Exhibit 99.2

AUTHORIZE.NET HOLDINGS, INC.
(f/k/a LIGHTBRIDGE, INC) AND SUBSIDIARIES
UNAUDITED CONDENSED PRO FORMA BALANCE SHEET
(Amounts in thousands, except share and per share amounts)

	December 31,						December 31,
	2006			Pro Forma			2006
	(Historical)			Adjustments			(Pro Forma)
Current assets:
Cash and cash equivalents	$	116,172		$	2,500	(1)	$	118,672
Accounts receivable, net		5,010			(2,116	)		2,894
Deferred tax assets		4,690						4,690
Other current assets		1,871			(621	)		1,250
Current assets of discontinued operations		—			2,737			2,737
Total current assets		127,743			2,500		$	130,243
Property and equipment, net		4,907			(522	)(2)		4,385
Other assets, net		459			(41	)		418
Restricted cash		500						500
Goodwill		57,628						57,628
Intangible assets, net		15,582						15,582
Deferred tax assets		15,655						15,655
Non-current assets of discontinued operations		—			41			41
Total assets	$	222,474		$	1,978		$	224,452
Current liabilities:
Accounts payable	$	1,879		$	(641	)	$	1,238
Accrued compensation and benefits		3,690			(555	)		3,135
Other accrued liabilities		4,689			(200	)		4,489
Deferred rent		606						606
Deferred revenues		2,395			(177	)		2,218
Funds due to merchants		8,751						8,751
Accrued restructuring		1,767			(963	)		804
Current liabilities of discontinued operations		—			2,409			2,409
Total current liabilities		23,777			(127	)		23,650
Deferred rent, less current portion		1,957						1,957
Deferred tax liabilities		4,754			788	(3)		5,542
Deferred revenues, less current portion		971						971
Other long-term liabilities		700						700
Total liabilities		32,159			661			32,820
Stockholders’ equity:
Preferred stock, $0.01 par value; 5,000,000 shares authorized; no shares issued or outstanding at December 31, 2006					—			—
Common stock, $0.01 par value; 60,000,000 shares authorized; 30,888,910 shares issued and 27,448,926 shares outstanding at December 31, 2006		309						309
Additional paid-in capital		178,196						178,196
Accumulated other comprehensive income		171						171
Retained earnings		32,437			1,317	(4)		33,754
Treasury stock, at cost		(20,798	)					(20,798	)
Total stockholders’ equity		190,315			1,317			191,632
Total liabilities and stockholders’ equity	$	222,474		$	1,978		$	224,452

AUTHORIZE.NET HOLDINGS, INC.
(f/k/a LIGHTBRIDGE, INC.) AND SUBSIDIARIES
UNAUDITED CONDENSED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(Amounts in thousands, except per share amounts)

	Year Ended						Year Ended
	December 31,						December 31,
	2006			Pro Forma			2006
	(Historical)			Adjustments (5)			(Pro Forma)
Revenues:
Transaction services	$	92,976		$	(35,427	)	$	57,549
Consulting and maintenance services		2,670			(2,670	)		—
Total revenues		95,646			(38,097	)		57,549
Cost of revenues:
Transaction services		37,396			(24,917	)		12,479
Consulting and maintenance services		1,399			(1,399	)		—
Total cost of revenues		38,795			(26,316	)		12,479
Gross profit:
Transaction services		55,580			(10,510	)		45,070
Consulting and maintenance services		1,271			(1,271	)		—
Total gross profit		56,851			(11,781	)		45,070
Operating expenses:
Engineering and development		11,259			(5,645	)		5,614
Sales and marketing		19,571			(1,120	)		18,451
General and administrative		17,550			(465	)		17,085
Restructuring and related asset impairments		7,283			(7,110	)		173
Total operating expenses		55,663			(14,340	)		41,323
Income (loss) from operations		1,188			2,559			3,747
Other income, net		4,883			—			4,883
Income from continuing operations before benefit from income taxes		6,071			2,559			8,630
Benefit from income taxes		(18,219	)		105			(18,114	)
Income from continuing operations	$	24,290		$	2,454		$	26,744
Income per common share (basic) from continuing operations	$	0.89					$	0.98
Income per common share (diluted) from continuing operations	$	0.86					$	0.95
Basic weighted average shares		27,248						27,248
Diluted weighted average shares		28,245						28,245

PRO FORMA ADJUSTMENTS

     The unaudited pro forma consolidated balance sheet and statements of operations give effect to the following pro forma adjustments:

Balance Sheet

(1)	To reflect cash proceeds of $2.5 million from the sale of TDS Business as if the disposition had occurred on December 31, 2006.
(2)	To reflect the amount of assets sold or disposed as if the disposition had occurred on December 31, 2006.
(3)	To reflect the estimated income tax liability related to the estimated gain on the disposition as if the disposition had occurred on December 31, 2006.
(4)	To reflect the estimated after-tax net gain of approximately $1.3 million related to the disposition as if the disposition had occurred on December 31, 2006.

Statements of Operations

(5) To reflect the elimination of the financial results of the TDS business.