables 2,084,335
Employee advances and notes receivable 454
------------
Total $ 2,084,789
============
Unbilled receivables represent recoverable costs and estimated earnings
and consist principally of contract revenue which has been recognized for
accounting purposes but is not yet billable to the customer. Substantially all
of these amounts will be billed in the following year.

Substantially all of the receivables at December 31, 2002 are due from the DOD
or through DOD prime contractors.

(4) INVENTORIES

Inventories of the Company at December 31, 2002 consists of the following
components:

Raw materials $ 170,344
Finished goods 121,000
----------
$ 291,344
==========

RAW MATERIALS

Raw materials consists of sheet metal, various product spare parts, hardware and
other miscellaneous materials.

F-13

(4) INVENTORIES, CONTINUED

FINISHED GOODS
Finished goods consist of substantially complete products available for sale.
The composition is as follows:

QUANTITY
NUMBER OF
ITEM ITEMS 2002 COST
----- --------- ----------

Munitions trailers 7 $ 1,000
B5 A maintenance stands 137 20,000
Munitions assembly conveyor 2 100,000
----------
$ 121,000
==========

During 2002, the Company determined that the munitions trailers and B5A
maintenance stands with a carrying value of $182,452 were impaired and wrote
them down by $161,452 to their estimated fair value. Management determined
impairment had occurred due to anticipated significant costs to make the
finished goods marketable.

(5) PROPERTY, PLANT, AND EQUIPMENT

A summary of property and equipment at December 31, 2002 is as follows:

RANGE OF
LIVE IN YEARS
---------------

Land . . . . . . . . . . . . . . . - $ 175,000
Buildings and improvements . . . . 15 - 39 1,565,301
Manufacturing and other equipment. 3 - 7 775,016
Investment property. . . . . . . . 39 220,900
Computer equipment . . . . . . . . 3 102,507
Software . . . . . . . . . . . . . 3 - 5 54,616
Vehicles . . . . . . . . . . . . . 5 - 7 48,288
Furniture and fixtures . . . . . . 5 - 7 24,206
Construction in progress . . . . . - 38,714
-----------
Total. . . . . . . . . . 3,004,548
Less accumulated depreciation. . . (932,600)
----------

Net property, plant, and equipment $2,071,948
===========

F-14

Depreciation expense totaled $148,899 and $182,764 during the years ended
December 31, 2002 and 2001, respectively.

(6) ACCRUED EXPENSES

Accrued expenses at December 31, 2002 consisted of the following:

Accrued payroll and related benefits $ 454,249
Payroll related taxes 302,289
Accrued vacation and sick 128,775
Accrued interest payable 29,120
Accrued property taxes 25,973
----------
Total accrued expenses $ 940,406
==========

(7) BANK LINES OF CREDIT

The following is a summary of the bank lines of credit at December 31, 2002:

AVAILABLE INTEREST CURRENT
CREDIT TERMS RATE COLLATERAL DUE
---------- -------------- -------- ----------- --------

1,000,000 Prime + 2% 6.25% (1) 09/28/01 $ 529,555
1,000,000 Prime + 2% 6.25% (1) 09/28/01 443,486
100,000 Prime + 2% 6.25% (2) 03/08/02 99,549
145,000 Prime + 2% 6.25% (3) 02/08/01 128,521
--------
$1,201,111
===========

(1) Assignment of Government contracts and personal guarantee of Company
President.
(2) Personal guarantee of Company President.
(3) Cross collateralized with real estate loan and personal guarantee of
Company President.

At December 31, 2002, all of the bank lines of credit were due and had
been extended to January 15, 2003. The Company has negotiated an additional
extension and modification of the loans as further described in Notes 16 and 17
to the financial statements.

F-15

(8) LONG-TERM DEBT

Long-term debt at December 31, 2002 consisted of the following:

Note payable to a bank, due in monthly installments of
$14,870, including interest at 8.50%. Final balloon
payment of $1,501,039 due October 1, 2004, collateralized by
real estate and a personal guarantee of the Company
President. $ 1,581,419

Note payable to a bank, due in monthly installments
of $1,588, including interest at 8.75%. Final balloon
payment of $188,822 due December 27, 2004, collateralized by
a condominium and a personal guarantee of the Company
President. 193,473

Note payable to a bank, due in monthly installments
of $4,347, including interest at prime + .25% (4.50% at
December 31, 2002). Final payment due August 13, 2006,
collateralized by equipment and inventory. 163,356

Note payable to a financial corporation, due in monthly
installments of $2,655, including interest at 22%.
Final payment due January 10, 2005, collateralized by
certain equipment of the Company and a personal
guarantee of the Company President. 52,465

Note payable to an individual, principal and interest
due in monthly installments of $1,000, including
interest at 8.0% commencing on February 1, 2001. In April
2003 the Company reached an agreement with the debtor allowing
them to settle the outstanding debt on this note with
a $15,000 lump sum payment. 15,000
------------
2,005,713
Less current portion (1,975,591)
------------
Total long-term debt $ 30,122
============

F-16

(8) LONG-TERM DEBT, CONTINUED

The original maturities of the debt are due as follows:

YEAR ENDING DECEMBER 31,
----------------------------

2003 $ 166,732
2004 1,739,873
2005 73,940
2006 10,361
2007 11,221
Thereafter 3,586
------------
$ 2,005,713
============

On June 13, 2002, the Company was considered in default on all debt with
its primary lender (the "lender") due to cross collateralization of all loans
and lines of credit. As such, the outstanding balance of all long-term debt due
to that lender at December 31, 2002, has been included in current liabilities.
The revised maturities of the debt based on the event of default are as follows:

YEAR ENDING DECEMBER 31,
---------------------------

2003 $ 1,975,591
2004 27,515
2005 2,607
------------
$ 2,005,713

(9) RELATED PARTY PAYABLES AND TRANSACTIONS

Related party payables consist of the following as of December 31, 2002:

Cash advances made to the Company; non-interest
bearing, payable upon demand $ 544,329

Legal fees paid by a shareholder of the Company,
non-interest bearing, payable upon demand 12,947

Management consulting fees to a shareholder
of the Company, non-interest bearing, payable
upon demand 11,594
----------
$ 568,870
==========

F-17

(9) RELATED PARTY PAYABLES AND TRANSACTIONS, CONTINUED

During 2002, cash advances totaling $616,829 were provided to the Company by
individuals who were either officers, directors, or material participants in the
transaction described in Note 17. The Company repaid $72,500 of the cash
advances in the fourth quarter of 2002. No interest was paid on the cash
advances.

The Company was provided management consulting services by one of the
shareholders during 2002. Expenses of $11,594 are reported in the accompanying
financial statements for the year ended December 31, 2002.

In November of 2001, the Company's shareholder personally entered into a 20-year
mortgage agreement with a financial institution. The financial institution
loaned the shareholder $250,903. The shareholder then loaned the entire
proceeds to the Company. The Company was directly making the monthly note
payments of $2,097, including interest at 7.99%. The final payment was due
November 16, 2021. The mortgage was secured by the 43-foot fishing vessel,
which was titled in the Company's name. In the second quarter of 2002, the
Company decided to exit the yacht construction segment of its business because
it felt it could not be competitive in this specialized market. In the fourth
quarter of 2002, the fishing vessel was sold and the amount due to the
shareholder was paid in full.

(10) NON-OPERATING INCOME (EXPENSE)

Non-operating income (expense) consisted of the following:

YEARS ENDED DECEMBER 31,
--------------------------
2002 2001
----------- ----------

Income:
Building rent (Note 16(a)). . . . $ 181,556 181,771
Legal settlement (Note 14). . . . 175,000 -
Interest. . . . . . . . . . . . . 3,285 11,125
Other . . . . . . . . . . . . . . 6,034 7,070
----------- ----------
Total income. . . . . . . . . . . 365,875 199,966
=========== ==========
Expense:
Interest. . . . . . . . . . . . . (306,582) (339,439)
Penalties (Note 16(b)). . . . . . (78,086) (9,166)
Other . . . . . . . . . . . . . . (14,761) (30,548)
----------- ----------
Total expense . . . . . . . . . . (399,429) (379,153)
----------- ----------
Total non-operating expense, net. $ (33,554) (179,187)
=========== ==========

F-18

(11) LOSS ON DISCONTINUED OPERATIONS

In connection with the acquisition of Ver-Val during 1999, the Company decided
to enter the yacht construction industry. A 43-foot Express fishing vessel was
purchased in 2000 and completed in 2001, and consisted of a molded fiberglass
sport fisherman with a tuna tower and twin diesel engine propulsion.

In the second quarter of 2002, the Company decided to exit the yacht
construction segment of its business because it felt it could not be competitive
in this specialized market. In the fourth quarter of 2002, the Company sold the
43-foot fishing vessel held in inventory for $400,000. The loss on disposal of
the yacht construction segment consists of the following components:

Loss on disposal of fishing vessel including sales commission $(367,926)
Carrying costs including rent, interest, utilities and bad debts (76,050)
Gain on extinguishment of debt 36,726
----------
Total loss on discontinued operations $(407,250)
==========

(12) PRIOR PERIOD ADJUSTMENT

The accompanying financial statements for 2001 have been restated to
reflect an adjustment to equity as of January 1, 2001 for a correction of an
error made on the calculation of the Company's payroll tax liability for the
third quarter of 2000. Due to the error, payroll tax expense and the related
liability were understated in the amount of $92,065.

(13) EMPLOYEE BENEFIT PLANS

The Company has established a defined contribution profit sharing plan (401k)
available to all employees of the Company who have completed six months of
service and are age twenty (20) or older. Eligible employees may defer a
portion of their annual salary based on yearly Internal Revenue Service (IRS)
guidelines.

The Company has the option to contribute to the profit sharing plan on an annual
basis. No contributions were made to the profit sharing plan for the years
ended December 31, 2002 and 2001.

F-19

(14) NON-RECURRING ITEMS

As a result of the Ver-Val acquisition, the Company established an allowance for
doubtful accounts and recognized bad debt expense of $30,000 during 2001
relating to long-term notes receivable from two employees of the Company. The
Company wrote off the balance of the notes receivable in 2002 and the bad debt
expense is included in the loss from discontinued operations as discussed in
Note 11 to the financial statements.

The Company received $175,000 in 2002 from an out of court legal settlement
related to an employee theft which occurred prior to January 1, 2001. The
amount is included in non-operating income in the accompanying financial
statements (see Note 10).

(15) SEGMENT INFORMATION

Segment information has been presented on a basis consistent with how business
activities are reported internally to management. Management solely evaluates
operating profit by segment by direct costs of manufacturing its products with
an allocation of indirect costs. The Company has three operating segments -
management services, manufacturing, and engineering and information technology
services. Management services include providing engineering, technical, and
operational services in the area of defense range management specializing in
bombing and gunnery training range operation and maintenance. Manufacturing
operations include the design and construction of munitions ground support
equipment and containers for the shipping and storage of munitions and
equipment. The Company's engineering and information technology services
segment consists of the sale of engineering and information technology services
developed to assist in hazard management and weapons impact analysis. The
"Other" category includes revenues and expenses related to the Company's
discontinued yacht construction segment during 2001 (see Note 11). The
significant accounting policies of the operating segments are the same as those
described in Note 1.

The following is a summary of certain financial information related to the
Company's operating segments:

YEARS ENDED DECEMBER 31,
2002 2001
---------- ------------

Total revenues by segment
Management services . . . . . . . . . . . . . . $ 8,761,280 8,238,647
Manufacturing . . . . . . . . . . . . . . . . . 2,405,517 2,617,917
Engineering and information technology services 1,094,833 1,016,961
----------- ----------
Total revenues by segment. . . . . . . . . . . $12,261,630 11,873,525
=========== ==========

F-20

(15) SEGMENT INFORMATION, CONTINUED

YEARS ENDED DECEMBER 31,
2002 2001
---------- ------------

Operating profit (loss) by segment
Management services. . . . . . . . . . . . . . . $ 79,684 416,610
Manufacturing. . . . . . . . . . . . . . . . . . (219,143) 10,819
Engineering and information technology services. 525,590 490,990
Other. . . . . . . . . . . . . . . . . . . . . . - (78,276)
Operating expenses . . . . . . . . . . . . . . . (464,987) (428,541)
Interest income (expense), net . . . . . . . . . (303,297) (328,314)
Other income (expense), net. . . . . . . . . . . 269,743 149,127
Discontinued operations. . . . . . . . . . . . . (407,250) -
Cumulative effect of SFAS No. 142. . . . . . . . (91,022) -
---------- ------------
Net income (loss) . . . . . . . . . . . . . . . $ (610,682) 232,415
========== ============
Identifiable assets
Management services. . . . . . . . . . . . . . . $1,066,693 1,558,330
Manufacturing. . . . . . . . . . . . . . . . . . 1,168,048 2,146,792
Engineering and information technology services. 386,099 131,441
---------- ------------
Total identifiable assets . . . . . . . . . . . 2,620,840 3,836,563
Corporate and other assets . . . . . . . . . . . 2,506,868 2,286,578
---------- ------------
Total assets. . . . . . . . . . . . . . . . . . $5,127,708 6,123,141
========== ============
Depreciation by segment
Management services. . . . . . . . . . . . . . . $ 2,262 1,389
Manufacturing. . . . . . . . . . . . . . . . . . 97,487 132,147
Engineering and information technology services. 2,684 -
Other. . . . . . . . . . . . . . . . . . . . . . 46,466 49,228
---------- ------------
Total depreciation. . . . . . . . . . . . . . . $ 148,899 182,764
========== ============
Capital expenditures by segment
Manufacturing. . . . . . . . . . . . . . . . . . $ - 79,368
Engineering and information technology services. 11,070 4,376
Other. . . . . . . . . . . . . . . . . . . . . . 2,500 22,292
---------- ------------
Total capital expenditures. . . . . . . . . . . $ 13,570 106,036
========== ============

F-21

(15) SEGMENT INFORMATION, CONTINUED

As of December 31, 2002 and 2001, all of the Company's revenues have been
generated in the United States of America. As of December 31, 2002, all of the
Company's long-lived assets are located in the United States of America.

(16) COMMITMENTS AND CONTINGENCIES

(A) OPERATING LEASES

(i) Lessee
-------

The Company leases a facility for manufacturing under a month-to-month operating
lease. Total rent expense incurred under this operating lease during the years
ended December 31, 2002 and 2001 totaled $20,400 and $25,643, respectively.

The Company also leased a facility for use by the yacht construction segment.
Total rent expense incurred under this lease during the years ended December 31,
2002 and 2001 was approximately $55,000.

(ii) Lessor
-------

During the years ended December 31, 2002 and 2001, the Company was the
lessor in an operating lease of office space. The lessee is a governmental
contractor who rented space in the Company's office building. The operating
lease expires in September 2003. Rental income during the years ended December
31, 2002 and 2001 totaled $181,556 and $181,771, respectively.

Minimum lease payments to be received for the next year are as follows:

2003 $ 136,050
==========

F-22

SPECTRUM SCIENCES & SOFTWARE, INC.

NOTES TO FINANCIAL STATEMENTS

(16) COMMITMENTS AND CONTINGENCIES, CONTINUED

(B) IRS TAX LIEN

At December 31, 2002, the Company had outstanding payroll tax liabilities
(including penalties and interest) relating to the third quarter of 2000
totaling $162,680 included in accrued expenses in the accompanying financial
statements. Subsequent to December 31, 2002, a lien was filed by the Internal
Revenue Service (IRS) with respect to the amount owed as described in Note 17 to
the financial statements.

On February 28, 2002, the Company entered into a Forbearance Agreement
with its primary lender (the "lender"). The Company at this date was in default
under terms and conditions relating to the bank lines of credit with the lender.
The lender agreed to forbear taking certain actions as to these outstanding
loans and obligations owed by the Company to the lender from that date until May
16, 2002. The forbearance was to allow the Company to refinance the debt owed
to the lender with another institution. As part of the Forbearance Agreement,
the lender and the Company expressly agreed that all outstanding debt due to the
lender by the Company is cross-defaulted with one another.

On June 13, 2002, the Company entered a second Forbearance Agreement with
the lender. The lender at that date, considered the Company in default of all
debt under the terms of the First Forbearance Agreement and under the terms of
the loans and loan documents. The lender agreed to forbear taking certain
action as to all outstanding loans and obligations owned by the Company to the
lender until September 30, 2002. The Company agreed to make periodic payments
to the lender totaling $500,000 in installments through September 25, 2002. The
Company also agreed to make arrangements to close a factoring transaction with a
substitute lender no earlier than September 25 and no later than September 30,
2002. From that closing, the Company will make an additional payment to the
lender of $2,000,000. The Company also agreed by September 30, 2002, to repay
all obligations including all interest, attorney's fees and cost of collection
to the lender.

On October 31, 2002, the Company entered into an extension of the Second
Forbearance Agreement with the lender. The Company agreed to pay $87,000 on
December 31, 2002 and January 2, 2003, on the outstanding priority loans (lines
of credit) and to pay all other debt according to the payment schedule. The new
maturity date for the priority loans was extended to January 15, 2003.

F-23

(16) COMMITMENTS AND CONTINGENCIES, CONTINUED

(D) LEGAL MATTERS

On or about December 9, 2002, the Trident Company ("Trident") brought a lawsuit
against the Company in the State Court in Tulsa County, Oklahoma for the
nonpayment of metals purchased by the Company. Trident secured a default
judgment against the Company in the amount of $139,020, plus interest in the
amount of $1,780, and attorneys' fees in the amount of $2,500 for a total of
$143,300. On or about February 19, 2003, Trident commenced to domesticate the
Oklahoma Judgment in the State Court in Escambia County, Florida. On or about
March 18, 2003, Trident filed a Petition to Vacate Default Judgment and
Supporting Brief in the District Court in and for Tulsa County, State of
Oklahoma. On or about March 20, 2003, the Company filed a Petition Contesting
Validity of Foreign Judgment and Motion for Stay in the Domestication Action.
On or about April 9, 2003, Trident served a Notice of Taking Deposition in the
Oklahoma Petition to Vacate proceedings.

The Parties desire to resolve this matter and these pending cases amicably under
the following terms and conditions: the Company has paid Trident $25,804 on May
2, 2003. The Company agrees to pay Trident $23,709 on or before June 15, 2003,
which includes accumulated legal fees and interest. From July 15, 2003 through
May 15, 2004, the Company agrees to pay Trident $8,883. This will completely
settle this debt. Final settlement documents have not been executed.

(17) SUBSEQUENT EVENTS

On January 20, 2003, the IRS placed a lien in favor of the United States of
America on all property and rights to the property for unpaid payroll taxes from
the third quarter of 2000. On April 21, 2003, the IRS filed a Notice of Levy to
collect the unpaid amount of $173,041. On April 24, 2003, the Company remitted
$25,000 to the IRS and a Release of Levy/Release of Property from Levy was filed
by the IRS. In addition, the Company submitted a proposal to the IRS to satisfy
the remainder of the unpaid payroll tax liability. The proposal is as follows:
Beginning in May 2003, and carrying on through August 2003, the Company proposed
a payment to the IRS of $5,000 per month to be made no later than the 10th of
each month for a total of an additional $20,000. Starting in September 2003 and
continuing until the final debt is settled, the Company proposed a payment of
$10,000 per month to be paid no later than the 10th of each month.

F-24

(17) SUBSEQUENT EVENTS, CONTINUED

On January 31, 2003, the Company signed an extension and modification of the
loan agreement. The Company was in default under all of the priority loans
(lines of credit) at this date. The maturity date of each of the priority loans
was extended to July 25, 2003. The Company agreed to make lump sum payments of
$60,000 on February 25, 2003 through July 25, 2003 ($300,000) on the priority
loans. During the period of the agreement the Company also agreed to make
regularly scheduled payments on all other loans to the lender. The Company
agreed they shall not, without consent of the lender, merge the Company or cause
any change in control of more than 25% of the common stock of the Company. The
Company is currently negotiating an additional extension.

On April 1, 2003, the Company negotiated a debt restructuring agreement related
to a note payable for a facility it previously leased in connection with its
yacht construction segment. The agreement calls for total payments of $15,000
to the individual of which, $7,500 was paid on the date of the agreement. The
remaining $7,500 is due on or before April 30, 2003. The note balance at
December 31, 2002 was $51,726, which resulted in a gain on extinguishment of
debt of $36,726 which is reported in discontinued operations.

In April 2003, Silva Bay International, Inc. acquired all of the assets of the
Company and assumed certain liabilities in exchange for the issuance of
2,500,000 shares of it's common stock. Based on an evaluation of all of the
facts and circumstances of this transaction, we determined that Spectrum
Sciences & Software, Inc. is the accounting acquirer.

F-25

RICHARD M. PRINZI, JR.
CERTIFIED PUBLIC ACCOUNTANT
8403 7TH AVENUE
BROOKLYN, NY 11228
PHONE (718) 748-2300

INDEPENDENT ACCOUNTANT'S AUDIT REPORT
-----------------------------------------

To the Board of directors of Silva Bay International, Inc.:

I have audited the accompanying Balance Sheets of Silva Bay International, Inc.
(A Development Stage Company) as of December 31, 2002 & 2001, and the related
Statements of Operations, Change in Stockholders' Equity and Cash Flows for the
years then ended and from August 26, 1998 (date of inception) through December
31, 2002. These financial statements are the responsibility of the Company's
management. My responsibility is to express an opinion on these financial
statements based on my audit.

I conducted my audit in accordance with auditing standards generally accepted in
the United States of America. Those standards require that I plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. I believe that my audit provides a reasonable basis for
my opinion.

In my opinion, the financial statements referred to above present fairly, in all
material respects, the financial position of Silva Bay International, Inc. (A
Development Stage Company) as of December 31, 2002 & 2001, and the results of
its operations and cash flows for the years then ended and from August 26, 1998
(date of inception) through December 31, 2002 in conformity with accounting
principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming the Company
will continue as a going concern. As discussed in note #3 to the financial
statements, the Company has no operations and has no established source of
revenue. Also, the Company has incurred recurring losses from operations and has
a net capital deficiency. These factors and the need for additional financing in
order for the Company to meet its business plans, raise substantial doubt about
its ability to continue as a going concern. Management's plans in regard to
these matters are also described in note #3. The financial statements do not
include any adjustments that might result from the outcome of this uncertainty.

/s/ Richard Prinzi, Jr.

Brooklyn, NY
May 20, 2003

F-26

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS
DECEMBER 31, 2002 AND 2001

2002 2001
---------- ----------
ASSETS
------

Current assets:
Cash . . . . . . . . . . . . . . . . . . . . . . . . . $ 8,877 $ 30,012
Cash Held in Escrow. . . . . . . . . . . . . . . . . . - 100,000
Organizational Costs . . . . . . . . . . . . . . . . . 350 350
Accumulated Amortization - Organization Costs. . . . . (350) (350)
---------- ----------

Total Current Assets . . . . . . . . . . . . . . . . 8,877 130,012
---------- ----------

Total Assets . . . . . . . . . . . . . . . . . . . . $ 8,877 $ 130,012
========== ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

Long Term Liabilities:
Due to Shareholder . . . . . . . . . . . . . . . . . . $ 135,000 $ 135,000
Accrued Interest . . . . . . . . . . . . . . . . . . . 16,686 8,100
---------- ----------

Total Long Term Liabilities. . . . . . . . . . . . . 151,686 143,100
---------- ----------

Stockholders' Equity
Common stock, $.0001 Par Value, 80,000,000 Shares
Authorized, 16,244,000 Shares Issued and Outstanding
1,624 1,624
Additional paid-in capital . . . . . . . . . . . . . . 87,826 87,826
Deficit Accumulated During The Development Stage . . . (232,259) (102,538)
---------- ----------

Total Stockholders' Equity . . . . . . . . . . . . . (142,809) (13,088)
---------- ----------

Total liabilities and stockholders' equity . . . . . $ 8,877 $ 130,012
========== ==========

See accompanying notes to the financial statements.

F-27

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS

YEAR ENDED YEAR ENDED AUGUST 26, 1998
DECEMBER 31, DECEMBER 31, (DATE OF INCEPTION)
2002 2001 TO DECEMBER 31, 2002
-------------- ------------ --------------------

Income:
Interest Income. . . . . . . . . $ - $ - $ -
-------------- ------------ --------------------
Expenses:
Legal & Professional . . . . . . 119,909 51,388 204,932
Interest Expense . . . . . . . . 8,586 8,100 16,686
Stock Transfer Fees. . . . . . . 908 357 2,616
Office . . . . . . . . . . . . . 192 230 7,471
Amortization . . . . . . . . . . - 245 350
Bank Charges . . . . . . . . . . 125 155 360
Taxes. . . . . . . . . . . . . . - 770 770
-------------- ------------ --------------------

Total Expenses . . . . . . . . 129,720 61,245 233,184
-------------- ------------ --------------------

Net Deficit. . . . . . . . . . . . $ (129,720) $ (61,245) $ (232,259)
============== ============ ====================

Net Deficit Per Common Share -
Basic And Diluted. . . . . . . . $ (0.01) $ (0.00) $ (0.02)
============== ============ ====================

Weighted Average Common Shares
Outstanding - Basic And Dilutive 16,244,000 16,244,000 15,153,000
============== ============ ====================

See accompanying notes to the financial statements.

F-28

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2002 AND 2001

DEFICIT
COMMON STOCK ADDITIONAL ACCUMULATED
------------------------- PAID-IN DURING THE
SHARES PAR VALUE CAPITAL DEVELOPMENT STAGE TOTAL
------------ ------------ ----------- ------------------- ----------

Balances, January 1, 2001 . . . . . 16,244,000 $ 1,624 $ 87,826 $ (41,293) $ 48,157

Net Deficit For The Year Ended 2001 - - - (61,245) (61,245)
------------ ------------ ----------- ------------------- ----------

Balances, December 31, 2001 . . . . 16,244,000 $ 1,624 $ 87,826 $ (102,538) $ (13,088)

Net Deficit For the Year Ended 2002 - - - (129,720) (129,720)
------------ ------------ ----------- ------------------- ----------

Balances, December 31, 2002 . . . . 16,244,000 $ 1,624 $ 87,826 $ (232,259) $(142,809)
============ ============ =========== =================== ==========

See accompanying notes to the financial statements.

F-29

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS

YEAR ENDED YEAR ENDED AUGUST 26, 1998
DECEMBER 31, DECEMBER 31, (DATE OF INCEPTION)
2002 2001 TO DECEMBER 31, 2002
-------------- ------------ --------------------

Cash Flows Provided By (Used In):
Operating Activities:
Net Deficit . . . . . . . . . . . . . $ (129,720) $ (61,245) $ (232,259)
Amortization. . . . . . . . . . . . . . - 245 350
Adjustment To Reconcile Net Loss To Net
Cash Used in Operating Activities:
Accrued Interest. . . . . . . . . . . . 8,586 8,100 16,686
Organization Costs. . . . . . . . . . . (350)

Net Cash Provided By (Used In):
Operating Activities. . . . . . . . . . (121,135) (52,900) (215,573)

Cash Flows Provided By (Used In):
Investing Activities: . . . . . . . . . $ - $ - $ -
-------------- ------------ --------------------

Cash Flows Provided By (Used In):
Financing Activities:
Issuance of Common Stock. . . . . . . . - - 89,450
Proceeds from a stockholder loan. . . . - 135,000 135,000
-------------- ------------ --------------------

Cash Flows Provided By (Used In):
Financing Activities: . . . . . . . . . - 135,000 224,450
-------------- ------------ --------------------

Net Increase (Decrease) In Cash . . . . . (121,135) 82,100 8,877

Cash, Beginning of Period . . . . . . . . 130,012 47,912 -
-------------- ------------ --------------------

Cash, End of Period . . . . . . . . . . . $ 8,877 $ 130,012 $ 8,877
============== ============ ====================

See accompanying notes to the financial statements.

F-30

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS

NOTE 1 HISTORY AND ORGANIZATION OF THE COMPANY
-------

Silva Bay International, Inc. (A Development Stage Company) ("The Company") was
incorporated on August 26, 1998, under the laws of the State of Delaware. The
Company has no operations and in accordance with SFAS #7 is considered to be in
the development stage.

The Company had adopted a fiscal year end of July 31 at inception; however in
March 2000 the Company changed its year end to December 31.

NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
-------

CASH & CASH EQUIVALENTS
--------------------------

For the purpose of the statement of cash flows, cash equivalents include all
highly liquid investments, with a maturity of three months or less.

BASIS OF FINANCIAL STATEMENTS
--------------------------------

These financial statements are prepared on the accrual basis of accounting in
conformity with generally accepted accounting principles.

INCOME TAXES
-------------

Income taxes are accounted for in accordance with Statement of Financial
Accounting Standards No.109, "Accounting for Income Taxes". Under this method,
deferred income taxes are determined based on differences between the tax basis
of assets and liabilities and their financial reporting amounts at each year
end, and are measured based on enacted tax rates and laws that will be in effect
when the differences are expected to reverse. Valuation allowances are
established, when necessary, to reduce deferred tax assets to the amount
expected to be realized. No provision for income taxes is included in the
statement due to its immaterial amount, net of the allowance account, based on
the likelihood of the Company to utilize the loss carry-forward.

UTILIZATION OF ESTIMATES
--------------------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

F-31

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS

NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
-------

NET INCOME PER COMMON SHARE
-------------------------------

Net income (loss) per common share is computed based on the weighted average
number
of common shares outstanding and common stock equivalents, if not anti-dilutive.
The
Company has not issued any potentially dilutive common shares.

REVENUE AND COST RECOGNITION
-------------------------------

The Company has no current source of revenue, therefore, the Company has not yet
adopted any policy regarding the recognition of revenue or cost.

NOTE 3 GOING CONCERN
-------

The Company's financial statements are prepared using the generally accepted
accounting principles acceptable to a going concern, which contemplates the
realization of assets and liquidation of liabilities in the normal course of
business. However, the Company has no current source of revenue. Without
realization of additional capital, it would be unlikely for the Company to
continue as a going concern. It is management's plan to seek additional capital
through a merger with an existing company.

The Company's activities to date have been supported by equity financing. As
indicated in the accompanying balance sheet, at December 31, 2002, the Company
had $8,877 in cash and $151,686 in liabilities. For the years ended December 31,
2002 and December 31, 2001, the Company had losses from operations of $129,720
and $61,245, respectively. The Company is in need of immediate additional
financing or a strategic arrangement in order to continue its planned activities
for the remainder of the current fiscal year. These factors, among others,
indicate that the Company may be unable to continue operations as a going
concern.

The Company plans to deal with these uncertainties by reducing expenditures and
raising additional capital or entering into a strategic arrangement with a third
party. There can be no assurance that management's plans to reduce expenditures,
raise capital or enter into a strategic arrangement can be realized. No
adjustment has been made in the accompanying financial statements to the amounts
and classification of assets and liabilities which could result should the
Company be unable to continue as a going concern.

F-32

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS

NOTE 4 RELATED PARTY TRANSACTIONS
-------

The Company neither owns nor leases any real or personal property. Office
services are provided without charge by a director. Such costs are immaterial to
the financial statements and, accordingly, have not been reflected therein. The
officers and directors of the Company are involved in other business
opportunities. If a specific business opportunity becomes available, such
persons may face a conflict in selecting between the Company and their other
business interests. The Company has not formulated a policy for the resolution
of such conflicts.

The Company was provided management consulting services by one of the
shareholders during 2002. Expenses of $24,000 are reported in the accompanying
financial statements as legal & professional fees.

In February of 2001 a cash advance totaling $135,000 was provided to the Company
by one of its shareholders for operating purposes. The loan's repayment terms
including interest of 6% per year is to be determined solely by the Company
based on its ability to make payments. The Company, at this time, has no ability
or plan to repay the loan and interest, Therefore, the entire loan and Interest
amounts have been classified as long term. For the years ended December 31, 2002
and December 31, 2001, interest of $8,586 and $8,100 was accrued, respectively.

NOTE 5 WARRANTS AND OPTIONS
-------

There are no warrants or options outstanding to acquire additional shares of
common or preferred stock.

NOTE 6 STOCKHOLDERS' EQUITY
-------

On August 26, 1998, the Company issued 1,000,000 shares of its $.0001 par value
common stock for cash of $2,250 to a director of the Company.

On December 10, 1998, the Company completed a private offering that was offered
without registration under the Securities Act of 1933, as amended ("The Act"),
in reliance upon the exemption from registration afforded by sections 4(2) and
3(b) of the Securities Act and regulation D promulgated thereunder. The Company
sold 122,000 shares of common stock at a price of $.10 per share for a total
amount raised of $12,200.

On July 31, 2000, the Company completed a private offering that was offered
without registration under the Securities Act of 1933, as amended ("The Act"),
in reliance upon the exemption from registration afforded by sections 4(2) and
3(b) of the Securities Act and regulation D promulgated thereunder. The Company
sold 7,000,000 shares of common stock at a price of $.02 per share for a total
amount raised of $140,000. After expenses of $65,000, the Company received a net
amount of $75,000.

F-33

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
NOTES TO FINANCIAL STATEMENTS

NOTE 6 STOCKHOLDERS' EQUITY (CONTINUED)
-------

In April 2003, the Company authorized a 2 for 1 split of its common stock. The
financial statements have been retroactively restated to reflect the split.

NOTE 7 SUBSEQUENT EVENTS:
-------

In April 2003, the Company acquired substantially all of the assets of Spectrum
Sciences & Software, Inc. ("Spectrum"), a company whose assets were being used
to operate as a defense contractor, and assumed certain liabilities in exchange
for the issuance of 2,500,000 share of our common stock. Spectrum expects to
expand on these initial operations by acquiring industry related entities in an
effort to be a profitable, technology driven defense contractor, but also
expects to reduce costs through economies of scales. Operating results with the
asset acquisition have been included since that date. The acquisition of ATI was
accounted for in accordance with Statement of Financial Accounting Standards
("SFAS") No. 141 "Business Combinations" ("SFAS 141"), which requires all
business combinations initiated after June 30, 2001 to be accounted for under
the purchase method. The assets acquired and liabilities assumed were recorded
at estimated fair values as determined by our management, based on information
available and on assumptions as to future operations.

F-34

RICHARD M. PRINZI, JR.
CERTIFIED PUBLIC ACCOUNTANT
8403 7TH AVENUE
BROOKLYN, NY 11228
PHONE (718) 748-2300

INDEPENDENT ACCOUNTANT'S AUDIT REPORT
----------------------------------------

To the Board of Directors and Stockholders of
Silva Bay International, Inc.

I have reviewed the accompanying balance sheets of Silva Bay International, Inc.
(A Development Stage Company) as of March 31, 2003 and 2002 and the related
statements of operations, statements of stockholders' equity and cash flows for
the three month periods ended March 31, 2003 and 2002 amd from August 26, 1998
(date of inception) to March 31, 2003. These financial statements are the
responsibility of the Company's management.

I conducted my review in accordance with standards established by the American
Institute of Certified Accountants. A review of interim financial information
consists principally of applying analytical procedures to financial data and
making inquiries of persons responsible for financial and accounting matters. It
is substantially less in scope than an audit conducted in accordance with
auditing standards generally accepted in the United States of America, the
objective of which is the expression of an opinion regarding the financial
statements taken as a whole. Accordingly, I do not express such an opinion.

Based on my review, I am not aware of any material modifications that should be
made to the accompanying financial statements for them to be in conformity with
accounting principles generally accepted in the United States of America.

/s/ Richard Prinzi, Jr. CPA

Brooklyn, NY
May 30, 2003

F-35

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
BALANCE SHEETS

MARCH 31, MARCH 31,
2003 2002
------------ -----------
(UNAUDITED) (UNAUDITED)

ASSETS
-----------------------------------------------------------------------------------------------------

Current assets:
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 7,986 $ 11,765
Cash Held in Escrow. . . . . . . . . . . . . . . . . . . . . . . . . . . - 100,000
------------ -----------

Total Current Assets . . . . . . . . . . . . . . . . . . . . . . . . . 7,986 111,765
------------ -----------

Total Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 7,986 $ 111,765
============ ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
-----------------------------------------------------------------------------------------------------

Long Term Liabilities:
Due to Shareholder . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 135,000 $ 135,000
Accrued Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18,960 10,247
------------ -----------

Total Long Term Liabilities. . . . . . . . . . . . . . . . . . . . . . 153,960 145,247
------------ -----------

Stockholders' Equity
Common stock, $.0001 Par Value, 80,000,000 Shares
Authorized, 16,34,000 Shares Issued and Outstanding at March 31, 2003
1,634 1,624
Additional paid-in capital . . . . . . . . . . . . . . . . . . . . . . . 92,816 87,826
Deficit Accumulated During The Development Stage . . . . . . . . . . . . (240,424) (122,932)
------------ -----------

Total Stockholders' Equity . . . . . . . . . . . . . . . . . . . . . . (145,974) (33,482)
------------ -----------

Total liabilities and stockholders' equity . . . . . . . . . . . . . . $ 7,986 $ 111,765
============ ===========

See accompanying notes to the unaudited financial statements.

F-36

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF OPERATIONS

THREE MONTHS THREE MONTHS AUGUST 26, 1998
ENDED MARCH 31, ENDED MARCH 31, (DATE OF INCEPTION)
2003 2002 TO MARCH 31,2003
----------------- ----------------- --------------------
(UNAUDITED) (UNAUDITED) (UNAUDITED)

Income:
Interest Income . . . . . . . . . $ - $ - $ 925
----------------- ----------------- --------------------

Expenses:
Legal & Professional. . . . . . . 5,000 18,192 209,931
Interest Expense. . . . . . . . . 2,275 2,147 18,961
Stock Transfer Fees . . . . . . . 891 - 3,507
Office. . . . . . . . . . . . . . - - 7,471
Amortization. . . . . . . . . . . - - 350
Bank Charges. . . . . . . . . . . - - 360
Taxes . . . . . . . . . . . . . . - 55 770
----------------- ----------------- --------------------

Total Expenses. . . . . . . . . 8,166 20,394 241,350
----------------- ----------------- --------------------

Net Deficit . . . . . . . . . . . . $ (8,166) $ (20,394) $ (240,425)
================= ================= ====================

Net Deficit Per Common Share -
Basic And Diluted . . . . . . . . $ (0.00) $ (0.00) $ (0.01)
================= ================= ====================

Weighted Average Common Shares
Outstanding - Basic And Dilutive. 16,344,000 16,244,000 16,244,000
================= ================= ====================

See accompanying notes to the unaudited financial statements.

F-37

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

DEFICIT
COMMON STOCK ADDITIONAL ACCUMULATED
------------ PAID-IN DURING THE
SHARES PAR VALUE CAPITAL DEVELOPMENT STAGE TOTAL
----------- ----------- ------------------ ------------------- ----------

THREE MONTHS ENDED MARCH 31, 2003 (UNAUDITED)
---------------------------------------------

Balances, January 1, 2002 . . . . . . . . . . 16,244,000 $ 1,624 $ 87,826 $ (232,258) $(142,808)

Issuance of Shares to Legal Counsel . . . . . 100,000 10 4,990 - 5,000

Net Loss, March 31, 2003. . . . . . . . . . . - - - (8,166) (8,166)
----------- ----------- ------------------ ------------------- ----------

Balances, March 31, 2003. . . . . . . . . . . 16,344,000 $ 1,634 $ 92,816 $ (240,424) $(145,974)
=========== =========== ================== =================== ==========

DEFICIT
COMMON STOCK ADDITIONAL ACCUMULATED
------------ PAID-IN DURING THE
SHARES PAR VALUE CAPITAL DEVELOPMENT STAGE TOTAL
----------- ----------- ------------------ ------------------- ----------
THREE MONTHS ENDED MARCH 31, 2002 (UNAUDITED)
---------------------------------------------

Balances, December 31, 2001 . . . . . . . . . 16,244,000 $ 1,624 $ 87,826 $ (102,538) $ (13,088)

Net Loss, March 31, 2002. . . . . . . . . . . - - - (20,394) (20,394)
----------- ----------- ------------------ ------------------- ----------

Balances, March 31, 2002. . . . . . . . . . . 16,244,000 $ 1,624 $ 87,826 $ (122,932) $ (33,482)
=========== =========== ================== =================== ==========

See accompanying notes to the unaudited financial statements.

F-38

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
STATEMENTS OF CASH FLOWS

THREE MONTHS THREE MONTHS AUGUST 26, 1998
ENDED MARCH 31, ENDED MARCH 31, (DATE OF INCEPTION)
2003 2002 TO MARCH 31, 2003
----------------------- ------------ ------------------
(UNAUDITED) (UNAUDITED) (UNAUDITED)

Cash Flows Provided By (Used In):
Operating Activities:
Net Deficit . . . . . . . . . . . . . . . $ (8,166) $ (20,394) $ (232,259)
Amortization. . . . . . . . . . . . - - 350
Adjustment To Reconcile Net Loss To Net
Cash Used in Operating Activities:
Accrued Interest. . . . . . . . . . . . . 2,275 2,147 18,961
Organization Costs. . . . . . . . . . . . - - (350)
----------------- ------------ ------------

Net Cash Provided By (Used In):
Operating Activities. . . . . . . . . . . . . (5,891) (18,247) (221,464)

Cash Flows Provided By (Used In):
Investing Activities: . . . . . . . . . . . . $ - $ - $ -
----------------- ------------ ------------

Cash Flows Provided By (Used In):
Financing Activities:
Issuance of Common Stock. . . . . . . . . . 5,000 - 94,450
Proceeds from a stockholder loan. . . . . . - - 135,000
----------------- ------------ ------------

Cash Flows Provided By (Used In):
Financing Activities: . . . . . . . . . . . . 5,000 - 229,450
----------------- ------------ ------------

Net Increase (Decrease) In Cash . . . . . . . . (891) (18,247) 7,986

Cash, Beginning of Period . . . . . . . . . . . 8,877 30,012 -
----------------- ------------ ------------

Cash, End of Period . . . . . . . . . . . . . . $ 7,986 $ 11,766 $ 7,986
================= ============ ============

See accompanying notes to the unaudited financial statements.

F-39

SILVA BAY INTERNATIONAL, INC
(A DEVELOPMENT STAGE COMPANY)
NOTES TO UNAUDITED FINANCIAL STATEMENTS

NOTE 1 In the opinion of the Company management, the accompanying financial
-------
statements contain all adjustments (consisting of only normal recurring
accruals) necessary to present fairly the financial position of the Company as
of March 31, 2003 and the results of operations and cash flows for the three
month periods ended March 31, 2003 and 2002.

NOTE 2 The Company is not aware of any pending or threatened legal
-------
proceedings which could have a material adverse effect on its financial position
or results of operations.

F-40

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
CONSOLIDATED BALANCE SHEET

ASSETS June 30, 2003
------ -------------
(unaudited)

Current assets:
Cash and cash equivalents. . . . . . . . . . . . . . . $ 264,832
Receivables. . . . . . . . . . . . . . . . . . . . . . 1,812,319
Inventories. . . . . . . . . . . . . . . . . . . . . . 228,772
Prepaid expenses . . . . . . . . . . . . . . . . . . . 76,520
---------------

Total current assets . . . . . . . . . . . . . . . . 2,382,443

Property, plant and equipment, net . . . . . . . . . . 2,053,630

Cash surrender value of life insurance . . . . . . . . 19,701
Other assets . . . . . . . . . . . . . . . . . . . . . 15,134
---------------

Total assets . . . . . . . . . . . . . . . . . . . . $ 4,470,908
===============

LIABILITIES AND STOCKHOLDERS' DEFICIT
-------------------------------------

Current liabilities:
Accounts payable . . . . . . . . . . . . . . . . . . . $ 1,074,439
Accrued expenses . . . . . . . . . . . . . . . . . . . 760,284
Contract deposits. . . . . . . . . . . . . . . . . . . 143,148
Bank lines of credit . . . . . . . . . . . . . . . . . 929,100
Current portion of long-term debt. . . . . . . . . . . 2,004,762
Due to related parties . . . . . . . . . . . . . . . . 709,542
---------------

Total current liabilities. . . . . . . . . . . . . . 5,621,275
---------------

Long-term debt, less current portion . . . . . . . . . 17,430

Total liabilities. . . . . . . . . . . . . . . . . . 5,638,705
---------------

Commitments and contingencies

Stockholders' deficit:
Common stock, $.0001 par value, 80,000,000 shares
authorized, 18,844,000 shares issued and outstanding 1,884
Accumulated deficit. . . . . . . . . . . . . . . . . . (1,169,681)
---------------

Total stockholders' deficit. . . . . . . . . . . . . (1,167,797)
---------------

Total liabilities and stockholders' deficit. . . . . $ 4,470,908
===============

See accompanying notes to the consolidated financial statements.

F-41

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

Three months ended June 30, Six months ended June 30,
----------------------------- -----------------------------
2003 2002 2003 2002
(unaudited) (unaudited) (unaudited) (unaudited)
------------ ------------ ------------ ------------

REVENUES EARNED . . . . . . . . . . . . . . . . . . . . . . . $ 3,443,361 $ 2,799,236 $ 6,716,390 $ 5,621,764

COST OF REVENUES EARNED . . . . . . . . . . . . . . . . . . . 3,011,137 2,775,233 6,053,574 5,462,003
------------ ------------ ------------ ------------

Gross profit. . . . . . . . . . . . . . . . . . . . . . . . . 432,224 24,003 662,816 159,761
------------

OPERATING EXPENSES. . . . . . . . . . . . . . . . . . . . . . 275,170 149,490 439,640 290,990
IMPAIRMENT LOSS . . . . . . . . . . . . . . . . . . . . . . . 145,974 - 145,974 -
------------ ------------ ------------ ------------
421,144 149,490 585,614 290,990

Income (loss) from operations . . . . . . . . . . . . . . . . 11,080 (125,487) 77,202 (131,229)

OTHER INCOME AND EXPENSE. . . . . . . . . . . . . . . . . . . (41,667) (48,465) (77,607) (96,696)

LOSS FROM CONTINUING OPERATIONS
(30.587) (173,952) (405) (227,925)

DISCONTINUED OPERATIONS:
Loss on disposal of yacht manufacturing segment
- (407,250) - (407,250)
------------ ------------ ------------ ------------

Income (loss) before cumulative effect of accounting change
- (581,202) - (635,175)
------------ ------------ ------------ ------------

Cumulative effect of accounting change for SFAS No. 142
- - - (91,022)

NET LOSS. . . . . . . . . . . . . . . . . . . . . . . . . . . $ (30,587) $ (581,202) $ (405) $ (726,197)
============ ============ ============ ============

Weighted average shares outstanding:
Basic and diluted . . . . . . . . . . . . . . . . . . . . . 18,788,444 16,244,000 17,532,333 16,244,000
============ ============ ============ ============

Earnings (loss) per share:
Basic and diluted . . . . . . . . . . . . . . . . . . . . . $ 0.00 $ (0.04) $ 0.00 $ (0.04)
============ ============ ============ ============

See accompanying notes to the consolidated financial statements.

F-42

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS

SIX MONTHS ENDED JUNE 30,
-------------------------
2003 2002
(unaudited) (unaudited)

Cash flows from operating activities:
Net loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (405) $ (726,197)

Adjustments to reconcile net loss to net cash
used in operating activities:
Impairment loss . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 145,974 -
Depreciation. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38,713 65,116
Amortization. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 890 -
Cumulative effect of accounting change. . . . . . . . . . . . . . . . . . . . - 91,022
(Increase) decrease in assets:
Receivables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 272,470 121,268
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 62,572 345,913
Prepaid expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (67,527) (24,370)
Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,000 2,734
Increase (decrease) in liabilities:
Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (338,790) 216,940
Accrued expenses. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (180,122) (219,533)
Contract deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (30,788) (97,892)
------------ ------------
Net cash used in operating activities . . . . . . . . . . . . . . . . . . (96,013) (224,998)
------------ ------------

Cash flows from investing activities:
Proceeds from sale of property and equipment. . . . . . . . . . . . . . . - 12,858
Purchase of property and equipment. . . . . . . . . . . . . . . . . . . . . . . (20,395) -
------------ ------------
Net cash provided by (used in) investing activities . . . . . . . . . . . (20,395) 12,858
------------ ------------

Cash flows from financing activities:
Net repayments on bank lines of credit. . . . . . . . . . . . . . . . . . . . . (272,011) -
Proceeds from notes payable . . . . . . . . . . . . . . . . . . . . . . . . . . 16,479 114,215
Advances from related parties . . . . . . . . . . . . . . . . . . . . . . . . . 2,863 -
Repayments of advances from related parties . . . . . . . . . . . . . . . . . . - -
------------ ------------
Net cash provided by (used in) financing activities . . . . . . . . . . . (252,669) 114,215
------------ ------------

Net decrease in cash and cash equivalents . . . . . . . . . . . . . . . . . . . . (369,077) (97,925)
------------ ------------

Cash and cash equivalents - beginning of period . . . . . . . . . . . . . . . . . 633,909 344,537
------------ ------------

Cash and cash equivalents - end of period . . . . . . . . . . . . . . . . . . . . 264,832 246,612
============ ============

Supplemental disclosures of cash flow information:
Cash paid during the period for:
Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 149,393 $ 196,011
============ ============

Non-cash investing activities:
Assumption of liabilities in connection with the acquisition of
Spectrum Sciences & Software, Inc. (see Note 3). . . . . . . . . . . . . . $ 153,960 -
============ ============

See accompanying notes to the consolidated financial statements.

F-43

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
June 30, 2003

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(A) ORGANIZATION AND NATURE OF BUSINESS

On April 2, 2003, Silva Bay International, Inc. acquired Spectrum Sciences &
Software, Inc., a Florida corporation, in exchange for the issuance of 2,500,000
shares of common stock (taking into account the forward two for one stock split
of April 9, 2003) (see Note 3). Spectrum Sciences & Software, Inc. is now the
wholly owned subsidiary of Silva Bay International, Inc. (now collectively
referred to as the "Company").

Spectrum Sciences & Software, Inc. was incorporated in the State of Florida on
October 8, 1982. Headquartered in Fort Walton Beach, Florida, the Company has
three reportable segments - management services, manufacturing, and engineering
and information technology services. Management services include providing
engineering, technical, and operational services in the area of defense range
management specializing in bombing and gunnery training range operation and
maintenance. Manufacturing operations includes the design and construction of
munitions ground support equipment and containers for the shipping and storage
of munitions and equipment. The Company's engineering and information technology
services segment consists of the sale of computer software developed to assist
in hazard management and weapons impact analysis.

The Company's contracts are primarily fixed price contracts with the United
States Department of Defense (DOD). The Company currently has contracts in
Florida and Arizona. During the years ended December 31, 2002 and 2001, 99% of
the Company's revenues were derived from contracts with the DOD.

On April 8, 2003, Silva Bay International, Inc. changed its name to Spectrum
Sciences & Software Holdings Corp. On April 9, 2003, the Company effectuated a
two for one forward split of its common stock.

F-44

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

(B) INCOME TAXES

The Company accounts for income taxes utilizing the asset and liability method.
This approach requires the recognition of deferred tax assets and liabilities
for the expected future tax consequences attributable to temporary differences
between the financial statement carrying amounts of existing assets and
liabilities and their respective tax bases and operating loss and tax credit
carryforwards. Deferred tax assets and liabilities are measured using enacted
tax rates expected to apply to taxable income in the years in which those
temporary differences are expected to be recovered or settled. The effect on
deferred tax assets and liabilities of a change in tax rates is recognized in
income in the period that includes the enacted date. Valuation allowances are
established when necessary to reduce deferred tax assets to the amount expected
to be realized.

The Company utilizes Financial Accounting Standards Board Statement No. 128,
"Earnings Per Share." Statement No. 128 requires the presentation of basic and
diluted loss per share on the face of the statement of operations.

Basic earnings (loss) per share has been calculated using the weighted average
number of common shares outstanding during the period. In calculating diluted
earnings (loss) per share, the Company had no common stock equivalent shares as
of June 30, 2003 and 2002. However, if the Company had such common stock
equivalents, they would be considered anti-dilutive due to there being losses,
and therefore would not be included in the diluted loss per share calculations.

F-45

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

(2) BASIS OF PRESENTATION AND GOING CONCERN

The unaudited consolidated financial statements included herein have been
prepared by the Company, without audit, pursuant to the rules and regulations of
the Securities and Exchange Commission (the "SEC") and in accordance with
accounting principles generally accepted in the United States of America for
interim financial reporting. Certain information and note disclosure normally
included in financial statements prepared in accordance with accounting
principles generally accepted in the United States of America have been omitted
pursuant to such rules and regulations, although the Company believes that the
disclosures are adequate to make the information presented not misleading.

It is suggested that these financial statements be read in conjunction with the
consolidated financial statements and the notes thereto included herein for the
year ended December 31, 2002. In the opinion of the Company, all adjustments
(solely of a normal recurring nature) necessary to present fairly the
consolidated financial position of Spectrum Sciences & Software Holdings Corp.
and its subsidiary as of June 30, 2003, and the results of their operations and
cash flows for the three and six months ended June 30, 2003 and 2002, have been
included in the unaudited consolidated financial statements. The results of
operations for such interim periods are not necessarily indicative of the
results for the entire year.

The Company's financial statements have been prepared assuming the Company will
continue as a going concern. The Company has experienced losses from
operations and has an accumulated deficit of $1,169,681 as of June 30, 2003.
Additionally, the Company has negative working capital of $3,238,832 at June 30,
2003. These deficits and the dependence of the Company to find alternative
financing arrangements to repay its debt owed to its lender are conditions which
could affect the Company's ability to continue as a going concern.

(3) ACQUISITION OF SPECTRUM SCIENCES & SOFTWARE, INC.

On April 3, 2003, Spectrum Sciences & Software Holdings Corp. (formerly Silva
Bay International, Inc.) entered into an asset purchase agreement to purchase
all of the assets and assume all of the liabilities of Spectrum Sciences &
Software, Inc. in exchange for the issuance of 2,500,000 shares of our common
stock. As a result of the acquisition, Spectrum Sciences & Software, Inc. will
have access to additional capital markets as a registered reporting company with
the SEC.

The acquisition was accounted for under the purchase method of accounting;
accordingly, the purchase price has been allocated to reflect the fair value of
assets and liabilities acquired at the date of acquisition. Based on an
evaluation of all of the facts and circumstances of this transaction, we
determined that Spectrum Sciences & Software, Inc. is the accounting acquirer.

The following table summarizes the estimated fair values of the assets acquired
and liabilities assumed at the date of acquisition:

F-46

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

NOTES TO FINANCIAL STATEMENTS (UNAUDITED)

(3) ACQUISITION OF SPECTRUM SCIENCES & SOFTWARE, INC., CONTINUED

AT APRIL 3, 2003
----------------

Current assets . . . . . . $ 7,986
Goodwill . . . . . . . . . 145,974

Total assets acquired . . 153,960

Current liabilities. . . . (153,960)

Total liabilities assumed (153,960)

Net . . . . . . . . . . . $ -

The results of operations of the acquired business have been included in the
accompanying consolidated financial statements from the date of acquisition.

As of the date of the acquisition, management has determined that the goodwill
has no value; therefore, an impairment charge of $145,974 has been recorded.

(4) SEGMENT INFORMATION

Segment information has been presented on a basis consistent with how business
activities are reported internally to management. Management solely evaluates
operating profit by segment by direct costs of manufacturing its products with
an allocation of indirect costs. The Company has three operating segments -
management services, manufacturing, and engineering and information technology
services. Management services include providing engineering, technical, and
operational services in the area of defense range management specializing in
bombing and gunnery training range operation and maintenance. Manufacturing
operations include the design and construction of munitions ground support
equipment and containers for the shipping and storage of munitions and
equipment. The Company's engineering and information technology services segment
consists of the sale of computer software developed to assist in hazard
management and weapons impact analysis. The significant accounting policies of
the operating segments are the same as those described in Note 1.

The following is a summary of certain financial information related to the
Company's operating segments:

THREE MONTHS ENDED JUNE 30, SIX MONTHS ENDED JUNE 30,
--------------------------- -------------------------
2003 2002 2003 2002
(UNAUDITED) (UNAUDITED) (UNAUDITED) (UNAUDITED)
----------- ------------- ----------- -----------

Total revenues by segment
Management Services. . . . . . . . . . . . . . . $ 2,344,517 $ 2,163,564 $ 4,637,617 $4,311,928
Manufacturing. . . . . . . . . . . . . . . . . . 664,216 453,537 1,314,792 858,864
Engineering and information technology services
434,628 182,135 763,981 450,972
----------- ------------- ----------- -----------

Total revenues by segment. . . . . . . . . . . $ 3,443,361 $ 2,799,236 $ 6,716,390 $5,621,764
============ ============= ============ ===========

F-47

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.

NOTES TO FINANCIAL STATEMENTS

(4) SEGMENT INFORMATION, CONTINUED

THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------------------- -------------------------
2003 2002 2003 2002
----------------- ------------ ----------- ------------
(UNAUDITED) (UNAUDITED) (UNAUDITED) (UNAUDITED)
----------------- ------------ ----------- ------------

Operating profit (loss) by segment
Management Services. . . . . . . . . . . . . . . $ 90,360 $ (577) $ 172,388 $ (4,150)
Manufacturing. . . . . . . . . . . . . . . . . . 118,572 (39,122) 175,248 32,487
Engineering and information technology services
223,292 63,702 315,180 196,398
Operating expenses . . . . . . . . . . . . . . . (275,170) (149,490) (439,640) (290,990)
Impairment Loss. . . . . . . . . . . . . . . . . (145,974) - (145,974) -
Interest income (expense), net . . . . . . . . . (80,313) (75,857) (149,145) (167,755)
Other income (expense), net. . . . . . . . . . . 38,646 27,392 71,538 71,059
Discontinued operations. . . . . . . . . . . . . - (407,250) - (407,250)
Cumulative effect of SFAS No. 142. . . . . . . . - - - (91,022)
----------------- ------------ ----------- ------------

Net income (loss). . . . . . . . . . . . . . . $ (30,587) $ (581,202) $ (405) $ (726,197)
================= ============ =========== ============

(5) SUBSEQUENT EVENT

On August 26, 2003, the Company signed an extension and modification of the loan
agreement. The Company was in default under all of the priority loans (lines of
credit) at this date. The balance of the priority loans at August 26, 2003 is
$874,000. The maturity date of each of the priority loans was extended to
September 25, 2003. The Company agreed to make lump sum payments of $60,000 on
September 25, 2003 ($120,000) on the priority loans. During the period of the
agreement the Company also agreed to make regularly scheduled payments on all
other loans to the lender. The Company agreed they shall not, without consent of
the lender, merge the Company or cause any change in control of more than 25% of
the common stock of the Company.

F-48

INTRODUCTION TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
-----------------------------------------------------------------

The unaudited pro forma financial statements combine the historical statements
of operations of Silva Bay International, Inc. and Spectrum Sciences and
Software, Inc. as if the reverse merger was consummated on January 1, 2002 i)
for the year ended December 31, 2002 and ii) for the six months ended June 30,
2003. The pro forma information is not necessarily indicative of either the
results which would have actually been reported if the reverse merger had been
consummated on January 1, 2002 or results which may be reported in the future.

These Unaudited Pro Forma Financial Statements should be read in conjunction
with the historical consolidated financial statements of Silva Bay
International, Inc. and the financial statements of Spectrum Sciences &
Software, Inc. included elsewhere in this registration statement.

F-49

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2002

SILVA BAY SPECTRUM PRO FORMA
INTERNATIONAL, SCIENCES & COMBINED
INC. SOFTWARE, INC. AS ADJUSTED
(SUCCESSOR) YEAR ENDED
(PREDECESSOR)
---------------- ---------------- -------------

Revenues . . . . . . . . . . . . . . . . . $ - $ 12,261,630 $ 12,261,630
Cost of revenues . . . . . . . . . . . . . - (11,875,499) (11,875,499)
Gross profit . . . . . . . . . . . . . - 386,131 386,131
---------------- ---------------- -------------

Operating expenses . . . . . . . . . . . . (129,720) (464,987) (594,707)

Loss from operations . . . . . . . . . (129,720) (78,856) (208,576)

Non-operating income (expense), net. . . . - (33,554) (33,554)

Net loss from continuing operations. . $ (129,720) $ (112,410) $ (242,130)

Weighted average common shares outstanding
Basic and diluted. . . . . . . . . . . . . 16,244,000 600 18,744,000 (a)
================ ================ =============

Earnings per share:
Basic and diluted. . . . . . . . . . . . $ (0.01) $ (187.35) $ (0.01)
================ ================ =============

See accompanying notes to unaudited pro forma consolidated financial statements.

F-50

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
FINANCIAL STATEMENTS

AS OF AND FOR THE YEAR ENDED DECEMBER 31, 2002

Offering Adjustments

Statement of operations adjustments:

(a) Reflects the issuance of 2,500,000 shares of common stock to Donal
Myrick for the purchase of Spectrum Sciences & Software, Inc., a Florida S
Corporation.

F-51

SPECTRUM SCIENCES & SOFTWARE HOLDINGS CORP.
UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2003

SILVA BAY SPECTRUM PRO FORMA
INTERNATIONAL, SCIENCES & COMBINED
INC. SOFTWARE, AS ADJUSTED
(SUCCESSOR) INC.
(PREDECESSOR)
--------------- ------------- ------------

Revenues . . . . . . . . . . . . . . . . . $ - $ 6,716,390 $ 6,716,390
Cost of revenues . . . . . . . . . . . . . - (6,053,574) (6,053,574)
--------------- ------------- ------------
Gross profit . . . . . . . . . . . . . - 662,816 662,816

Operating expenses . . . . . . . . . . . . (8,166) (585,614) (593,780)
--------------- ------------- ------------

Income (loss) from operations. . . . . (8,166) 77,202 69,036
--------------- ------------- ------------

Non-operating income (expense), net. . . . 0 (77,607) (77,607)

Provision for income taxes . . (1,674) (1,674)

Net loss from continuing operations. . $ (9,840) $ (405) $ (10,245)
=============== ============= ============

Weighted average common shares outstanding
Basic and diluted. . . . . . . . . . . . . 16,244,000 17,532,333 17,532,333
=============== ============= ============

Earnings per share:
Basic and diluted. . . . . . . . . . . . $ (0.01) $ (0.01) $ (0.01)
=============== ============= ============

See accompanying notes to unaudited pro forma consolidated financial statements.

F-52

Exhibit
Number Description

3.1 Certificate of Incorporation, filed August 28, 1998*
3.2 Certificate of Amendment of Certificate of Incorporation, filed April 8, 2003*
3.3 Certificate of Renewal and Revival, filed March 24, 2003*
3.4 Omitted
3.5 Certificate of Merger filed with the Delaware Secretary of State*
3.6 Articles of Merger filed with the Florida Secretary of State*
3.7 Bylaws of Silva Bay International, Inc., dated August 26, 1998*
3.8 Amended And Restated Bylaws of Silva Bay International, Inc., dated March 24, 2003*
4.1 Specimen Certificate of Common Stock*
10.1 Agreement and Plan of Merger among Silva Bay International, Inc., SSS Acquisition
Company and Spectrum Sciences & Software, Inc., dated April 2, 2003**
10.2 Employment Agreement with Donal R. Myrick*
10.3 Consulting Agreement with Dwain Brannon, dated December 28, 2001*
10.4 IRS Levy Letter, dated April 24, 2003**
10.5 Promissory Note to Washington Group International, Inc.**
10.6 Stipulation Agreement with Trident**
10.7 IRS Levy Letter, dated September 5, 2003***
10.8 Four Renewal Revolving Promissory Notes with SouthTrust Bank, and Forbearance
Agreement dated February 28, 2002***
10.9 Extension and Modification of Loans, with SouthTrust Bank, dated January 31, 2003***
10.10 Amendment to Extension and Modification of Loans, with SouthTrust Bank, dated August 26,
2003***
10.11 Second Amendment to Extension and Modification of Loans, with SouthTrust Bank, dated
September 10, 2003***
10.12 Consulting Agreement between Endeavor Capital Group LLC and Spectrum Sciences and
Software, Inc., dated March 1, 2003****
16.1 Letter of Agreement from former accountant Richard M. Prinzi, Jr.***
21.1 List of Subsidiaries*
23.1 Accountant's Consent, Tedder, James, Worden & Associates, P.A.***
23.2 Accountant's Consent, Richard M. Prinzi, Jr., Certified Public Accountant***

* Previously filed in registration statement on Form 10-SB File No. 1-31710,
filed with the Securities and Exchange Commission on June 10, 2003.

** Previously filed in registration statement on Form 10-SB File No. 1-31710,
filed with the Securities and Exchange Commission on August 11, 2003.

*** Previously filed in registration statement on Form 10-SB File No. 0-50373,
filed with the Securities and Exchange Commission on October 1, 2003.

**** Previously filed in registration statement on Form 10-SB File No. 0-50373,
filed with the Securities and Exchange Commission on October 24, 2003.

SIGNATURES

In accordance with Section 12 of the Exchange Act of 1934, the registrant
caused this registration statement to be signed on its behalf by the
undersigned, thereunto duly authorized this 4th day of November, 2003.

Spectrum Sciences & Software Holdings Corp.

By: /s/ Donal R. Myrick
--------------------------
Donal R. Myrick
President