Back to GetFilings.com



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

(Mark One)
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For Fiscal Year Ended: December 31, 2002

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period From ______________ To ______________

Commission File Number 0-21511

V-ONE CORPORATION
-----------------
(Exact Name of Registrant as Specified in its Charter)

Delaware 52-1953278
------------------------------------------------------------
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

20300 Century Blvd., Suite 200, Germantown, Maryland 20874
----------------------------------------------------------
(Address of Principal Executive Offices) (Zip Code)

(301) 515-5200
--------------
(Registrant's Telephone Number, Including Area Code)

Securities Registered Pursuant to Section 12(b) Of the Act: None

Securities Registered Pursuant to Section 12(g) Of the Act:

Common Stock, $0.001 Par Value Per Share
----------------------------------------
(Title of Class)

Traded On the Otc Bulletin Board

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ ]

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

The aggregate market value of the voting and non-voting equity held by
non-affiliates computed by reference to the price at which the common equity was
sold, or the average bid and asked price of such common equity, as of June 28,
2002 was approximately $14,077,382. This calculation does not reflect a
determination that persons are affiliates for any other purposes.

Registrant had 26,749,301 shares of Common Stock outstanding as of February 28,
2003.

2


DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive proxy statement to be issued in conjunction with the
registrant's annual stockholder's meeting, to be held on June 5, 2003, are
incorporated by reference into Part II, Item 5 and Part III, Items 10, 11, 12
and 13 of this Annual Report on Form 10-K.

FORWARD-LOOKING STATEMENTS

In addition to historical information, this Annual Report on Form 10-K contains
forward-looking statements that involve risks and uncertainties that are
generally noted by terms such as "believe," "expectations," "foresee," "goals,"
"potential" and "prospects." These statements may differ in a material way from
actual future events and involve known and unknown risks and uncertainties that
could cause V-ONE Corporation's actual performance or achievements to differ
from any future performance or achievements expressed or implied by such
statements. Readers are also referred to the risk factors discussed on page 13
of this Annual Report on Form 10-K. Readers are cautioned not to place undue
reliance on these forward-looking statements. V-ONE Corporation undertakes no
obligation to publicly revise these forward-looking statements or to reflect
events or circumstances that arise at a later date.

PART I

ITEM 1. BUSINESS

V-ONE Corporation ("V-ONE" or the "Company") develops, markets and licenses a
comprehensive suite of network security products that enables organizations to
conduct secured electronic transactions and information exchange using public
switched networks, such as the Internet. The Company's suite of products
addresses network user authentication, perimeter security, access control and
data integrity through the use of smart cards, tokens, digital certificates,
firewalls and encryption technology. The Company's products interoperate
seamlessly and can be combined to form a complete, integrated network security
solution or can be used as independent components in customized security
solutions. The Company's products have been designed with an open and flexible
architecture to enhance application functionality and to support emerging
network security standards. The products are most commonly used to establish
very secure Virtual Private Networks ("VPNs"). In addition, the Company's
products enable organizations to deploy and scale their solutions from small
single-site networks to large multi-site environments, and can accommodate both
wireline and wireless media.

The Company was incorporated in Maryland in February 1993 and reincorporated in
Delaware in February 1996. Effective July 2, 1996, the Company changed its name
from "Virtual Open Network Environment Corporation" to "V-ONE Corporation." The
Company's principal executive offices are located at 20300 Century Boulevard,
Suite 200, Germantown, Maryland 20874. The Company's telephone number is (301)
515-5200.

BACKGROUND

Over the last decade, decentralized computing has emerged as a result of the
widespread adoption of personal computers, local area networks and wide area
networks. This emergence has enabled users to communicate with each other and
share data throughout an entire organization. With the popularization of the
Internet and increased performance capabilities offered by high-speed modems,
xDSL and cable modems, ISDN services and frame relay technology, the volume of
data transferred over networks has increased dramatically. Fueling this
expansion further, carriers and Internet service providers have dramatically
reduced their tariffs for high-speed aggregation services running over T-1 and
T-3 lines, which have data transfer rates that approximate local area network
performance. In addition, leading hardware and software vendors have adopted and
support TCP/IP, the Internet's non-proprietary communications protocol, for
computer communications and information exchange.

3


Organizations are increasing their dependence on the Internet and private
enterprise networks using Internet protocols ("intranets") as a cost-effective
means to expand enterprise networks, engage in electronic commerce and increase
information exchange. This pervasive use of the Internet, intranets and
extranets (architecture linking companies with specific customers, suppliers and
trading partners) has increased the need for solutions that provide secure
communications because TCP/IP networks are not secure.

The need for internal security continues to grow as businesses deploy extranets,
intranets, internal networks using TCP/IP protocols, and browser-based
applications to facilitate geographically dispersed communications and the
transmission of information throughout an enterprise in a cost-effective manner.
Information becomes more vulnerable as organizations rely heavily on computer
networks for the electronic transmission of data. With the pervasive use of the
Internet and intranets, many organizations are discovering that network security
is a necessary element in successfully implementing distributed applications and
services, including electronic mail, electronic data interchange, electronic
commerce and information exchange services. In the absence of comprehensive
network security, individuals and organizations are able to exploit system
weaknesses to gain unauthorized access to networks and individual network
computers. These individuals and organizations use such access to alter or steal
data or, in some cases, to launch destructive attacks on data and computers
within a network. Through the adoption of VPN technology products, users can
create a so-called Virtual Private Network, which enables users to capitalize on
the inherently low cost of public networks in a highly secure manner, without
risk or compromise to their information assets.

Each of the following elements is critical in creating a complete network
security solution to protect an organization's data, network and computer
systems:

o DATA PRIVACY THROUGH ENCRYPTION. Preventing unauthorized users from viewing
private data through the process of "scrambling" data before it is
transmitted or placed into electronic storage.

o USER IDENTIFICATION AND AUTHENTICATION. Verifying the user's identity to
prevent unauthorized access to computer and network resources.

o AUTHORIZATION. Controlling which systems, data and applications a user can
access.

o DATA INTEGRITY. Ensuring that data, whether in storage or transmission, has
not been changed or compromised by any unauthorized manipulation.

o NON-REPUDIATION. Verifying that data transmissions have been executed
between specific parties so that neither party may legitimately claim that
the transaction did not occur.

Over the years, a number of network security products have been developed,
including passwords, token-based access devices, firewalls, encryption products,
biometrics devices, smart cards and digital certificates. Each of these products
was designed with a specific function or objective; however, none were designed
to meet all of the needs of enterprise-wide network security. Single function or
"point" products that have been developed to address one, or a limited number of
network security requirements, include the following:

o PASSWORDS AND TOKENS. Until recently, passwords were the most common method
of authentication. Static (non-changing) passwords were developed as the
first attempt to address the need for authentication. Static passwords,
however, are inadequate as they are susceptible to unauthorized viewing and
to attacks using software designed to randomly generate and enter thousands
of passwords. As a result, dynamic passwords, including single-use
passwords, were created to provide a greater level of authentication.
Dynamic password implementations include the use of time-varying and

4


challenge-response passwords. Generally, dynamic passwords require the use
of a hand-held, electronic device called a hardware token. Dynamic passwords
were subsequently strengthened by incorporating two-factor identification,
which provided a higher level of authentication in that two independent
components were combined to identify a user (for example, a bank ATM card
and a PIN code). However, dynamic passwords and two-factor identification
provide only a limited level of security because the sessions they
authenticate are still vulnerable to interception.

o FIREWALLS. Firewalls are network access control devices that regulate the
passage of information based on a set of administrator-defined rules.
Generally, firewalls are based upon one of two technical architectures:
packet filters (customarily used in routers) or proxy-based
application-level gateways. Packet filters screen network traffic and allow
or prevent network access based upon source and destination Internet
Protocol addresses. Proxy-based application-level gateways provide access to
applications on the network only after the user has identified the desired
application and submitted a valid password.

o ENCRYPTION. Encryption products provide privacy for transmitted data.
Encryption algorithms scramble data so only those users with the appropriate
decoding key are able to view transmitted or stored data. Public-key
encryption has recently gained additional credibility for managing the keys
(codes) used to encrypt and subsequently decrypt user-designated data.

o SMART CARDS. Smart cards are similar in size to credit cards, but contain a
small, tamper-proof microprocessor chip and are capable of storing data and
processing complex encryption algorithms. Smart cards are advanced
authentication tokens that are also capable of storing information, such as
credit card or bank account numbers, medical records, photographic images or
digital certificates.

o DIGITAL CERTIFICATES. A digital certificate serves as an individual's
electronic identification card. The certificates are digitally certified by
a third party, called a certificate authority, who vouches for the identity
of the certificate holder. Digital certificates are being standardized as a
means of authenticating on-line users and are perceived to be a key
technology for the expansion of secure transactions and electronic commerce.

As organizations increase their dependence on the Internet and deploy intranets,
the Company believes that there will be an increasing need for a comprehensive
enterprise-wide network security solution. Many network security vendors,
however, have focused on developing products that address only one or a limited
number of specific security requirements. In addition, products developed by
different vendors are often difficult to integrate with each other and pose
interoperability problems. Consequently, the Company believes that organizations
will increasingly demand comprehensive network security solutions that are easy
to implement and transparent to the user. These solutions must have the ability
to integrate with existing applications, networks and/or mainframe applications,
while being flexible and powerful enough to address the needs created by newly
developed technologies.

The current demand for VPN products is being driven by the desire to transact
sensitive communications across an inherently unsecure Internet to solve
everyday business and individual communication needs; i.e. (i) the increasing
need for employees to remotely access data, (ii) corporate intranets linking
multiple geographic locations, (iii) corporate extranets linking a company's
partners, suppliers and customers and (iv) the increasing demand for security in
electronic commerce. The increasing reliance on the Internet by corporate and
individual users and the increasing awareness to the potential risk to their
private information is causing such users to focus on security concerns. High
percentage increases in adoptions of VPNs are expected to continue as Internet
technologies, such as electronic commerce, information sharing and electronic
collaboration become more accepted. In addition, the costs of operating a
network utilizing the public lines or Internet are substantially less than T1/T3
interchanges and continue to decline. With the advent of VPNs, corporations have
a practical, low-cost solution to their networking needs.

5


The events of September 11, 2001 accelerated the rate at which the Department of
Defense, civilian agencies, and federal, state and local law enforcement are
adopting security solutions. As a result of the terrorist attacks, many of the
U.S. law enforcement and intelligence agencies are collaborating to investigate
and prosecute terrorist activities and conspiracies. This joint effort requires
sharing information on an unprecedented scale using, among other services, the
Department of Justice's Regional Information Sharing Systems ("RISS") Program
and the FBI LEO (Law Enforcement Online) Program, both of which are secured by
V-ONE's technology. The RISS Secure Intranet is a nationwide law enforcement
network that allows secure communications among more than 5,700 federal, state
and local law enforcement agencies. The FBI LEO program, sponsored by the FBI
Criminal Justice Information Services Division and in operation since 1996, is
an online service provided to over 37,000 law enforcement and criminal justice
officials. Sharing information among law enforcement agencies using RISS, LEO
and other networks is a security challenge that requires strongly encrypted
communications and powerful access controls. Securing these expanding networks
creates additional opportunities for VPN providers.

THE V-ONE SOLUTION

The Company offers a comprehensive suite of network security products that
address the need for identification and authentication, integrity,
non-repudiation, authorization and encryption. This combination of network
security products enables organizations to identify and authenticate network
users while controlling access to specific network services. The Company's
technology is designed to prevent unauthorized access to an organization's
mission critical applications and internal data without impeding permitted uses
of the organization's resources and information. The Company's products are
compatible with many leading hardware platforms and operating systems, as well
as many third-party security products. The Company's customers are able to
integrate V-ONE's security products into their networks with minimal impact on
existing systems and applications.

The Company's current suite of products can be combined and configured to
provide network perimeter security, secure remote access and
intra/inter-enterprise security to facilitate secured electronic commerce and
information exchange. The Company's principal products are SmartGate, a
client/server product that offers identification and authentication, data
integrity, non-repudiation, authorization and encryption, and SmartGuard
appliances. V-ONE's SmartGuard VPN appliances are built on high-speed Intel
processors. SmartGuard incorporates SmartGate security technology into a
"drop-in" suite of devices that are easy to install, deploy and manage. The
SmartGuard appliances use V-ONE's award-winning SmartGate VPN software solution
with a powerful user authentication system, access control database and strong
encryption capabilities. A robust stateful inspection firewall is integrated
with all SmartGuard appliances. SmartGuard's advanced VPN capabilities include
IPSec tunneling and application layer security that allows firewall traversal
without requiring end users to make network configuration changes. The Company
provides customers with two-factor identification, mutual authentication,
fine-grained access control and encryption by combining smart card emulation
technology with the SmartGate server. In addition, SmartGate users can access
enterprise networks from remote locations using SmartPass technology
incorporated in SmartGate.

The Company's technology provides customers with the ability to create network
security solutions designed to meet their specific network security
requirements. V-ONE's customers can securely deploy a broad range of services
and applications to engage in secured electronic transactions, information
exchange and remote access to mission critical applications and corporate
resources. The Company's technology is designed to be (i) modular, allowing
organizations to utilize the security product or products best suited to address
their immediate needs, with a seamless migration path to additional products as
required, (ii) scaleable, ranging from a single system supporting several users
to multiple systems potentially supporting hundreds of thousands of users, and
(iii) portable, securing access independent of any particular user's machine or
network entry point through the use of smart card technology.

6


STRATEGY

V-ONE's objective is to capitalize on its application level technology to become
the security solution of choice for large enterprises, including government
agencies and public sector organizations, financial institutions, service
providers, and commercial enterprises worldwide. V-ONE's products now include
both application level technology and IPSec, enabling organizations to employ
the most cost-effective and efficient security solution without compromising
data integrity and ensuring that communications will be completed successfully
and securely.

Key elements of V-ONE's strategy are:

INCREASING MARKET SHARE IN THE GOVERNMENT SECTOR. V-ONE will serve its
established base of government customers through existing and new channel
partners. V-ONE has successfully secured confidential information for the
government since shipping its first products in 1995. V-ONE technologies use all
approved government encryption methods, including the government's "triple DES"
Data Encryption Standard, and meet the standards of the U.S. government for
broad scale deployments. The triple DES standard is the strongest encryption
method employed by the U.S. government, and is applied to verify the user's
identity and to protect the flow of data itself. In addition, in December 2001,
the National Institute of Standards and Technology approved the Advanced
Encryption Standard ("AES") and is developing implementation protocols. V-ONE
has added AES to its library of encryption methods and incorporated this
algorithm as an approved encryption method. V-ONE incorporated AES as the
default encryption method in the current release of the V-ONE SmartGate product,
SmartGate 4.4, released in April 2003. Government clients currently using
V-ONE's technology to secure information include the U.S. Department of the
Treasury, the Department of Defense, more than 5,700 federal, state and local
law enforcement agencies and over 37,000 law enforcement and criminal justice
officials who share data through the RISS and LEO programs, two out of the three
National Drug Intelligence Centers, more than 30 regional Drug Traffic Centers,
12 state governments and several other regional and local law enforcement
initiatives. V-ONE's product capabilities are well suited for the government's
secure information sharing demands.

ENHANCING PRODUCT TECHNOLOGY TO ADDRESS CUSTOMER NEEDS. V-ONE intends to enhance
its technology through continued internal development and strategic
partnerships. V-ONE believes its current technology, consisting of the SmartGate
client/server software featuring its patented On-Line Registration ("OLR")
capability, the SmartGuard family of VPN appliances featuring the Command Center
management system, and an IPSec client released in January 2002, delivers
superior security, performance and cost savings when compared to any other
security products available in the market. V-ONE will focus its development
efforts on customer driven requirements for its government and commercial users
to deliver specific functionality including a wider and more feature-rich set of
management tools, additional high availability performance capabilities, and
enhancements for the emerging mobile enterprise/wireless access segment.

CAPITALIZING ON CHANNEL PARTNERS' MARKET PRESENCE TO INCREASE MARKET AWARENESS
OF V-ONE. V-ONE intends to use its OEM, Service Provider and Systems Integrator
partners' strong brand recognition and marketing resources to increase the
market's awareness of V-ONE's security products. This approach will allow V-ONE
to effectively maintain lower sales and marketing costs, preserving resources
for continuing product development. Although the Company has reduced its direct
marketing efforts, V-ONE will continue in its role as an active government
advisor.

SATELLITE MARKET. To address a critical enterprise need for secure VPN satellite
communication, V-ONE recently introduced SmartSAT, a program for users and
resellers of satellite IP data communications services. SmartSAT is built upon
SmartGate application layer security technology that can overcome standing
performance problems associated with satellite circuit propagation delays.

7


PRODUCTS

V-ONE's hardware and software security products deliver to users all the
essential features of a secure network: authentication, integrity, privacy and
non-repudiation. V-ONE's technology has met the tough standards of the U.S.
government for broad scale deployments and is FIPS (Federal Information
Processing Standards) validated, making it viable for the most demanding of
government or commercial environments. The Company's product portfolio offers
solutions for remote access, site-to-site, and extranet applications.

The cornerstone of V-ONE's network and application security solution is its
patented SmartGate client/server technology.

SmartGate Enterprise Solution
- -------------------------------
V-ONE's powerful SmartGate server software, available on Windows NT, Solaris,
BSD, and Red Hat Linux, allows a company to rapidly deploy a VPN solution
scalable to hundreds of thousands of concurrent users. It enables secure access
to TCP/IP based applications and other resources through the Internet by
providing a framework for mutual authentication, strong data encryption, access
control, audit logging and on-line registration. SmartGate works with all major
firewalls and supports a wide range of third-party authentication systems
including x.509 (PKI), LDAP, RSA SecurID, RADIUS, Entrust, and digital
certificates from multiple providers. Since SmartGate operates at the
application layer, it can be deployed into complex environments and overcome
Network Address Translation issues and other obstacles commonly encountered in
VPN implementations.

A patented OLR system enables VPN deployment to end users in a matter of
minutes. User IDs can be automatically generated without administrative
interaction.

SmartPass
- ---------
V-ONE's SmartPass client product runs as a non-intrusive application on the
desktop or mobile device, or as a Java applet on a browser, to provide VPN
connection services to the SmartGate server. The client is extremely well suited
for user devices with minimal consumption of system resources such as memory and
storage space. Installation is fast, simple and designed to take the complexity
of VPN implementation out of the hands of end users. To securely connect, an end
user simply enters an access code that verifies ownership of his or her
authentication token that can reside on a hard drive, floppy disk or smart card.
Advanced security related functions are performed automatically and hidden from
the end user. SmartPass is available on a very broad range of computing
platforms including Windows 95/98/NT/2000/XP/CE/Pocket PC, Solaris, HP-UX, BSD
UNIX, Red Hat Linux, Mac and Palm OS.

SmartAdmin
- ----------
Management of a V-ONE VPN is handled by means of SmartAdmin, a powerful,
flexible tool that enables administration of one or more SmartGate servers and
allows full control of user access to specific resources. The controls are both
easy to implement and precise. Access permissions can be as broad or as granular
as required, ranging from company-wide visibility down to an individual who can
access only a single file, application, service or URL. Access control
permissions can be created for groups and support a powerful hierarchy
capability (nested group) where groups inherit access permissions.
Administration can be centralized or distributed, and performed locally or
through a secure remote connection.

SmartGuard Appliances
- ---------------------
V-ONE's SmartGuard VPN appliances are built on high-speed Intel processors.
SmartGuard incorporates proven SmartGate security technology into a "drop-in"
suite of devices that are easy to install, deploy, and manage:

o SmartGuard 1000: a tabletop unit designed for branches and remote offices.
o SmartGuard 4000: a 1U rack mountable enterprise class device.

8


o SmartGuard 5000: a 2U high reliability enterprise system with redundant
components and a high availability option for the most demanding security
environments.

The SmartGuard appliances use V-ONE's award-winning SmartGate VPN software
solution with a powerful user authentication system, access control database and
strong encryption capabilities. A robust stateful inspection firewall is
integrated with all SmartGuard appliances.

SmartGuard's advanced VPN capabilities include IPSec tunneling and application
layer security that allow firewall traversal without requiring end users to make
network configuration changes. This innovative combination of network and
application level security allows site-to-site protection as well as the ability
to extend security to mobile users and business partners who require extranet
access. SmartGuard solutions are manageable from a single PC, directly or via
remote access.

The optional web accessible SmartGuard Command Center allows remote management
of a fully meshed network for large scale enterprise class solutions. The
ability to easily monitor, manage and control thousands of tunnels in a large
VPN network from a simple graphical interface is targeted for complex enterprise
and service provider implementations.

CUSTOMER SERVICE AND SUPPORT

V-ONE provides Tier 1 customer support service to direct customers and Tier 2
support service to its channel partners. V-ONE's Customer Care group provides
standard response services and optional enhanced services for large
implementations, including Extended Support and Rapid Response Support. Standard
service provides live telephone and on-line support between 8:30 A.M. and 5:00
P.M. Eastern Standard Time during V-ONE's normal business days. In addition,
V-ONE provides a toll-free callback system for customers who need service during
non-standard hours. On-call support engineers provide telephone support during
non-standard hours. Extended Support provides 24x7 coverage with standard
response times. Rapid Response is 24x7 with shorter response windows.

V-ONE's expert sales engineering group also provides critical customer support
throughout the pre-sales and implementation process, and is available for
assistance in support situations and enhancement engagements.

PRODUCT DEVELOPMENT

V-ONE has assembled a team of engineers with experience in the fields of
software development, network systems design, security standards, Internet
protocols and network management software. In addition to having the ability to
build complex software, V-ONE's engineering team has the skills and experience
to deliver turnkey appliance solutions.

V-ONE believes that strong product development capabilities are essential to its
strategy of enhancing its core technology, developing and incorporating
additional functions and maintaining the competitiveness of its product
offerings. V-ONE's research and development process is driven by market demand,
availability of new technology, evolution of Internet and security standards and
customer feedback. V-ONE's technology is its primary strength and it is critical
that V-ONE's products continue to evolve to meet the needs of the market. V-ONE
continues to develop new releases of SmartGate, its enterprise class
client/server software, and the SmartGuard appliance product line, including the
Command Center management tool.

V-ONE also provides secure wireless communication solutions with its current
technology. The Company intends to continue to develop this capability to meet
the anticipated demand for wireless LAN security and the increasing
implementation of mobile devices in the enterprise and government sectors.

9


MARKETING AND BUSINESS DEVELOPMENT

The Company believes that the future success of the V-ONE product offerings will
depend on the Company's ability to execute a much more sharply focused sales and
marketing strategy. To date, the Company has had success in the government
sector and plans to focus sales and marketing efforts on existing and potential
customers in the federal, state and local government sectors.

Similar to many other companies in the security sector, recent softness in
commercial IT spending and delays in government spending have adversely affected
V-ONE's growth performance. However, the Company has gained market share in
federal, state and local law enforcement and vertical market segments that
require advanced security technology products to meet the needs of complex
distributed network environments that must share information among disparate
information assets.

V-ONE has a growing installed customer base in federal, state and local law
enforcement. Successful law enforcement installations include the Department of
Justice's RISS program, the FBI's LEO and InfraGard programs, the Gateway ISI
Joint Terriorist Task Force program, the congressionally funded first responders
CMI-Services program, as well as installations with the Department of Defense.
Through its channel partners, the Company is gaining access to new customer
accounts in both government and commercial enterprises.


Government Markets
- ------------------
V-ONE's strongest component of revenue growth is in the law enforcement sector
based in part upon homeland security requirements. V-ONE security products have
become the "de facto standard" for the Department of Justice "as is" network
architecture for the FBI LEO, RISS and CMI-Services programs. V-ONE secures the
backbone of the newly combined LEO/RISS information sharing networks that are
critical to meeting strategic homeland security needs. CMI-Services, a Marine
Corp/FEMA initiative, was added to this growing network during 2002, and
expansion is planned in 2003 under the Department of Homeland Security. This
network provides secure access to proprietary databases across federal, state
and local government on a controlled "need to know" basis. In addition, order
flow from the U.S. Department of Defense has increased, including maintenance
orders and new product licenses for NAVAIR San Diego, JCS Pentagon, Bolling AFB,
Hickham AFB, Military Transport Management, DSSA (Defense Security System
Administration), Office of Inspector General, US Navy Undersea Warfare
Laboratory, Defense Threat Reduction Agency, and others.

Commercial Markets
- ------------------
V-ONE has identified financial services, healthcare and transportation as target
vertical markets, and is also pursuing the wireless and satellite segments
within these markets. V-ONE is carefully focused on a targeted group of
technologically sophisticated channel partners and is building additional
channels through a manufacturer representative initiative. V-ONE's products are
generating revenue through the Company's channel programs in North American and
European commercial target markets. The expansion of the functionality of the
SmartGuard appliance portfolio plays an important role in building V-ONE's
channel program, allowing V-ONE to better address the enterprise market with
"drop in" solutions for remote offices, corporate campuses, WLAN gateways, and
high-availability requirements.

Satellite Market
- ----------------
To address a critical enterprise need for secure VPN satellite communication,
V-ONE recently introduced SmartSAT, a program for users and resellers of
satellite IP data communications services. SmartSAT is built upon SmartGate
application layer security technology that can overcome long-standing
performance problems associated with satellite circuit propagation delays.
Satellite communications are a significant potential opportunity for VPN
application; however, realizing acceptable performance from a VPN over satellite

10


is a long-standing problem for IPSec VPN implementations. V-ONE application
layer security technology overcomes performance problems experienced by IPSec
implementations.

COMPETITION

The market for network security products is highly competitive, and V-ONE
expects competition to intensify in the future. V-ONE competes principally on
the basis of product security, breadth of remote client support, speed of
implementation, scalability and cost-effectiveness. The Company believes that it
competes favorably on the basis of these factors.

V-ONE participates in the VPN appliance and software market segments.
Competitors in these markets include:

o site-to-site IPSec security appliance and network security systems suppliers
such as SonicWall, Inc., WatchGuard Technologies Inc. and NetScreen
Technologies, Inc.;
o firewall and VPN software vendors such as Check Point Software Technologies
Ltd.;
o network equipment manufacturers such as Cisco Systems, Inc., Nokia
Corporation and Nortel Networks Corporation;
o remote client vendors such as SafeNet, Inc. and Certicom Corporation;
o suppliers that provide secure extranet solutions such as KyberPass
Corporation, Aventail Corporation and Symantec Corporation; and
o VPN management vendors such as SmartPipes, Inc.

The Company believes it maintains a distinct competitive advantage over other
providers by securing networks at the application level with powerful yet
precise user access controls. This functionality enables V-ONE to serve the
complex requirements of the large enterprise market where secure information
sharing across organizational boundaries and partner extranet communications are
required.

BACKLOG AND CUSTOMERS

The Company's customers order on an as-needed basis. The Company has typically
been able to ship products within 30 days after a customer submits a firm
purchase order. The Company does not generally maintain long-term contracts with
its customers that require customers to purchase its products. Accordingly, the
Company has not maintained and does not anticipate maintaining a backlog with
the exception of long-term service contracts.

SUPPLY SOURCES

Components used in the Company's network security products consist primarily of
computer diskettes and CD's purchased from commercial vendors. Components used
in the Company's SmartGate server products, SmartGuard Appliance products and
turnkey SmartWall products consist primarily of off-the-shelf computers, memory,
displays, power supplies and third-party peripherals (such as hard drives and
network interface cards).

The Company has agreements with at least two vendors for each of its parts and
components. However, the Company orders most of its parts and components from a
single vendor to maintain quality control and enhance working relationships. The
Company uses smart card readers manufactured by two contract manufacturers based
on the Company's design specifications. The Company has outsourced to hardware
fulfillment companies its hardware and hardware integration requirements.

11


While the Company believes that alternative sources of supply could be obtained,
the Company's inability to develop alternative sources if and as required in the
future could result in delays or reductions in product shipments that could have
a material adverse effect on the Company's ability to meet delivery schedules.

REGULATION AND GOVERNMENT CONTRACTS

The Company's information security products are subject to the export
restrictions administered by the U.S. Department of Commerce, which permit the
export of encryption products only with the required level of export license.
U.S. export laws prohibit the export of encryption products to a number of
hostile countries. Although to date the Company has been able to secure all
required U.S. export licenses, there can be no assurance that the Company will
continue to be able to secure such licenses in a timely manner in the future, or
at all.

In certain foreign countries, the Company's distributors are required to secure
licenses or formal permission before encryption products can be imported. To
date, except for certain limited cases, the Company's distributors have not been
denied permission to import the Company's products.

LICENSE AGREEMENTS

The Company's SmartGate and Wallet Technology software incorporate data
encryption and authentication technology owned by RSA Security, Inc. ("RSA").
The Company has a perpetual license agreement with RSA, which became effective
as of December 30, 1994.

There can be no assurance that the Company will be able to maintain its license
rights for the RSA data encryption and authentication technology, and the loss
of such rights could have a material adverse effect on the Company's ability to
develop and deliver its products. If RSA terminates the license agreement or
takes any other action that results in the loss of, or inability to maintain,
such licensed technology, the Company may incur lost sales, delays in delivery
of the Company's current products and services or delays in the introduction of
new products and services, which could have a material adverse effect on the
Company's business, financial condition and results of operations.

PATENTS, PROPRIETARY TECHNOLOGY, TRADEMARKS AND LICENSES

The Company's success and ability to compete are substantially dependent upon
internally developed technology and expertise. V-ONE has received eight patents
that expire over a period between 2014 and 2017. The patents cover critical
aspects of V-ONE technology, including ease of use advantages gained by quick
client deployment, expandability and management features. The Company's stylized
"V-ONE," the phrase "Security for a Connected World," and the Company's
"SmartGate" and "SmartGuard" products and certain other products are the subject
of U.S. and foreign tradename and trademark filings. Prosecution of these patent
applications and any other patent applications that the Company may subsequently
determine to file may require the expenditure of substantial resources. The
issuance of a patent from a patent application may take 24 months or longer.
There can be no assurance that the Company's technology will not become obsolete
while the Company's applications for patents are pending. There also can be no
assurance that any pending or future patent application will be granted, that
any future patents will not be challenged, invalidated or circumvented or that
the rights granted thereunder will provide competitive advantages to the
Company. The Company has pursued patent protection outside of the United States
for the technology covered by the most recently filed patent applications. There
can be no assurance that any such protection will be granted or, if granted,
that it will adequately protect the covered technology.

The Company's success is also dependent in part upon its proprietary software
technology. There can be no assurance that the Company's trade secrets or
non-disclosure agreements will provide meaningful protection for its proprietary
technology and other proprietary information. In addition, the Company relies on
"shrink wrap" license agreements that are not signed by the end user to license
the Company's products and, therefore, may be unenforceable under the laws of

12


certain jurisdictions. Further, there can be no assurance that others will not
independently develop similar technologies or duplicate any technology developed
by the Company or that its technology will not infringe upon patents, copyrights
or other intellectual property rights owned by others.

Further, the Company may be subject to additional risk as it enters into
transactions in countries where intellectual property laws are not well
developed or are poorly enforced. Legal protections of the Company's rights may
be ineffective in foreign markets, and technology manufactured or sold abroad
may not be protectable in jurisdictions in circumstances where protection is
ordinarily available in the United States.

The Company believes that, due to the rapid pace of technological innovation for
network security products, the Company's ability to establish and, if
established, maintain a position of technology leadership in the industry is
dependent more upon the skills of its development personnel than upon legal
protections afforded its existing or future technology.

As the number of security products in the industry increases and the
functionality of these products further overlaps, software developers may become
subject to infringement claims. There can be no assurance that third parties
will not assert infringement claims against the Company in the future with
respect to current or future products. The Company also may desire or be
required to obtain licenses from others to effectively develop, produce and
market commercially viable products. Failure to obtain those licenses could have
a material adverse effect on the Company's ability to market its software
security products. There can be no assurance that such licenses will be
obtainable on commercially reasonable terms, if at all, that the patents
underlying such licenses will be valid and enforceable or that the proprietary
nature of the unpatented technology underlying such licenses will remain
proprietary.

There has been, and the Company believes that there may be in the future,
significant litigation in the industry regarding patent and other intellectual
property rights. Although the Company is not currently the subject of any
material intellectual property litigation, litigation involving other software
developers, including companies from which the Company licenses certain
technology, could have a material adverse affect on the Company's ability to
develop new technologies and deliver products in its current suite of network
security products.

EMPLOYEES

As of February 28, 2003, the Company had 26 full-time employees and 5
consultants. Of these individuals, 12 were in sales and marketing, 11 were in
research and product development, and 8 were in administration. None of the
Company's employees is represented by a labor union or is subject to a
collective bargaining agreement. The Company has never experienced a work
stoppage and believes that its employee relations are good.

RISK FACTORS THAT MAY AFFECT FUTURE RESULTS AND MARKET PRICE OF COMMON STOCK

V-ONE operates in a rapidly changing environment that involves numerous risks,
some of which are beyond V-ONE's control. The following discussion addresses
risks V-ONE believes to be material to its business and operations. Readers
should carefully consider the following risk factors before purchasing Common
Stock of V-ONE. Readers are also referred to other documents filed by V-ONE with
the Securities and Exchange Commission ("SEC"), which may identify important
risk factors for V-ONE.

V-ONE'S ACCUMULATED DEFICIT COULD AFFECT OVERALL OPERATIONS. As of December 31,
2002, V-ONE had an accumulated deficit of approximately $65,014,000. V-ONE
currently expects to incur additional net losses over the next several quarters.
V-ONE may not achieve or sustain profitability or significant revenues in the

13


short run. To address these risks, V-ONE must, among other things, continue its
emphasis on research and development, successfully execute and implement its
marketing strategy, respond to competitive developments and seek to attract and
retain talented personnel. V-ONE may be unable to successfully address these
risks and the failure to do so could have a material adverse effect on V-ONE's
business, financial condition, results of operations and cash flows.

Revenues for the years 1998, 1999, 2000, 2001 and 2002 were approximately
$6,260,000, $4,966,000, $4,554,000, $4,990,000 and $3,553,000, respectively.
Losses attributable to holders of Common Stock for the years 1998, 1999, 2000,
2001 and 2002 were approximately $9,407,000, $9,952,000, $9,232,000, $9,911,000
and $6,227,000, respectively. V-ONE's results of operations in recent periods
may not be an accurate indication of future results of operations in light of
the evolving nature of the network security market and the uncertainty of the
demand for Internet and intranet products in general and V-ONE's products in
particular.

OPERATING LEVELS WILL BE AFFECTED BY V-ONE'S NEED FOR ADDITIONAL CAPITAL.
V-ONE's cash used in operating activities was approximately $3.2 million in
fiscal 2002, an average "burn rate" of approximately $264,000 a month.
Notwithstanding acceptance of V-ONE's security concepts and critical acclaim for
its products, there can be no assurance that the consummation of sales of
V-ONE's products to existing customers or proposed agreements with potential
customers will generate timely or sufficient revenue for V-ONE to cover its cost
of operations and meet its cash flow requirements. Accordingly, V-ONE may not
have the funds needed to sustain operations during 2003. The Company is seeking
to expand its current banking relationships to explore alternatives to preserve
its operations and maximize stockholder value, including potential strategic
partnering relationships, a business combination with a strategically placed
partner, or a sale of the Company.

In addition, the Company was not able to satisfy the minimum listing
requirements for continued listing on the Nasdaq SmallCap Market and is now
trading on the OTC Bulletin Board ("OTCBB"). The transfer to the OTCBB was
effected without interruption in the trading market for the Company's securities
and the ticker symbol for the Company's securities has not changed.

In July 2002, the Company took steps to reduce expenses by implementing a
reduced workweek designed to ensure that customers' requirements are met without
jeopardizing the Company's workforce. The Company effected additional staff
reductions in January 2003, approximating 20% of its employees. For the
immediate future, V-ONE will focus on existing and potential customers in the
government sector, limited and targeted marketing operations to commercial
accounts, and minimizing general and administrative expenditures and all
possible capital expenditures. V-ONE may not be successful in further reducing
operating levels or, even at reduced operating levels, V-ONE may not be able to
maintain operations for any extended period of time without generating revenue
from existing and new customers, additional capital or a significant strategic
transformative event. The Company's ability to continue as a going concern is
dependent on its ability to generate sufficient cash flow to meet its
obligations on a timely basis or to obtain additional funding.

SALES TO GOVERNMENT AGENCIES CONSTITUTE A SIGNIFICANT PERCENTAGE OF V-ONE'S
REVENUE AND ARE SUBJECT TO VARIOUS POLICIES AND LENGTHY TESTING PERIODS.
Government contracts may be terminated by the government without cause and no
government agency or department has an obligation to purchase products from
V-ONE in the future. Moreover, sales to and contracts with government agencies
are subject to reductions or delays in funding, risks of disallowance of costs
upon audit, changes in government procurement policies, the necessity to
participate in competitive bidding and, with respect to contracts involving
prime contractors or government-designated subcontractors, the inability of such
parties to perform under their contracts. In addition, product implementation in
government sales may be subject to extended periods of rigorous validation
testing and a lengthy approval process by government agencies and bureaus within
an agency. Such testing and approval may delay contract awards and payments to
V-ONE under such contracts. V-ONE estimates that for the fiscal year ended

14


December 31, 2002, sales to the U.S. government constituted approximately 60% of
its revenue.

CONTINUED MARKET ACCEPTANCE OF SMARTGATE, SMARTGUARD AND SMARTWALL IS NOT
GUARANTEED. V-ONE currently generates most of its product revenues from its
software, SmartGate, and hardware, SmartGuard and SmartWall, products.
SmartGate, SmartGuard and SmartWall have met with a favorable degree of market
acceptance. The percentage of total revenue for software and hardware,
respectively, was 56.3% to 17.4% for 2000, 50.0% to 23.6% for 2001 and 47.4% to
9.9% for 2002. However, SmartGate, SmartGuard or SmartWall may not continue to
be accepted in the future. In addition, any or all of V-ONE's other current or
future products could fail to win market acceptance.

RISKS OF COMPETITION COULD AFFECT V-ONE'S MARKET SHARE. V-ONE faces intense
competition in all of its market segments. The market for network security
products is very competitive and V-ONE expects competition to intensify in the
future. There can be no assurance that V-ONE's products will command a
significant share of the network security market. Many of V-ONE's competitors
have significantly greater resources, generate higher revenue and have greater
name recognition than V-ONE. There can be no assurance that V-ONE's competitors
will not develop products that are superior to those developed by V-ONE or adapt
more quickly than V-ONE to new technologies or evolving industry trends.
Increased competition may result in price reductions, reduced gross margins or
loss of market share, any of which could have a material adverse effect on
V-ONE's revenue stream. There is no assurance that V-ONE will be able to compete
effectively against current or future competitors.

RISK OF ERRORS, FAILURES AND PRODUCT LIABILITY COULD AFFECT MARKET ACCEPTANCE OF
V-ONE'S PRODUCTS. The complex nature of V-ONE's software products can make the
detection of errors or failures difficult when products are introduced. If
errors or failures are subsequently discovered, this may result in delays, lost
revenues, lost customers during the correction process, damage to V-ONE's
reputation and claims against it. A malfunction or the inadequate design of
V-ONE's products could result in tort or warranty claims. V-ONE generally
attempts to reduce the risk of such losses to itself and to the companies from
which it licenses technology through warranty disclaimers and liability
limitation clauses in its license agreements. V-ONE may not have obtained
adequate contractual protection in all instances or where otherwise required
under agreements it has entered into with others. In addition, these measures
may not be effective in limiting V-ONE's liability to end users and to the
companies from which V-ONE licenses technology. V-ONE currently has liability
insurance. However, V-ONE's insurance coverage may not be adequate and any
product liability claim against V-ONE for damages resulting from security
breaches could be substantial. In addition, a well-publicized actual or
perceived security breach could adversely affect the market's perception of
security products in general or V-ONE's products in particular.

RISKS OF CHANGES IN TECHNOLOGY AND INDUSTRY COULD AFFECT DEMAND FOR V-ONE'S
PRODUCTS. The network security industry is characterized by rapid changes,
including evolving industry standards, frequent new product introductions,
continuing advances in technology and changes in customer requirements and
preferences. Advances in techniques by individuals and entities seeking to gain
unauthorized access to networks could expose V-ONE's existing products to new
and unexpected attacks and require accelerated development of new products or
enhancements to existing products. V-ONE may be unable to counter challenges to
its current products. V-ONE's competitors may develop superior products and
V-ONE's future products may not keep pace with technological changes implemented
by competitors or persons seeking to breach network security. Its products may
not satisfy evolving consumer preferences and V-ONE may not be successful in
developing and marketing products for any future technology. Failure to develop
and introduce new products and improve current products in a timely fashion
could result in a decrease in the demand for V-ONE's products and of V-ONE's
market share.

RISK OF DEVELOPMENT DELAYS COULD AFFECT V-ONE'S ABILITY TO MEET DELIVERY
SCHEDULES. V-ONE may experience delays in software development triggered by
factors such as insufficient staffing or the unavailability of development
related software, hardware or technologies. Further, when developing new

15


software products, V-ONE's schedules may be altered as a result of changes to
the product specifications in response to customer requirements, market
developments, performance problems or V-ONE-initiated changes. When developing
complex software products, the technology market may shift during the
development cycle, requiring V-ONE either to enhance or change a product's
specifications. All of these factors may cause a product to enter the market
behind schedule, which may adversely affect market acceptance of the product or
place it at a disadvantage to a competitor's product that has already gained
market share or market acceptance during the delay.

RISKS ASSOCIATED WITH LONG SALES CYCLE MAKE IT DIFFICULT TO PREDICT RESULTS. The
sales cycle associated with V-ONE's products is likely to be lengthy due to a
number of significant risks over which V-ONE has little or no control. As a
result, V-ONE finds it difficult to predict quarterly results and order backlog,
if any, at the beginning of any period. As a result, product revenues in any
period will be substantially dependent on orders booked and registered in that
period.

ADVERSE ECONOMIC IMPACT OF A SLOWING GLOBAL ECONOMY COULD IMPAIR V-ONE'S
REVENUES. The slowing global economy, as further hampered by the events of
September 11, 2001, has created an uncertain international economic environment,
and management cannot predict the impact of the slowing global economy, any
future terrorist acts or any related military action on V-ONE's customers or
their businesses. In particular, V-ONE's commercial customers could be
negatively affected by the sluggish international economy. Although management
believes that spending on security products will increase as a result of these
events, if businesses curtail or eliminate capital spending on information
technology, or if downturns in the Internet infrastructure and related markets
continue, businesses may delay or cancel orders for security products which
could result in reduced or cancelled orders for V-ONE's products. In addition,
these uncertain economic times could cause longer sales cycles, payment delays
and price pressure.

MARKET VOLATILITY COULD AFFECT V-ONE'S STOCK PRICE. The market price of V-ONE's
Common Stock could be subject to significant fluctuations in response to
variations in quarterly operating results and other factors, such as
announcements of new products by V-ONE or its competitors and changes in
financial estimates by securities analysts or other events. Moreover, the stock
market has experienced extreme volatility that has particularly affected the
market prices of equity securities of many technology companies and that has
often been unrelated and disproportionate to the operating performance of such
companies. Broad market fluctuations as well as economic conditions generally
and in the software industry specifically, may adversely affect the market price
of V-ONE's Common Stock.

V-ONE DEPENDS ON KEY PERSONNEL WHO WOULD BE DIFFICULT TO REPLACE. V-ONE's
success depends, to a large extent, upon the performance of its senior
management and its technical, sales and marketing personnel. The loss of key
personnel or the inability to attract additional qualified personnel could
materially and adversely affect V-ONE's results of operations and product
development efforts. V-ONE has entered into an employment agreement with
Margaret E. Grayson, its President and Chief Executive Officer, that provides
for fixed terms of employment. However, V-ONE has not historically provided such
types of employment agreements to its other employees. This practice may
adversely affect V-ONE's ability to attract and retain the necessary technical,
management and other key personnel.


ITEM 2. PROPERTIES

In 2002, the Company leased approximately 28,312 square feet of office space at
20250 Century Boulevard, Suite 300, Germantown, Maryland. The termination of
this lease in February 2003 included a full release of future occupancy
obligations of the Company for these premises from the date of the lease
termination. Amounts due for unpaid rents during the term of occupancy in the
amount of $375,000, recorded as accrued rent, will be paid in equal monthly
installments over two years beginning on March 1, 2003. The Company entered into
a new lease agreement effective March 1, 2003 for 9,635 square feet of office
space at 20300 Century Boulevard, Suite 200, Germantown, Maryland under a lease
agreement that terminates on February 28, 2008. The Company expects that this
space will be sufficient for its needs through expiration of the lease.

16


ITEM 3. LEGAL PROCEEDINGS

None.


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of the Company's security holders during the
quarter ended December 31, 2002.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's Common Stock was traded in the Nasdaq National Market from the
Company's IPO on October 24, 1996 through September 3, 1999 when it was
transferred to the Nasdaq SmallCap Market. In 2002, Nasdaq notified the Company
that it had questions concerning, among other things, the Company's ability to
maintain the minimum listing requirements for continued Nasdaq listing. The
Company was not able to satisfy the minimum listing requirements. As a result,
the Company's Common Stock was removed from the Nasdaq SmallCap Market and since
October 18, 2002 has been trading on the OTCBB. The transfer to the OTCBB was
effected without interruption in the trading market for the Company's securities
and the ticker symbol for the Company's securities remains VONE. The following
table sets forth the high and low prices of the Company's Common Stock for each
quarter during the two-year period ended December 31, 2002. OTCBB prices reflect
inter-dealer prices, without retail mark-up, mark-down or commission and may not
necessarily represent actual transactions.

2002
----
High Low
---- ---
First Quarter $ 1.47 $ 0.78
Second Quarter $ 0.93 $ 0.50
Third Quarter $ 0.33 $ 0.20
Fourth Quarter $ 0.40 $ 0.13

2001
----
High Low
---- ---
First Quarter $ 3.19 $ 0.53
Second Quarter $ 2.80 $ 0.94
Third Quarter $ 1.49 $ 0.85
Fourth Quarter $ 1.98 $ 0.89

According to records of the Company's transfer agent, the Company had
approximately 214 record holders on February 28, 2003. Because brokers and other
institutions hold many of such shares on behalf of stockholders, the Company is
unable to estimate the total number of stockholders represented by these record
holders. The following table sets forth the low and high sale prices of the
Company's Common Stock for each quarter during the two-year period ended
December 31, 2002.

The Company has never declared or paid cash dividends on its Common Stock. The
Company anticipates that all of its net earnings, if any, will be retained for
use in its operations and does not anticipate paying cash dividends on its

17


Common Stock in the foreseeable future. Payments of future cash dividends, if
any, will be at the discretion of the Company's Board of Directors after taking
into account various factors, including the Company's financial condition,
operating results, current and anticipated cash needs and restrictions on the
payment of dividends as required by the terms of the Company's 8% Secured
Convertible Notes and Series C and Series D Preferred Stock, as discussed in
Note 6 to the financial statements beginning on page 30 of this Annual Report on
Form 10-K.

The information regarding securities authorized for issuance under equity
compensation plans is incorporated by reference from the "Equity Compensation
Plans" section of the proxy statement for the Company's annual meeting of
stockholders to be held on June 5, 2003.

ITEM 6. SELECTED FINANCIAL DATA

The selected financial data set forth below with respect to the Company's
Statements of Operations for the years ended December 31, 2000, 2001 and 2002
and balance sheets as of December 31, 2001 and 2002 are derived from the
financial statements of the Company included elsewhere in this Annual Report on
Form 10-K. The following financial data as of December 31, 1998, 1999 and 2000
and for each of the years ended December 31, 1998 and 1999 are derived from
audited financial statements of the Company not included in this Annual Report
on Form 10-K. The financial data set forth below should be read in conjunction
with the Company's financial statements and the notes thereto included elsewhere
in this Annual Report and "Management's Discussion and Analysis of Financial
Condition and Results of Operations."

18


V-ONE CORPORATION
STATEMENTS OF OPERATIONS



Year ended December 31,
----------------------------------------------------------------------------------------

Statement of Operations Data: 1998 1999 2000 2001 2002
---- ---- ---- ---- ----

Revenues:
Products $ 5,798,542 $ 3,427,422 $ 3,356,086 $ 3,669,817 $ 2,033,413
Consulting and services 461,263 1,538,258 1,197,544 1,320,345 1,519,613
------------ ------------ ------------ ------------ ------------
Total revenues 6,259,805 4,965,680 4,553,630 4,990,162 3,553,026
------------ ------------ ------------ ------------ ------------
Cost of revenues:
Products 1,623,396 973,866 441,752 824,305 190,262
Consulting and services 241,683 328,333 278,327 509,570 293,363
------------ ------------ ------------ ------------ ------------
Total cost of revenues 1,865,079 1,302,199 720,079 1,333,875 483,625
------------ ------------ ------------ ------------ ------------
Gross profit 4,394,726 3,663,481 3,833,551 3,656,287 3,069,401

Operating expenses:
Research and development 2,618,914 2,848,955 3,440,397 4,009,889 2,720,321
Sales and marketing 7,132,656 6,491,987 6,041,926 4,891,170 3,028,590
General and administrative 3,896,210 3,118,829 3,517,068 2,537,103 2,220,138
------------ ------------ ------------ ------------ ------------
Total operating expenses 13,647,780 12,459,771 12,999,391 11,438,162 7,969,049
------------ ------------ ------------ ------------ ------------
Operating loss (9,253,054) (8,796,290) (9,165,840) (7,781,875) (4,899,648)

Interest (expense) income:
Interest expense (65,372) (676,443) (25,945) (11,560) (637,018)
Interest income 125,030 164,841 329,770 249,575 16,833
Other (expense) income - - - 1,306,582 (7,558)
------------ ------------ ------------ ------------ ------------
Total interest (expense)
income 59,658 (511,602) 303,825 1,544,597 (627,743)
------------ ------------ ------------ ------------ ------------

Net loss before extraordinary item (9,193,396) (9,307,892) (8,862,015) (6,237,278) (5,527,391)

Extraordinary item - early
extinguishment of debt 110,879 (372,052) - - -
------------ ------------ ------------ ------------ ------------

Net loss (9,193,396) (9,679,944) (8,862,015) (6,237,278) (5,527,391)

Dividend on preferred stock 110,879 272,245 369,979 741,245 699,901
Deemed dividend on preferred stock 102,755 - - 2,932,023 -
------------ ------------ ------------ ------------ ------------

Loss attributable to holders
of common stock $ (9,407,030) $ (9,952,189) $ (9,231,994) $ (9,910,546) $ (6,227,292)
============ ============= ============= ============= =============

Basic and diluted loss per share
Loss before extraordinary item $ (0.68) $ (0.57) $ (0.44) $ (0.44) $ (0.25)
============ ============= ============= ============= =============

Net loss attributable to holders
of common stock $ (0.68) $ (0.59) $ (0.44) $ (0.44) $ (0.25)
============ ============= ============= ============= =============

Weighted average number of
common shares outstanding 13,898,450 16,938,205 20,871,076 22,576,188 25,230,360
============ ============= ============= ============= =============






December 31,
----------------------------------------------------------------------------------------
1998 1999 2000 2001 2002
---- ---- ---- ---- ----

Balance Sheet Data:

Working capital (deficit) ($1,277,368) $6,629,846 $1,591,967 $2,164,448 ($1,958,213)
Total assets 3,922,192 9,775,436 5,450,618 4,732,324 972,082
Long-term debt, less current portion 197,982 119,746 47,803 - -
Series A Convertible Preferred Stock - - - - -
Series B Convertible Preferred Stock - 1,288 1,288 - -
Series C Redeemable Preferred Stock - 335 55 43 43
Series D Convertible Preferred Stock - - - 3,675 3,021
Total shareholder's equity 635,725 7,841,603 2,721,581 2,882,367 ($1,671,750)


19


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

FORWARD-LOOKING INFORMATION

All forward-looking information contained in this Management's Discussion and
Analysis of Financial Condition and Results of Operations is based on
management's current knowledge of factors affecting the Company's business. The
Company's actual results may differ materially if these assumptions prove
invalid. Significant factors, while not all inclusive, are:

o The possibility of increasing competition in the Company's market place.

o The potential for changes in technology and industry.

o The risks associated with long sales cycles and inability to predict
quarterly results.

See pages 13 through 16 for a more detailed discussion of the factors that may
affect the Company's business.

OVERVIEW

The Company generates revenues primarily from software licenses and the sale of
hardware products and, to a lesser extent, consulting and related services. The
Company anticipates that revenues from software and hardware products will
continue to be the principal source of the Company's total revenues. The Company
does not have any off balance sheet arrangements or significant transactions
with related parties.

CRITICAL ACCOUNTING POLICIES

V-ONE considers certain accounting policies related to revenue recognition,
capitalized software development costs and valuation of accounts receivable to
be critical policies due to the estimation processes involved in each.

Revenue Recognition
- -------------------
V-ONE's revenue recognition policy is critical because revenue is a key
component of the Company's results of operations. The Company follows very
specific and detailed guidelines in measuring revenue; however, certain
judgments affect the application of the Company's revenue policy. Revenue
results are difficult to predict, and any shortfall in revenue or delay in
recognizing revenue could cause operating results to vary significantly from
quarter to quarter and could result in future operating losses.

Capitalized Software Development Costs
- --------------------------------------
V-ONE's policy on capitalized software costs determines the timing of the
Company's recognition of certain development costs. In addition, this policy
determines whether the cost is classified as development expense or cost of
license fees. Management is required to use professional judgment in determining
whether development costs meet the criteria for immediate expense or
capitalization.

Valuation of Accounts Receivable
- --------------------------------
V-ONE maintains allowances for doubtful accounts for estimated losses resulting
from the inability of its customers to make required payments. If the financial
condition of V-ONE's customers were to deteriorate, resulting in an impairment
of their ability to make payments, additional allowances may be required.

20


RESULTS OF OPERATIONS

The following table sets forth certain statement of operations data as a
percentage of revenues for the periods indicated:


Year ended December 31,
-----------------------------------
2000 2001 2002
---- ---- ----
Revenues:

Products 73.7% 73.5% 57.2%

Consulting and services 26.3 26.5 42.8
---------- ---------- ----------
Total revenues 100.0 100.0 100.0
---------- ---------- ----------
Cost of revenues:

Products 9.7 16.5 5.4

Consulting and services 6.1 10.2 8.3
---------- ---------- ----------

Total cost of revenues 15.8 26.7 13.6
---------- ---------- ----------

Gross profit 84.2 73.3 86.4

Operating expenses:

Research and development 75.6 80.4 76.6

Sales and marketing 132.7 98.1 85.2

General and administrative 77.2 50.8 62.5
---------- ---------- ----------

Total operating expenses 285.5 229.3 224.3
---------- ---------- ----------

Operating loss (201.3) (156.0) (137.9)

Other income (expense):

Interest expense (0.5) (0.2) (17.9)

Interest income 7.2 5.0 0.5

Other income - 26.2 (0.2)
---------- ---------- ----------

Total other income (expense) 6.7 31.0 (17.7)
---------- ---------- ----------
Loss before extraordinary
item (194.6) (125.0) (155.6)

Extraordinary loss - early
extinguishment of debt - - -
---------- ---------- ----------

Net loss (194.6) (125.0) (155.6)

Dividends on preferred stock 8.1 14.9 19.7

Deemed dividends on preferred
stock - 58.7 -
---------- ---------- ----------

Loss attributable to holders
of Common Stock (202.7)% (198.6)% 175.3)%
=========== =========== ===========

21


COMPARISON OF FISCAL 2002 AND 2001

Revenues
- --------

Total revenues decreased to approximately $3,553,000 in 2002 from approximately
$4,990,000 in 2001. Product revenues are derived principally from software
licenses and the sale of hardware products. Product revenues decreased to
approximately $2,033,000 in 2002 from approximately $3,670,000 in 2001. The
decrease in product revenues from 2001 to 2002 was due principally to
recognition of revenue in 2001 of approximately $1,236,000 under the Company's
Licensing and Distribution Agreement with Citrix Systems, Inc., recorded as
sales of the Company's SmartGate product.

Consulting and services revenues are derived principally from fees for services
complementary to the Company's products, including consulting, maintenance and
training. Consulting and services revenues increased to approximately $1,520,000
in 2002 from approximately $1,320,000 in 2001.

Costs of Revenues
- -----------------

Total costs of revenues as a percentage of total revenues were 13.6% and 26.7%
in 2002 and 2001, respectively. The percentage decrease of 13.1% is comprised of
lower costs of product revenue, which decreased to 5.4% in 2002 from 16.5% in
2001 and lower costs of consulting and services revenue, which decreased to 8.2%
of total revenues in 2002 from 10.2% in 2001.

Costs of product revenue consist principally of the costs of computer hardware,
licensed technology, manuals and labor associated with the distribution and
support of the Company's products and shipping costs. Costs of product revenue
decreased to approximately $190,000 in 2002 from approximately $824,000 in 2001,
a decrease of $634,000. Costs of product revenue as a percentage of product
revenues were 9.4% and 22.5% for 2002 and 2001, respectively. The dollar and
percentage decreases in 2002 over 2001 were attributable primarily to a higher
mix of SmartGate software licenses and a lower proportion of turnkey systems and
third-party firewall sales (decreased $498,000 or 14.0% of total revenues),
which have higher costs of revenues when compared to SmartGate software
licenses.

Costs of consulting and services revenue consist principally of personnel and
related costs incurred in providing consulting, support and training services to
customers. Costs of consulting and services revenue decreased by $217,000 to
approximately $293,000 in 2002 from $510,000 in 2001, due primarily to a smaller
portion of third-party products with proportionately higher support costs
(decreased $171,000 or 4.8% of total revenues) and lower costs of training
(decreased $53,000 or 1.5% of total revenues). Costs of consulting and services
revenue as a percentage of consulting and services revenues were 19.3% and 38.6%
for 2002 and 2001, respectively.

Operating Expenses
- ------------------

Research and Development -- Research and development expenses consist
principally of the costs of research and development personnel and other
expenses associated with the development of new products and enhancement of
existing products. Research and development expenses decreased to approximately
$2,720,000 in 2002 from approximately $4,010,000 in 2001. Research and
development expenses as a percentage of total revenues were 76.6% and 80.4% in
2002 and 2001, respectively. The dollar and percentage decreases in 2002 over
2001 of approximately $1,290,000 and 32.2%, respectively, were primarily due to
decreases in the costs of personnel of approximately $484,000 and in consulting
services of approximately $465,000. The Company believes that a continuing
commitment to research and development is required to remain competitive.
Accordingly, if cash resources allow, the Company intends to allocate
substantial resources to research and development, but research and development
expenses may vary as a percentage of total revenues.

22


Sales and Marketing -- Sales and marketing expenses consist principally of the
costs of sales and marketing personnel, advertising, promotions and trade shows.
Sales and marketing expenses decreased to approximately $3,029,000 in 2002 from
approximately $4,891,000 in 2001. Sales and marketing expenses as a percentage
of total revenues were 85.2% and 98.0% in 2002 and 2001, respectively. The
dollar decrease of $1,862,000 and percentage decrease of 38.1% in 2002 from 2001
were principally due to lower costs of personnel (decreased $417,000 or 11.7% of
total revenues), lower levels of advertising and promotion expenses (decreased
$348,000 or 9.8% of total revenues), lower costs of travel (decreased $160,000
or 4.5% of total revenues), and lower costs of consulting (decreased $380,000 or
10.7% of total revenues) in 2002 over 2001.

General and Administrative -- General and administrative expenses consist
principally of the costs of finance, management and administrative personnel and
facilities expenses. General and administrative expenses decreased to
approximately $2,220,000 in 2002 from approximately $2,537,000 in 2001. General
and administrative expenses as a percentage of total revenues were 62.5% and
50.8% in 2002 and 2001, respectively. The decrease in expense in 2002 resulted
from lower costs of personnel (decreased $253,000 or 7.1% of total revenues),
lower costs of consulting (decreased $120,000 or 3.4% of total revenues),
partially offset by higher legal costs (increased $69,000 or 1.9% of total
revenues) and higher costs of directors and officers insurance (increased
$142,000 or 4.0% of total revenues) in 2002 compared with 2001. The increase in
percentage of revenues of 11.7% consists of lower expenses of 12.5% and lower
revenues of 28.8% for 2002.

Other Income (Expense) -- Other income (expense) represents interest income and
expense and other income. Interest income represents interest earned on cash,
cash equivalents and marketable securities. Interest income was approximately
$17,000 in 2002 compared to $250,000 in 2001. Interest income was derived
primarily from interest earned on the proceeds from the Company's private
placements of securities. Interest expense represents interest payable or
accreted on promissory notes and capitalized lease obligations. Interest expense
increased from approximately $12,000 in 2001 to approximately $637,000 in 2002,
substantially all of which was for recognition of a beneficial conversion
feature on the Company's 8% Secured Convertible Notes, discussed below. Other
income in 2001 of approximately $1,307,000 represents the gain on the sale of
its 6.8% holding in the stock of NFR Security, Inc. (formerly Network Flight
Recorder).

Income Taxes -- The Company did not incur income tax expenses in fiscal years
ending December 31, 2002 and 2001 as a result of the net loss incurred during
those periods. The Company expects that information relating to net operating
loss carry forwards will be provided upon completion of the fiscal 2002 audit.

Dividends on Series C and D Preferred Stock -- The Company provided
approximately $741,000 for a dividend on the Series C and Series D Preferred
Stock during 2001, and approximately $700,000 for dividends on both the Series C
and Series D Preferred Stock during 2002.

Deemed Dividends on Series D Preferred Stock -- In 2001, the Company recorded
deemed dividends of $2,932,000 on the Series D Preferred Stock, in accordance
with the accounting treatment for convertible preferred stock with a beneficial
conversion feature. The proceeds received in the transaction were first
allocated between the convertible instrument and the Series D detachable warrant
on a relative fair value basis. The difference between the fair market value of
the Common Stock on the commitment date and the effective conversion price was
recorded as a deemed dividend.

Recorded Debt Discount Relating to 8% Secured Convertible Notes -- In 2002, upon
the issuance of 8% Secured Convertible Notes ("Notes"), the Company recorded a
debt discount of approximately $184,980 in accordance with the accounting
requirements for a beneficial conversion feature on the Notes. During 2002, the
Company amortized approximately $173,222 of the discount to interest expense.
Additionally, the Company will record interest expense upon conversion of the
Notes as a result of the embedded conversion feature. The additional interest

23


expense is not recorded until conversion because the Notes contain a contingency
that does not permit the number of shares to be received upon conversion to be
calculated until conversion occurs. As of December 31, 2002, holders had
converted $585,000, or 49% of the principal of the Notes, into shares of Common
Stock. Upon such conversion, the Company recorded $101,600 in interest expense.

COMPARISON OF FISCAL 2001 AND 2000

Revenues
- --------

Total revenues increased to approximately $4,990,000 in 2001 from approximately
$4,554,000 in 2000. Product revenues are derived principally from software
licenses and the sale of hardware products. Product revenues increased to
approximately $3,670,000 in 2001 from approximately $3,356,000 in 2000. The
increase in product revenues from 2000 to 2001 was due principally to revenue
derived from initial recognition of revenue under the Company's Licensing and
Distribution Agreement with Citrix Systems, Inc. that was initially executed in
2000, which amounted to approximately $1,236,000 in sales of the Company's
SmartGate product, offset by a decrease in revenues from other customers.

Consulting and services revenues are derived principally from fees for services
complementary to the Company's products, including consulting, maintenance and
training. Consulting and services revenues increased to approximately $1,320,000
in 2001 from approximately $1,198,000 in 2000.

Costs of Revenues
- -----------------

Total costs of revenues as a percentage of total revenues were 26.7% and 15.8%
in 2001 and 2000, respectively. The percentage increase of 10.9% is comprised of
higher costs of product revenue which increased to 16.5% in 2001 from 9.7% in
2000, and higher costs of consulting and services revenue which increased to
10.2% of total revenues in 2001 from 6.1% in 2000.

Costs of product revenue consist principally of the costs of computer hardware,
licensed technology, manuals and labor associated with the distribution and
support of the Company's products and shipping costs. Costs of product revenue
increased to approximately $824,000 in 2001 from approximately $442,000 in 2000,
an increase of $382,000. Costs of product revenue as a percentage of product
revenues was 22.5% and 13.2% for 2001 and 2000, respectively. The dollar and
percentage increases in 2001 over 2000 were attributable in part to a higher mix
of SmartGuard and SmartWall products and turnkey hardware sales (increased
$273,000 or 5.5% of total revenues), which have higher costs of revenues,
compared to SmartGate software licenses. An additional factor in the dollar and
percentage increase was the impact of the write-off of obsolete inventory in
2001 which amounted to an increase over 2000 of approximately $153,000 or 3.1%
of total revenues.

Costs of consulting and services revenue consist principally of personnel and
related costs incurred in providing consulting, support and training services to
customers. Costs of consulting and services revenue increased by $232,000 to
approximately $510,000 in 2001 from $278,000 in 2000, due partially to a larger
portion of third-party products with proportionately higher support costs
(increased $104,000 or 2.1% of total revenues), and higher costs of training
(increased $80,000 or 1.6% of total revenue). Costs of consulting and services
revenue as a percentage of consulting and services revenues were 38.6% and 23.2%
for 2001 and 2000, respectively.

Operating Expenses
- ------------------

Research and Development -- Research and development expenses consist
principally of the costs of research and development personnel and other
expenses associated with the development of new products and enhancement of
existing products. Research and development expenses increased to approximately

24


$4,010,000 in 2001 from approximately $3,440,000 in 2000. Research and
development expenses as a percentage of total revenues were 75.6% and 80.4% in
2000 and 2001, respectively. The dollar and percentage increases in 2001 over
2000 of approximately $570,000 and 16.6%, respectively, were primarily due to
increases in the costs of personnel, higher by approximately $262,000, and in
consulting services, higher by approximately $167,000, associated with the
Company's product development efforts.

Sales and Marketing -- Sales and marketing expenses consist principally of the
costs of sales and marketing personnel, advertising, promotions and trade shows.
Sales and marketing expenses decreased to approximately $4,891,000 in 2001 from
approximately $6,042,000 in 2000. Sales and marketing expenses as a percentage
of total revenues were 98.0% and 132.7% in 2001 and 2000, respectively. The
dollar decrease of $1,151,000 and percentage decrease of 19.0% in 2001 from 2000
were principally due to lower costs of personnel (decreased $774,000 or 15.5% of
total revenues), lower levels of advertising and promotion expenses (decreased
$294,000 or 5.9% of total revenues), and lower costs of travel (decreased
$287,000 or 5.8% of total revenues), offset in part by additional costs of
consulting (increased $448,000 or 9.0% of total revenues) in 2001 over 2000.

General and Administrative -- General and administrative expenses consist
principally of the costs of finance, management and administrative personnel and
facilities expenses. General and administrative expenses decreased to
approximately $2,537,000 in 2001 from approximately $3,517,000 in 2000. General
and administrative expenses as a percentage of total revenues were 50.8% and
77.2% in 2001 and 2000, respectively. The decrease in expense in 2001 resulted
from lower costs of personnel (decreased $610,000 or 12.2% of total revenues)
and lower legal costs (decreased $289,000 or 5.8% of total revenues) in 2001
compared with 2000. The decrease in percentage of revenues of 26.4% consists of
lower expenses of 21.5% and higher revenues of 4.9% for 2001.

Other Income (Expense) -- Other income (expense) represents interest income and
expense and other income. Interest income represents interest earned on cash,
cash equivalents and marketable securities. Interest income was approximately
$250,000 in 2001 compared to $330,000 in 2000. Interest income was derived
primarily from interest earned on the proceeds from the Company's private
placements of securities. Interest expense represents interest payable or
accreted on promissory notes and capitalized lease obligations. Interest expense
was approximately $12,000 and $26,000 in 2001 and 2000, respectively. Other
income in 2001 of approximately $1,307,000 represents the gain on the sale of
its 6.8% holding in the stock of NFR Security, Inc. (formerly Network Flight
Recorder).

Income Taxes -- The Company did not incur income tax expenses in fiscal years
ending December 31, 2001 and 2000 as a result of the net loss incurred during
those periods. As of December 31, 2001, the Company had net operating loss carry
forwards of approximately $48,600,000 as a result of net losses incurred since
inception. These net losses result in a future tax benefit of $19,019,000, which
can be used to offset future taxable income.

Dividends on Series C and D Preferred Stock -- The Company provided
approximately $370,000 for a dividend on the Series C Stock during 2000, and
approximately $741,000 for dividends on both the Series C and Series D Preferred
Stock during 2001.

Deemed Dividends on Series D Preferred Stock -- In 2001, the Company recorded
deemed dividends of $2,932,000 on the Series D Preferred Stock, in accordance
with the accounting treatment for convertible preferred stock with a beneficial
conversion feature. The proceeds received in the transaction were first
allocated between the convertible instrument and the Series D detachable warrant
on a relative fair value basis. The difference between the fair market value of
the Common Stock on the commitment date and the effective conversion price was
recorded as a deemed dividend.

25


LIQUIDITY AND SOURCES OF CAPITAL

The Company's operating activities used cash of approximately $3,167,000,
$7,771,000, and $6,700,000 in 2002, 2001 and 2000, respectively. In 2002, cash
used in operating activities was principally a result of net losses. The
decrease in cash used in operating activities in 2002 includes a decrease of
$1,290,000 in engineering expenses, a reduction of approximately $2,180,000 in
sales, marketing and general and administrative expenses, a decrease in deferred
revenue of $168,000 and an increase in accounts payable of $466,000. The
increase from 2000 to 2001 in cash used in operating activities included a
reduction in net loss of $2,624,737, comprised of a reduction of approximately
$2,131,000 in sales, marketing and general and administrative expenses and an
increase of $570,000 in engineering expenses offset by a drop in accounts
payable of $607,000 and in deferred revenue of $161,000.

Net capital expenditures for property and equipment were approximately $69,000,
$370,000 and $774,000 in 2002, 2001 and 2000 respectively. These expenditures
have generally been for computer workstations and personal computers, office
furniture and equipment, and leasehold additions and improvements. The capital
expenditures decrease of approximately $301,000 in 2002 was due in part to
conservation of funds. The Company's largest capital expenditures in 2002 were a
telephone system at a cost of approximately $52,000 and replacement of a capital
lease having an estimated annual cost of $77,000.

As of December 31, 2002, the Company's principal commitments consisted of
obligations outstanding under two operating leases for copier equipment and the
facility lease for its office space. In February 2003, the Company terminated
its lease for office space at 20250 Century Boulevard, Suite 300, Germantown,
Maryland. The termination included a full release of all occupancy obligations
of the Company for these premises from the date of the lease termination.
Amounts due for unpaid rents during the term of occupancy in the amount of
$375,000, recorded as accrued rent, will be paid in equal monthly installments
over two years beginning on March 1, 2003. The Company entered into a new lease
agreement effective March 1, 2003 for 9,635 square feet of office space at 20300
Century Boulevard, Suite 200, Germantown, Maryland under a lease agreement that
terminates on February 28, 2008. V-ONE's current aggregate annual rent
obligation is approximately $253,000 for 2003, $231,000 for 2004, $235,000 for
2005, $230,000 for 2006, $237,000 for 2007 and $40,000 for 2008.

In February 2001, the Company completed a private placement of equity securities
resulting in net proceeds of approximately $6.3 million and completed the sale
of its 6.8% holding in the stock of NFR Security, Inc. (formerly Network Flight
Recorder) in March 2001 for approximately $1.6 million in net proceeds.

In closings on July 23 and 26 and August 2, 2002, V-ONE issued 8% Secured
Convertible Notes with detachable warrants for an aggregate principal amount of
$1,188,000. The Notes mature 180 days after issuance with an additional 180-day
extension available at the option of the Company or the holders. The rate of
interest payable during such extension of the Notes is 10% per annum. The
holders may convert their Notes at any time into the Company's Common Stock at a
conversion price equal to the greater of $0.25 per share or 60% of the average
closing sales price of Common Stock for the five trading day period immediately
preceding the Company's receipt of the holders' notification of conversion.
Detachable five year warrants, exercisable at $0.50 per share, are included to
provide one warrant share for every dollar invested as warrant coverage to the
Note holders. As of December 31, 2002, a total of $585,000 in principal on the
Notes had been converted into Common Stock, with a total debt obligation of
$603,000 remaining. In January 2003, an additional $25,000 was converted into
shares of Common Stock, reducing the Company's debt obligation on the principal
of the Notes to $578,000. The Notes mature on July 23, July 26 and August 6,
2003, and unless the Notes are converted before those dates, the Company must
pay the outstanding Note obligations in cash. In January 2003, in connection
with its efforts to raise capital, V-ONE agreed to adjust the exercise price of
the warrants from $0.50 per share to $0.15 per share.

26


All of the proceeds received from the Note offering were used during fiscal 2002
for general working capital purposes, including funding of operations and cash
flow requirements. Notwithstanding acceptance of V-ONE's security concepts and
critical acclaim for its products, there can be no assurance that the
consummation of sales of V-ONE's products to existing customers or proposed
agreements with potential customers will generate timely or sufficient revenue
for V-ONE to cover future costs of operations and meet future cash flow
requirements. The Company has sought additional capital investments, thus far
without success. Accordingly, V-ONE may not have the funds needed to sustain
operations during 2003. V-ONE is seeking to expand its current banking
relationships to explore other alternatives to preserve its operations and
maximize stockholder value, including potential strategic partnering
relationships, a business combination with a strategically placed partner, or a
sale of V-ONE.

In July 2002, the Company took steps to reduce expenses by implementing a
reduced workweek designed to ensure that customers' requirements are met without
jeopardizing the Company's workforce. The Company effected additional staff
reductions in January 2003, approximating 20% of its employees. For the
immediate future, V-ONE will focus on existing and potential customers in the
government sector, limited and targeted marketing operations to commercial
accounts, and minimizing general and administrative expenditures and all
possible capital expenditures. V-ONE may not be successful in further reducing
operating levels or, even at reduced operating levels, V-ONE may not be able to
maintain operations for any extended period of time without generating revenue
from existing and new customers, additional capital or a significant strategic
transformative event. The Company's ability to continue as a going concern is
dependent on its ability to generate sufficient cash flow to meet its
obligations on a timely basis or to obtain additional funding.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company is not exposed to a variety of market risks such as fluctuations in
currency exchange rates or interest rates. All of the Company's products are
invoiced in U.S. dollars. The Company does not hold any derivatives or
marketable securities.

27


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


V-ONE CORPORATION
INDEX TO FINANCIAL STATEMENTS

--------



Balance Sheets 30

Statements of Operations 31

Statements of Stockholders' Equity 32

Statements of Cash Flows 33

Notes to Financial Statements 34

Schedule of Valuation and Qualifying Accounts for
the years ended December 31, 2000, 2001 and 2002 52

28


The audit of the Company's financial statements at December 31, 2002 is in
progress but will not be completed in time to include audited financial
statements and a Report of Independent Auditors in this Annual Report on Form
10-K. When the audit is completed and a Report of Independent Auditors is
issued, the Company expects to file an amended Annual Report on Form 10-K.

29


V-ONE CORPORATION
BALANCE SHEETS


December 31,
-------------------------------
ASSETS 2002 2001
---- ----

Current assets:
Cash and cash equivalents $ 128,985 $ 2,608,690
Accounts receivable, less allowances of $93,877 and
$72,035 respectively 237,695 859,658
Inventory, less allowances of $44,738 and
$29,593 respectively 5,478 57,354
Prepaid expenses and other current assets 280,630 407,913
------------ ------------
Total current assets 652,788 3,933,615

Property and equipment, net 319,294 748,513
Other assets - 50,196
------------ ------------
Total assets $ 972,082 $4,732,324
============ ============


LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable and accrued expenses $ 1,235,574 $ 769,319
Deferred revenue 784,185 952,044
Notes payable 591,242 -
Capital lease obligations - current - 47,804
------------ ------------
Total current liabilities 2,611,001 1,769,167
Deferred rent 32,831 80,790
Capital lease obligations - noncurrent - -
------------ ------------
Total liabilities 2,643,832 1,849,957

Commitments and contingencies - -

Stockholders' equity:
Preferred Stock, $.001 par value,13,333,333 shares
authorized
Series C redeemable preferred stock,
500,000 designated, 42,904 shares issued and
outstanding (liquidation preference of $1,126,000) 43 43
Series D redeemable preferred stock, 3,675,000
designated, 3,021,000 and 3,675,000 issued and
outstanding, respectively (liquidation preference
of $5,770,110 and $7,019,250 respectively) 3,021 3,675
Common Stock, $0.001 par value; 50,000,000 shares
authorized; 26,649,301 and 23,594,904 shares
issued and outstanding, respectively 26,649 23,595
Accrued dividends payable 1,575,709 875,808
Additional paid-in capital 61,737,266 60,766,392
Accumulated deficit (65,014,438) (58,787,146)
------------ ------------
Total stockholders' equity (1,671,750) 2,882,367
------------ ------------
Total liabilities and stockholders' equity $ 972,082 $4,732,324
============ ============



The accompanying notes are an integral part of these financial statements.

30


V-ONE CORPORATION
STATEMENTS OF OPERATIONS



Year ended December 31,
-----------------------------------------------
2002 2001 2000
---- ---- ----

Revenues:
Products $ 2,033,413 $ 3,669,817 $ 3,356,086
Consulting and services 1,519,613 1,320,345 1,197,544
-----------------------------------------------
Total revenues 3,553,026 4,990,162 4,553,630
-----------------------------------------------

Cost of revenues:
Products 190,262 824,305 441,752
Consulting and services 293,363 509,570 278,327
-----------------------------------------------
Total cost of revenues 483,625 1,333,875 720,079
-----------------------------------------------

Gross profit 3,069,401 3,656,287 3,833,551

Operating expenses:
Research and development 2,720,321 4,009,889 3,440,397
Sales and marketing 3,028,590 4,891,170 6,041,926
General and administrative 2,220,138 2,537,103 3,517,068
-----------------------------------------------
Total operating expenses 7,969,049 11,438,162 12,999,391
-----------------------------------------------

Operating loss (4,899,648) (7,781,875) (9,165,840)

Interest (expense) income:
Interest expense (637,018) (11,560) (25,945)
Interest income 16,833 249,575 329,770
Other (expense) income (7,558) 1,306,582 -
-----------------------------------------------
Total interest (expense) income (627,743) 1,544,597 303,825
-----------------------------------------------

Net loss before extraordinary item (5,527,391) (6,237,278) (8,862,015)

Extraordinary item - early
extinguishment of debt - - -
-----------------------------------------------

Net loss (5,527,391) (6,237,278) (8,862,015)

Dividend on preferred stock 699,901 741,245 369,979
Deemed dividend on preferred stock - 2,932,023 -
-----------------------------------------------

Loss attributable to holders
of common stock $ (6,227,292) $ (9,910,546) $ (9,231,994)
===============================================

Basic and diluted loss per share
Loss before extraordinary item $ (0.25) $ (0.44) $ (0.44)
===============================================

Net loss attributable to holders of
common stock $ (0.25) $ (0.44) $ (0.44)
===============================================

Weighted average number of
common shares outstanding 25,230,360 22,576,188 20,871,076
===============================================



The accompanying notes are an integral part of these financial statements.

31


V-ONE CORPORATION
STATEMENTS OF SHAREHOLDERS' EQUITY



Series B, C & D Accrued Additional
Common Stock Preferred Stock Dividend Paid-in Subscriptions Accumulated
Shares Amount Shares Amount Payable Capital Receivable Deficit Total
------ ------ ------ ------ -------- ---------- ------------- ----------- -----

Balance, December 31, 1999 18,233,780 $ 18,233 1,622,554 $ 1,623 $ 272,245 $ 47,197,893 $(3,785) $(39,644,606) $ 7,841,603
Issuance of common stock, net
of issuance costs 915,596 915 - - - 3,472,190 - - 3,473,105
Exercise of common stock
options, net of issuance
costs 59,500 60 - - - 169,637 - - 169,697
Conversion of Series C
preferred stock to common
stock 2,900,309 2,901 (280,286) (280) (461,313) 458,676 - - (16)
Adjustment and collection
of notes receivable for
stock - - - - - - 3,785 - 3,785
Dividend on preferred stock - - - - 369,979 - - (369,979) -
Issuance of common stock
options to consultants - - - - - 95,422 - - 95,422
Net loss - - - - - - - 8,862,015) (8,862,015)
------------------------------------------------------------------------------------------------------
Balance, December 31, 2000 22,109,185 $ 22,109 1,342,268 $ 1,343 $ 180,911 $ 51,393,818 $ - $(48,876,600) $ 2,721,581
Employee stock purchase plan
net of issuance costs 29,399 29 - - - 11,980 - - 12,009
Exercise of common stock
options, net of issuance
costs 31,230 31 - - - 50,774 - - 50,805
Conversion of Series B
preferred stock to common
stock 1,287,554 1,288 (1,287,554) (1,288) - - - - -
Conversion of Series C
preferred stock to common
stock 137,536 138 (11,810) (12) (46,348) (38,482) - - (84,704)
Issuance of Series D
preferred stock, net of
issuance costs - - 3,675,000 3,675 - 6,266,047 - - 6,269,722
Deemed Dividend on Series D - - - - - 2,932,023 - (2,932,023) -
Dividend on preferred stock - - - - 741,245 - - (741,245) -
Issuance of common stock
options to consultants - - - - - 150,232 - - 150,232
Net loss - - - - - - - (6,237,278) (6,237,278)
------------------------------------------------------------------------------------------------------
Balance, December 31, 2001 23,594,904 $ 23,595 3,717,904 $ 3,718 $ 875,808 $ 60,766,392 $ - $(58,787,146) $ 2,882,367
------------------------------------------------------------------------------------------------------
Employee stock purchase plan
net of issuance costs 60,397 60 - - - 19,089 - - 19,149
Conversion of Note payable
to common stock 2,340,000 2,340 - - - 582,660 - - 585,000
Conversion of Series D
preferred stock to common
stock 654,000 654 (654,000) (654) - - - - -
Deemed Dividend on Series D - - - - - - - - -
Dividend on preferred stock - - - - 699,901 - - (699,901) -
Issuance of common stock
options to consultants - - - - - 82,545 - - 82,545
Beneficial Conversion Note
payable warrants - - - - - 286,580 - - 286,580
Net loss - - - - - - - (5,527,391) (5,527,391)
------------------------------------------------------------------------------------------------------
Balance, December 31, 2002 26,649,301 $ 26,649 3,063,904 $ 3,064 $1,575,709 $ 61,737,266 $ - $(65,014,438) $(1,671,750)
------------------------------------------------------------------------------------------------------

The accompanying notes are an integral part of these financial statements.


32


V-ONE CORPORATION
STATEMENTS OF CASH FLOWS


Year ended December 31,
----------------------------------------------
2002 2001 2000
---- ---- ----

Cash flows from operating activities:
Net loss $ (5,527,391) $ (6,237,278) $ (8,862,015)
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation 431,225 514,354 429,939
Amortization 66,566 36,811 -
Gain on sale of investment - (1,375,000) -
Amortization of deferred financing costs 608,837 - -
Noncash charge related to issuance of warrants
and options and stock compensation 82,545 150,232 377,422
Changes in operating assets and liabilities:
Accounts receivable, net 621,963 (82,813) 78,008
Inventory, net 51,876 114,823 (126,090)
Prepaid expenses and other assets 246,453 (85,310) 529,045
Accounts payable and accrued expenses 466,255 (606,621) 218,279
Deferred revenue (167,859) (161,157) 692,280
Deferred rent (47,959) (39,359) (36,561)
----------------------------------------------
Net cash used in operating activities (3,167,489) (7,771,318) (6,699,693)

Cash flows from investing activities:
Net purchase of property and equipment (68,572) (370,279) (773,629)
Collection of note receivable - - 3,785
Proceeds from sale of investment - 1,625,000 -
----------------------------------------------
Net cash used in investing activities (68,572) 1,254,721 (769,844)

Cash flows from financing activities:
Issuance of common stock under employee stock plans 19,149 23,951 -
Issuance of preferred stock, net of
subscriptions receivable - 7,019,250 3,375,000
Issuance of notes payable 603,000 - -
Notes payable converted to common stock 585,000 - -
Payment of debt financing costs (402,989) - -
Payment of preferred stock dividends - (259) (16)
Payment of stock issuance costs - (761,468) (183,895)
Redemption of preferred stock - (84,447) -
Exercise of stock options and warrants - 50,805 169,697
Principal payments on capital lease obligations (47,804) (71,943) (78,794)
----------------------------------------------
Net cash provided by financing activities 756,356 6,175,889 3,281,992
----------------------------------------------

Net (decrease) increase in cash and cash equivalents (2,479,705) (340,708) (4,187,545)

Cash and cash equivalents, beginning of year 2,608,690 2,949,398 7,136,943
----------------------------------------------
Cash and cash equivalents, end of year $ 128,985 $ 2,608,690 $ 2,949,398
==============================================



The accompanying notes are an integral part of these financial statements.

33


1. NATURE OF BUSINESS

V-ONE Corporation ("V-ONE" or the "Company") develops, markets and
licenses a comprehensive suite of network security products that enables
organizations to conduct secured electronic transactions and information
exchange using private enterprise networks and public networks, such as
the Internet. The Company's principal market is the United States, with
headquarters in Maryland, with secondary markets located in Europe and
Asia.

2. MANAGEMENT'S PLANS

The accompanying financial statements have been prepared assuming the
Company will continue as a going concern. The Company reported a net loss
of $5,527,000, $6,237,278 and $8,862,015 for the years ended December 31,
2002, 2001 and 2000, respectively. In addition, the Company expects to
continue to incur losses during 2003.

V-ONE's cash used in operating activities was approximately $3.2 million
in fiscal 2002, an average "burn rate" of approximately $264,000 a month.
Notwithstanding acceptance of V-ONE's security concepts and critical
acclaim for its products, there can be no assurance that the consummation
of sales of V-ONE's products to existing customers or proposed agreements
with potential customers will generate timely or sufficient revenue for
V-ONE to cover its cost of operations and meet its cash flow requirements.

In July 2002, the Company took steps to reduce expenses by implementing a
reduced workweek designed to ensure that customers' requirements are met
without jeopardizing the Company's workforce. The Company effected
additional staff reductions in January 2003, approximating 20% of its
employees. For the immediate future, V-ONE will focus on existing and
potential customers in the government sector, limited and targeted
marketing operations to commercial accounts, and minimizing general and
administrative expenditures and all possible capital expenditures. The
Company's ability to continue as a going concern is dependent on its
ability to generate sufficient cash flow to meet its obligations on a
timely basis or to obtain additional funding.

V-ONE may not be successful in further reducing operating levels or, even
at reduced operating levels, V-ONE may not be able to maintain operations
for any extended period of time without generating revenue from existing
and new customers, additional capital or a significant strategic
transformative event. The Company has sought additional capital
investments, thus far without success. Accordingly, V-ONE may not have the
funds needed to sustain operations during 2003. In addition to continuing
to pursue capital investment, the Company continues to explore other
alternatives to preserve V-ONE's operations and maximize stockholder
value, including potential strategic partnering relationships, a business
combination with a strategically placed partner, or a sale of V-ONE.

34


3. SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition
-------------------

The Company develops, markets, licenses and supports computer software
products and provides related services. The Company conveys the right to
use the software products to customers under perpetual license agreements,
and conveys the rights to product support and enhancements in annual
maintenance agreements. The Company recognizes revenue upon deployment of
the software directly to an end-user or a value-added reseller. The
Company defers and recognizes maintenance and support services revenue
over the term of the contract period, which is generally one year. The
Company recognizes training and consulting services revenue as the
services are provided. The Company generally expenses sales commissions as
the related revenue is recognized and pays sales commissions upon receipt
of payment from the customer.

In addition to its direct sales effort, the Company licenses its products
through a network of distributors. The Company does not record revenue
until the distributor has delivered the licenses to end-user customers and
the end-user customers have registered the software with the Company. The
Company also records revenue when the software is delivered directly to
the end-user customer on behalf of the distributor.

In 2000, the Company entered into a contract which contains multiple
elements, including specified upgrades. Because the Company had not
established vendor specific objective evidence for the specified upgrades,
all revenues under the contract were deferred until the upgrades are
delivered. At December 31, 2000, the Company had $500,000 in deferred
revenue related to this contract. On October 26, 2001, the Company
executed a new agreement which removed the specified upgrades. This
completed the Company's obligations for delivery of all specific product
requirements under the initial contract and allowed the Company to
recognize approximately $1.2 million of revenue in the fourth quarter of
2001.

The Company's revenue recognition policies for the years ended December
31, 2002, 2001 and 2000 are in conformity with the Statement of Position
97-2, "Software Revenue Recognition" (SOP 97-2), promulgated by the
American Institute of Certified Public Accountants.

Research and Development and Software Development Costs
-------------------------------------------------------

Software development costs are included in research and development and
are expensed as incurred. Statement of Financial Accounting Standards No.
86, "Accounting for the Cost of Computer Software to be Sold, Leased or
Otherwise Marketed" requires the capitalization of certain software
development costs once technological feasibility is established, which the
Company generally defines as completion of a working model. Capitalization
ceases when the products are available for general release to customers,
at which time amortization of the capitalized costs begins on a
straight-line basis over the estimated product life, or on the ratio of
current revenues to total projected product revenues, whichever is
greater. To date, the period between achieving technological feasibility
and the general availability of such software has been short, and software
development costs qualifying for capitalization have been insignificant.
All other research and development costs are expensed as incurred.

Use of Estimates
----------------

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements

35


and accompanying notes. Actual results could differ from those estimates.

Cash and Cash Equivalents
-------------------------

The Company considers all highly liquid investments with an original
maturity of three months or less when purchased to be cash equivalents.
Cash and cash equivalents include time deposits with commercial banks used
for temporary cash management purposes.

Inventories
-----------

Inventories are valued at the lower of cost or market and consist
primarily of computer equipment for sale on orders received from customers
and other vendor software licenses held for resale. Cost is determined
based on specific identification.

Property and Equipment
----------------------

Property and equipment are stated at historical cost and are depreciated
using the straight-line method over the shorter of the assets' estimated
useful life or the lease term, ranging from three to seven years. Capital
leases are recorded at their net present value on the inception of the
lease. Depreciation expense was $497,790, $551,165 and $429,939 for the
years ended December 31, 2002, 2001 and 2000, respectively.

Advertising Costs
-----------------

The Company expenses all advertising costs as incurred. The Company
incurred approximately $30,000, $149,000 and $177,000 in advertising costs
for the years ended December 31, 2002, 2001 and 2000, respectively.

Stock-Based Compensation
------------------------

Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation" ("SFAS 123"), allows companies to account for
stock-based compensation either under the provisions of SFAS 123 or under
the provisions of Accounting Principles Bulletin No. 25, "Accounting for
Stock Issued to Employees" ("APB 25"), as amended by FASB Interpretation
No. 44, "Accounting for Certain Transactions Involving Stock Compensation
(an Interpretation of APB Opinion No. 25)," but requires pro forma
disclosure in the footnotes to the financial statements as if the
measurement provisions of SFAS 123 had been adopted. The Company has
elected to account for its stock-based compensation in accordance with the
provisions of APB 25 (see Note 6).

Stock options and warrants granted to non-employees are accounted for in
accordance with SFAS 123 and the Emerging Issues Task Force Consensus No.
96-18, "Accounting for Equity Instruments That Are Issued to Other Than
Employees for Acquiring, or in Conjunction with Selling, Goods or
Services," which requires the value of the options to be periodically
re-measured as they vest over a performance period. The fair value of the
options is determined using the Black-Scholes model.

Income Taxes
------------

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective

36


tax bases. Deferred tax assets and liabilities are measured by applying
presently enacted statutory tax rates, which are applicable to the future
years in which deferred tax assets or liabilities are expected to be
settled or realized, to the differences between the financial statement
carrying amounts and the tax bases of existing assets and liabilities. The
effect of a change in tax rates on deferred tax assets and liabilities is
recognized in net income in the period that the tax rate is enacted.

The Company provides a valuation allowance against net deferred tax assets
if, based upon available evidence, it is more likely that some or all of
the deferred tax assets may not be realized.

Net Loss Per Common Share
-------------------------

The Company follows Financial Accounting Standards Board Statement No.
128, "Earnings Per Share" ("SFAS 128"), for computing and presenting net
income per share information. Basic net loss per share was determined by
dividing net loss by the weighted average number of common shares
outstanding during each year. Diluted net loss per share excludes common
equivalent shares, unexercised stock options and warrants as the
computation would be anti-dilutive. A reconciliation of the net loss
available for common stockholders and the number of shares used in
computing basic and diluted net loss per share is in Note 10.

Risks, Uncertainties and Concentrations
---------------------------------------

Financial instruments that potentially subject the Company to significant
concentration of credit risk consist primarily of cash equivalents and
accounts receivable. The Company's cash balances exceed federally insured
amounts. The Company invests its cash primarily in money market funds with
an international commercial bank. The Company sells its products to a wide
variety of customers in a variety of industries. The Company performs
ongoing credit evaluations of its customers, but does not require
collateral or other security to support customer accounts receivable. In
management's opinion, the Company has sufficiently provided for estimated
credit losses.

In 2002, two suppliers exceeded 10% of purchases. The Company purchased
SUN equipment worth approximately $75,000 from Arrow MOCA, Incorporated
and computer hardware for the Company's SmartGuard product worth
approximately $17,000, representing 66% and 15% of total purchases,
respectively. In 2001, three suppliers exceeded 10% of purchases. The
Company purchased SUN equipment worth approximately $162,000 from Ingram
Micro and approximately $180,000 from Arrow MOCA, Incorporated. The two
resellers of SUN equipment represented 33% and 37% of total purchases. In
addition, the Company purchased approximately $88,000 of computer hardware
from SteelCloud Corporation for the Company's SmartGuard product, which
constituted approximately 18% of total purchases.

During the years ended December 31, 2002, 2001 and 2000, 15%, 11% and 21%
of sales, respectively, related to sales to international customers.
During the years ended December 31, 2002, 2001 and 2000, sales related to
government agencies were 60%, 43% and 40% of sales, respectively.

Fair Value of Financial Instruments
-----------------------------------

At December 31, 2002 and 2001, the carrying value of current financial
instruments such as cash, accounts receivable, inventory, accounts
payable, accrued liabilities and capital lease obligation approximated
their market values, based on the short-term maturities of these
instruments. Fair value is determined based on expected cash flows,

37


discounted at market rates, and other appropriate valuation methodologies.

Reclassifications
-----------------

Certain prior year amounts have been reclassified to conform to the 2002
presentation.

New Accounting Standards
------------------------

In June 1998, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133"). SFAS 133 is effective
for fiscal years beginning after June 15, 2000 and cannot be applied
retroactively. SFAS 133 establishes accounting and reporting standards
requiring that every derivative instrument be recorded in the balance
sheet as either an asset or liability measured at its fair value. SFAS 133
requires that changes in the derivative's fair value be recognized
currently in earnings unless specific hedge accounting criteria are met.
The Company adopted SFAS 133 effective January 1, 2001. The adoption had
no impact on the Company's financial statements.

4. SELECTED BALANCE SHEET INFORMATION

Property and equipment consisted of the following at December 31:

2002 2001
----------------------------
Office and computer equipment $ 1,329,617 1,423,083
Office and computer equipment
under capital leases - 299,497
Capitalized software 139,076 139,076
Leasehold improvements 186,467 177,664
Furniture and fixtures 308,008 257,978
------------- --------------
1,963,168 2,297,298
Less: accumulated depreciation (1,643,874) (1,548,785)
------------- --------------
$ 319,294 748,513
============= ==============

Other assets consisted of the following at December 31:

2002 2001
----------- -----------
Deposits $ - $ 50,196
Investment in Network Flight - -
Recorder
----------- -----------
$ - $ 50,196
=========== ===========

The Company sold its stock in NFR in February 2001 for $1,625,000,
resulting in a net gain of $1,375,000.

38


Accounts payable and accrued expenses consisted of the following at
December 31:

2002 2001
------------ ------------
Accounts payable $ 1,025,810 $ 375,883
Accrued compensation 140,941 260,036
Other accrued expenses 68,823 133,400
------------ ------------
$ 1,235,574 $ 769,319
============ ============

5. INCOME TAXES

The tax effect of temporary differences that give rise to significant
portions of the deferred income taxes are as follows at December 31:

2002* 2001
-------------

Inventory $ $ 11,574
Accounts receivable 28,173
Property and equipment (25,910)
Deferred rent 31,598
Non-deductible accruals 83,235
Net operating loss carry forward 19,019,278
-------------
Total deferred tax asset 19,147,948
Valuation allowance (19,147,948)
-------------
Net deferred tax asset $ $ -
=============

A reconciliation between income taxes computed using the statutory federal
income tax rate and the effective rate for the years ended December 31,
2001 and 2002 is as follows:

2002* 2001
-------------

Federal income tax (benefit) at
statutory rate (34.0%)
State income taxes, net (4.6%)
Permanent items 0.2%
Net change in valuation allowance 38.4%
----------
Provision for Income Taxes 0.0%
==========

* The Company expects that information relating to 2002 income taxes will
be provided upon completion of the fiscal 2002 audit.

6. COMPANY DEBT AND SHAREHOLDERS' EQUITY

8% Secured Convertible Notes
----------------------------

In closings on July 23 and 26 and August 2, 2002, V-ONE issued 8% Secured
Convertible Notes with detachable warrants for an aggregate principal
amount of $1,188,000. The Notes mature 180 days after issuance with an
additional 180-day extension available at the option of the Company or the
holders. The rate of interest payable during such extension of the Notes
is 10% per annum.

The holders may convert the principal amount of their Notes plus accrued
interest at any time prior to maturity into (i) Common Stock at a
conversion price equal to the greater of $0.25 per share or 60% of the
average closing sales price of the Common Stock for the five trading day
period immediately preceding the Company's receipt of the holders'

39


notification of conversion or (ii) new V-ONE securities issued in any
round of financing the gross proceeds of which are greater than $3,000,000
at a conversion price based upon the price at which the new securities are
convertible into Common Stock.

Notwithstanding the previous paragraph, if, prior to maturity, V-ONE
receives gross proceeds of $3,000,000 or more from the sale of new
securities, then the holders must convert the principal amount of their
Notes plus accrued interest into (i) shares of Common Stock at the Common
Stock conversion price or (ii) shares of new securities at the new
securities conversion price. The holders, however, will have no mandatory
conversion obligation if V-ONE receives gross proceeds of $6,000,000 or
more from the sale of new securities.

An event of default will occur if V-ONE defaults in the payment of the
Notes and the default continues for five days, or upon the occurrence of
other typical default events, including, but not limited to, an assignment
for the benefit of creditors, an adjudication of bankruptcy, an
application for the appointment of a trustee or receiver or the
dissolution of V-ONE. If an event of default occurs, the Notes will bear
interest at the fixed rate of 15% from the date of acceleration resulting
from the default. The Notes are secured by all of V-ONE's assets, except
for proprietary technology, intellectual property and source code
information.

For so long as any of the Notes remain outstanding, V-ONE shall not,
without the consent of the placement agent for the Note offering or of a
majority of the principal amount of the Notes outstanding, declare or pay
any cash dividend or purchase, retire or otherwise acquire for value any
of its capital stock.

In connection with the Notes offering, V-ONE issued detachable warrants to
purchase 1,188,000 shares of Common Stock to provide 100% warrant coverage
to the holders of the Notes. The exercise price of the warrants is $0.50
per share and they are exercisable for a period beginning six months after
issuance and ending five years after issuance. In January 2003, in
connection with its efforts to raise capital, V-ONE agreed to adjust the
exercise price of the warrants from $0.50 per share to $0.15 per share.
V-ONE will have the right to require the exercise of the warrants if the
closing sales price of Common Stock is equal to or greater than $3.00 per
share for any consecutive 20 trading days and the shares of Common Stock
underlying the warrants have been registered under the Securities Act of
1933, as amended.

The exercise price and number of shares of Common Stock to be issued upon
exercise of the warrants are subject to equitable adjustment in the event
of stock dividends, stock splits and similar events affecting the Common
Stock. In addition, if V-ONE issues any shares of Common Stock or
equivalents at a purchase price less than the then current market price of
the Common Stock or the warrant exercise price, the exercise price will be
equitably reduced, and number of shares of Common Stock to be issued upon
exercise of the warrants adjusted accordingly.

Also in connection with the Notes offering, V-ONE granted warrants to
purchase a total of 336,750 shares of Common Stock to Joseph Gunnar & Co.,
LLC and LaSalle St. Securities, LLC, placement agent and subagent,
respectively, for the Notes offering. The terms of the placement agent
warrants mirror those of the detachable warrants granted in connection
with the Notes offering.

Series C Preferred Stock
------------------------

On September 9, 1999, the Company issued 335,000 shares of Series C
Preferred Stock ("Series C Stock") and non-detachable warrants to purchase
3,350,000 shares of the Company's Common Stock ("Series C Warrants") to

40



certain accredited investors. The Series C Stock was sold in units, with
each unit consisting of one share of Series C Stock and a Series C Warrant
to purchase ten shares of Common for a price of $26.25 per unit. The
Company received $7,918,684 in proceeds net of issuance costs of
approximately $875,000. The Series C Warrants are immediately exercisable
at a price of $2.625 per share and will remain exercisable until 90 days
after all of the Series C Stock has been redeemed and the shares of the
Common Stock underlying the Series C Warrants have been registered for
resale.

The Series C Stock bears cumulative compounding dividends at an annual
rate of 10% for the first five years, 12.5% for the sixth year and 15% in
and after the seventh year. The dividends may be paid in cash, or at the
option of the Company, in shares of registered Common Stock. The Series C
Stock is not convertible and ranks senior to the Common Stock as to
payment of dividends and priority on distribution of assets upon
liquidation, dissolution or winding up of the Company. Holders of the
Series C Stock are entitled to a liquidation preference of $26.25 per
share.

At least 51% of the outstanding shares of Series C Stock must vote
affirmatively as a separate class for (i) the voluntary liquidation,
dissolution or winding up of the Company, (ii) the issuance of any
securities senior to the Series C Stock and (iii) the declaration or
payment of a cash dividend on all junior stocks and certain amendments to
the Company's certificate of incorporation. Prior to the exercise of the
Series C Warrants, the holders shall also be entitled to ten common votes
for each share of Series C Stock on all matters on which Common
Stockholders are entitled to vote, except in connection with the election
of the Board of Directors. As long as at least 51% of the Series C Stock
is outstanding, the holders shall have the right to elect one director to
the Company's Board of Directors.

The Company has the right to redeem the outstanding shares of Series C
Stock in whole (i) at any time after the third anniversary of the issuance
date, (ii) upon the closing of an underwritten public offering in excess
of $20 million and at a price in excess of $6.50 per share or (iii) prior
to the third anniversary of the issuance date if the average closing bid
price of the Common Stock for any 20 trading days during any 30 trading
days ending within 5 trading days prior to the date of notice of
redemption is at least $3.9375 per share. The redemption price would be
paid at the Company's option in cash or in shares of Common Stock and
would be equal to the greater of the $26.25 per share purchase price or
the fair market value of each Series C share plus all unpaid dividends.

At any time after all of the Series C Warrants have been exercised by a
holder, that holder shall have the right to require the Company to redeem
all of its then outstanding shares of Series C Stock. The redemption price
for each share of Series C Stock shall be the $26.25 per share purchase
price plus all unpaid dividends and is payable at the option of the
Company in either cash or shares of Common Stock.

Throughout 2000, certain holders of the Series C Stock chose to exercise
their warrants through a cashless exercise provision. The cashless
exercise provision allowed the holders to remit each share of Series C
Stock in exchange for 10 shares of Common Stock. A total of 280,286 shares
of Series C Stock were remitted for 2,802,860 shares of Common Stock. An
additional 97,449 shares were issued as a result of dividends earned on
the Series C Stock. For the year ended December 31, 2001 a total of 11,810
shares of Series C Stock were remitted for 118,100 shares of Common Stock,
and an additional 19,436 shares were issued as a result of dividends
earned on the Series C Stock. At December 31, 2001 there were 42,904
shares of Series C Stock outstanding. The dividend payable on these shares
equaled $260,422, payable in cash or equivalent shares of Common Stock at
fair market value at the conversion date. At December 31, 2002, 42,904
shares of Series C Stock remain outstanding. The dividend payable on these

41



shares equals $373,044, payable in cash or equivalent shares of Common
Stock at fair market value at the conversion date.

Series D Convertible Preferred Stock
------------------------------------

On February 14, 2001, V-ONE issued 3,675,000 shares of Series D stock
("Series D Stock") with warrants to purchase 735,000 shares of Common
Stock ("Series D Warrants"). The Series D Stock was sold in units, with
each unit consisting of five shares of Series D Stock and a Series D
Warrant to purchase one share of Common Stock. The Series D Warrants are
immediately exercisable at a price of $2.29 per share and will remain
exercisable until February 14, 2004.

The Series D Stock bears cumulative compounding dividends at an annual
rate of 10.0% for the first five years, 12.5% for the sixth year and 15.0%
in and after the seventh year. The dividends may be paid in cash, or at
the option of V-ONE, in shares of registered Common Stock. The Series D
Stock is convertible at any time into shares of Common Stock at the
initial conversion price of $1.91 and the initial conversion ratio of one
share of Series D Stock for one share of Common Stock. Both the conversion
price and conversion ratio are subject to equitable adjustment for stock
spits, stock dividends, combinations, and similar transactions, and in the
event V-ONE issues shares of Common Stock at a purchase price less than
the then current conversion price. The Series D Stock will be
automatically converted into Common Stock upon the closing of an
underwritten public offering in excess of $20.0 million and at a price in
excess of $3.00 per share.

The Series D Stock ranks senior to the Common Stock and junior to the
Series C Stock as to payment of dividends and priority on distribution of
assets upon liquidation, dissolution, or winding up of V-ONE. Holders of
the Series D Stock are entitled to a liquidation preference equal to the
greater of (i) $1.91 plus any unpaid accrued preferred dividends, and (ii)
the dollar value per share for the Series D Stock that a holder of such
shares would have been entitled to receive had such shares been converted
into Common Stock immediately prior to the liquidation, dissolution or
winding up of V-ONE. There are no sinking fund provisions applicable to
the Series D Stock.

Except as to matters addressed in the next sentence, the holders of the
Series D Stock have the right to vote that number of shares equal to the
number of shares of Common Stock issuable upon the conversion of their
Series D Stock and vote together with the holders of Common Stock as a
single class. For so long as at least 51.0% of the number of shares of
Series D Stock outstanding on February 14, 2001 remains outstanding, the
affirmative vote or consent of the holders of at least 51.0% of the then
outstanding number of shares of Series D Stock, voting separately as a
class, is required for (i) the voluntary liquidation, dissolution or
winding up of V-ONE, (ii) the issuance of any securities senior to or on
parity with the Series D Stock, (iii) the declaration or payment of a cash
dividend on all junior stocks, and (iv) certain amendments to V-ONE's
certificate of incorporation and bylaws.

V-ONE has the right to redeem the outstanding Series D Stock in whole at
any time after February 14, 2004, and on or prior to February 14, 2004 (i)
upon the closing of an underwritten public offering in excess of $20.0
million and at a price in excess of $3.00 per share, or (ii) if the
average closing bid price of the Common Stock for any 20 trading days
during any 30 trading days ending within five trading days prior to the
date of notice of redemption is at least $5.75 per share, subject in
either case to the right of any holder of Series D Stock to convert his,
hers, or its Series D Stock into Common Stock. The redemption price will
be paid in cash in full and be the greater of $1.91 per share or the fair
market value of each share of Series D Stock plus all unpaid dividends.

42



Beginning on February 14, 2007, and for each of the next three years
thereafter, the holders of Series D Stock will have the cumulative right
to require V-ONE to redeem annually up to one-fourth of the Series D Stock
issued by V-ONE to each such holder. The redemption right can be settled
through the issuance of Common Stock, at the option of V-ONE. The
redemption price for each share of Series D Stock is $1.91 per share plus
all unpaid dividends.

In 2001, the Company recorded a deemed dividend of approximately
$2,932,000 in accordance with the accounting requirements for a beneficial
conversion feature on the Series D Stock. The proceeds received in the
Series D offering were first allocated between the convertible instrument
and the Series D Warrant on a relative fair value basis. A calculation was
then performed to determine the difference between the effective
conversion price and the fair market value of the Common Stock at the
commitment date.

In 2002, certain holders of the Series D Stock chose to convert their
Series D Stock to Common Stock at the conversion ratio of one share of
Series D Stock for one share of Common Stock. A total of 654,000 shares of
Series D Stock were remitted for 654,000 shares of Common Stock.

V-ONE has granted registration rights to the purchasers of the Notes and
the Series C and Series D Stock whereby V-ONE is obligated, in certain
instances, to register the shares of Common Stock issuable upon conversion
of the Notes and Series D Stock and exercise of the warrants attached to
the Notes and the Series C and Series D Stock.

Common Stock
------------

In March 2000, the Company issued 500,000 shares of Common Stock at a
purchase price of $4.75 per share to Cranshire Capital L.P. in exchange
for $2,375,000.

Restricted Common Stock amounting to 158,316 shares was issued to certain
selected employees as compensation in the second quarter of 2000, 25% of
which vested immediately, with the remaining shares vesting over the next
three quarters. Upon termination of certain employees, 17,687 of these
shares were cancelled. The shares were recorded at the fair market value
on the date of grant, $2.375, with the compensation expense of $376,000
being recognized over the vesting period.

In May 2000, the stockholders approved an increase in the number of shares
of authorized Common Stock to 50,000,000.

In June 2000, the Company issued 274,967 shares of Common Stock at a
purchase price of $3.64 per share to Citrix Systems, Inc. in exchange for
$1,000,000.

Warrants
--------

In addition to the warrants attached to the Notes and the Series C and
Series D Stock discussed above, the Company issued the following warrants
to purchase Common Stock during the years ended December 31, 2000, 2001,
and 2002:

On November 21, 1997, the Company issued a warrant to purchase 300,000
shares of Common Stock with an exercise price of $3.125 per share to the
Company's President and Chief Executive Officer. On November 27, 2000,
upon the resignation of the former officer, an agreement was reached
whereby one half of these warrants were cancelled and the other half were
extended to a new

43



expiration date of November 27, 2005. Because the stock price on the new
measurement date was less than the exercise price of the warrant, no
compensation expense was recorded.

On November 27, 2000, the Company granted fully vested warrants to
purchase 100,000 shares of Common Stock to MindSquared, LLC, a related
party, as part of a consulting agreement. The warrants have an exercise
price of $1.188 per share and expire five years from the date of grant.
The Company valued these warrants using the Black-Scholes model with the
following assumptions: volatility of 123%, risk free interest rate of 6%
and expected term of 5 years. The value of the warrants, $101,000, was
recognized ratably over the four-month term of the consulting agreement.

On January 9, 2001, the Company granted fully vested warrants to purchase
an additional 30,000 shares of Common Stock to MindSquared, LLC, as part
of the consulting agreement. The warrants have an exercise price of $0.625
per share and expire five years from the date of grant. The Company valued
these warrants using the Black-Scholes model with the following
assumptions: volatility of 123%, risk free interest rate of 6% and
expected term of 5 years. The value of the warrants, $15,307, was
recognized ratably over the four-month term of the consulting agreement.

During 2001, in connection with the issuance of the Series D Convertible
Preferred Stock, the Company granted fully vested warrants to purchase
735,000 shares of Common Stock. The Series D warrants are exercisable at a
price of $2.29 and will remain exercisable until February 14, 2004.
Pursuant to the terms of the warrants issued in connection with a debt
transaction in 1999, a price adjustment was created by the issuance of the
Series D Stock. The warrants to purchase 210,914 shares of Common Stock
were reduced in price to $1.91, and additional warrants to purchase 57,411
shares of Common Stock were issued to increase the number of warrants for
Transamerica to 268,325 at February 14, 2001.

In 2002, in connection with the Notes offering, V-ONE granted warrants to
purchase a total of 336,750 shares of Common Stock to Joseph Gunnar & Co.,
LLC and LaSalle St. Securities, LLC, placement agent and subagent,
respectively, for the Notes offering. The terms of the placement agent
warrants mirror those of the detachable warrants granted in connection
with the Notes offering.

Warrants to purchase shares of the Company's Common Stock outstanding at
December 31, 2001 and 2002 were as follows:


2001 2002 Exercise Price
---- ---- --------------
- 1,502,250 $0.50
30,000 - $0.63
100,000 - $1.19
697,365 - $1.91
735,000 - $2.29
- - $2.33
- - $2.63
- - $2.65
10,000 - $2.69
150,000 - $3.13
54,000 - $4.73
---------------------------------
1,776,365 1,502,250
=================================

44



At December 31, 2002, warrants to purchase 3,278,615 shares of Common
Stock were exercisable. The Company expects that the weighted average fair
value of warrants granted during 2002, determined using the Black-Scholes
option-pricing model, will be provided upon completion of the fiscal 2002
audit.

Employee Stock Purchase Plan
----------------------------

The Company's Board of Directors adopted the 2001 Employee Stock Purchase
Plan ("Purchase Plan") on February 26, 2001 and the Company's stockholders
approved of the Purchase Plan at the Annual Meeting of Stockholders on May
10, 2001. The Purchase Plan became effective upon adoption by the Board,
however, the first Offering Period (defined below) under the Purchase Plan
began on the first trading day on or after July 1, 2001. Pursuant to the
Purchase Plan, 2,500,000 shares of Common Stock were reserved for future
issuance by the Company to employees through the grant of stock options to
purchase Common Stock. Shares acquired under the Purchase Plan may be
authorized and unissued shares or treasury shares.

The purpose of the Purchase Plan is to provide employees of the Company
with an opportunity to purchase Common Stock through accumulated payroll
deductions. Under the Purchase Plan, a participating employee is granted
an option to purchase Common Stock that is exercised automatically at a
specified date set forth in the Purchase Plan. The purchase price for
shares of Common Stock received upon exercise of the option is paid
through the employee's accumulated payroll deductions. It is the Company's
intention to have the Purchase Plan qualify as an "Employee Stock Purchase
Plan" under Section 423 of the Internal Revenue Code of 1986, as amended
("Code"). The Purchase Plan shall be construed so as to extend and limit
participation in a manner consistent with Section 423 of the Code. The
Purchase Plan is NOT subject to the provisions of the Employee Retirement
Income Security Act of 1974 or Section 401(a) of the Code.

During the years ended December 31, 2002 and December 31, 2001, 60,397 and
29,399 shares, respectively, were purchased by employees at various prices
in accordance with the provisions of the Purchase Plan.

Stock Options Plans
-------------------

The Company has the following active stock options plans: the 1995
Non-Statutory Stock Option Plan, the 1996 Incentive Stock Plan and the
1998 Incentive Stock Option Plan. These plan were adopted to attract and
retain key employees, directors, officers and consultants and are
administered by the Compensation Committee appointed by the Board of
Directors.

1995 Non-Statutory Stock Option Plan
------------------------------------

The Compensation Committee determined the number of options granted to key
employees and the vesting period and exercise price of the options
provided it was not below market value on the date of the grant for the
1995 Non-Statutory Stock Option Plan ("1995 Plan"). In most cases, the
options vest over a two-year period and terminate ten years from the date
of grant. The 1995 Plan will terminate in May 2005 unless terminated
earlier within the provisions of the 1995 Plan. On June 12, 1996, the
Board of Directors determined that no further options would be granted
under the 1995 Plan.

At December 31, 2002, 2001 and 2000 there were 10,602 stock options
outstanding under the 1995 Plan with a weighted average exercise price of
$2.50. There was no activity under the 1995 Plan during the three year
period ended December 31, 2002.

45



1996 Incentive Stock Plan
-------------------------

In June 1996, the Company adopted the 1996 Incentive Stock Plan ("1996
Plan"), under which incentive stock options, non-qualified stock options
and restricted share awards may be made to the Company's key employees,
directors, officers and consultants. Both incentive stock options and
options that are not qualified under Section 422 of the Internal Revenue
Code of 1986, as amended ("non-qualified options"), are available under
the 1996 Plan. The options are not transferable and are subject to various
restrictions outlined in the 1996 Plan. The Compensation Committee or the
Board of Directors determines the number of options granted to key
employees, officers or consultants and the vesting period and exercise
price of the options provided that it is not below fair market value. The
1996 Plan will terminate in June 2006 unless terminated earlier by the
Board of Directors.

Awards may be granted under the 1996 Plan with respect to a total of
2,333,333 shares of Common Stock. As of December 31, 2002, 988,415 options
are outstanding of which 200,590 are vested, and a total of 320,684
options are available for grant under the 1996 Plan.

Option activity under the 1996 Plan for the two years ended December 31,
2002 was as follows:

Weighted Average
Shares Exercise Price
---------- -----------------
Balance as of December 31, 2000 226,555 $3.833

Grants 455,400 $1.389
Exercised (1,750) $2.625
Cancelled (47,300) $1.383
Expired (99,740) $4.479
----------
Balance as of December 31, 2001 533,165 $1.845

Grants 668,500 $0.284
Exercised - -
Cancelled (208,625) $0.881
Expired (14,625) $2.451
----------
Balance as of December 31, 2002 988,415 $0.980
==========

1998 Incentive Stock Plan
-------------------------

On February 2, 1998, the Board of Directors authorized the adoption of the
1998 Incentive Stock Plan ("1998 Plan"). The purpose of the 1998 Plan is
to provide for the acquisition of an equity interest in the Company by
non-employee directors, officers, key employees and consultants. The 1998
Plan will terminate February 2, 2008.

Incentive stock options may be granted to purchase shares of Common Stock
at a price not less than fair market value on the date of grant. Only
employees may receive incentive stock options; all other qualified
participants may receive non-qualified stock options with an exercise
price determined by the Board of Directors or a committee of the Board of
Directors. Options are generally exercisable after one or more years and
expire no later than ten years from the date of grant. The 1998 Plan also
provides for reload options and restricted share awards to employee and
consultant participants subject to various terms.

46



Awards may be granted under the 1998 Plan with respect to a total of
5,000,000 shares of Common Stock. As of December 31, 2002, 3,527,840
options are outstanding, of which 2,208,380 are vested, and a total of
1,134,115 options are available for grant under the 1998 Plan.

Option activity under the 1998 Plan for the two years ended December 31,
2002 was as follows:

Weighted Average
Shares Exercise Price
----------- --------------
Balance as of December 31, 2000 2,614,055 $2.178

Granted 1,287,000 $0.917
Exercised (29,480) $1.568
Cancelled (313,685) $2.131
Expired (247,200) $2.377
-----------
Balance as of December 31, 2001 3,310,690 $1.683

Granted 1,027,000 $0.658
Exercised - -
Cancelled (596,663) $1.518
Expired (213,187) $1.592
-----------
Balance as of December 31, 2002 3,527,840 $1.418
===========

For all of its plans, the Company measures compensation expense for its
employee stock-based compensation using the intrinsic value method and
provides pro forma disclosures of net loss as if the fair value method had
been applied in measuring compensation expense. Under the intrinsic value
method of accounting for stock-based compensation, when the exercise price
of options granted to employees is less than the fair value of the
underlying stock on the date of grant, compensation expense is to be
recognized over the applicable vesting period. The effect of applying SFAS
123's fair value method to the Company's stock based awards is not
necessarily representative of the effects on reported net income for
future years, due to, among other things, the vesting period of the stock
options and the fair value of additional stock options in future years.

Year ended December 31,
----------------------------------------------
2002* 2001 2000
-------------- ------------ ------------
Loss attributable to
holders of Common Stock:
As reported $ 6,227,292 $9,910,546 $9,231,994
Pro forma $11,812,003 $10,277,777
Basic and diluted loss
per share attributable
to holders of Common
Stock:
As reported $0.25 $0.44 $0.44
Pro forma $0.52 $0.49


* The Company expects that pro forma information for 2002 will be provided
upon completion of the fiscal 2002 audit.

47



The fair value of each option is estimated on the date of grant using a
type of Black-Scholes option pricing model with the following weighted
average assumptions used for grants during the years ended December 31,
2000 and 2001, respectively: dividend yield of 0% for all periods;
expected volatility of 100% and 100%; risk-free interest rate of 5.5% and
4.7%; and expected term of 4.0 years for 2000 and 2001. The weighted
average fair value of the options granted under all of the Company's plans
during the years ended December 31, 2000 and 2001 was $1.54 and $.74,
respectively. The Company expects that the weighted average assumptions
used for grants during 2002 will be provided upon completion of the fiscal
2002 audit. The weighted average exercise price of the options outstanding
under all of the Company's plans at December 31, 2000, 2001 and 2002 was
$2.31, $1.70 and $1.32, respectively. As of December 31, 2002, the
weighted average remaining contractual life of the options outstanding
under all of the Company's plans is 7.4 years and the number of options
exercisable is 2,420,572.

Reserve for Issuance
--------------------

At December 31, 2002, the Company has authorized the following shares of
Common Stock for issuance upon conversion of the 8% Secured Convertible
Notes, Series C Preferred Stock, Series D Preferred Stock, and upon
exercise of options and warrants:

Series D Preferred Stock 3,021,000
Common Stock options outstanding 4,526,857
Common Stock options available for grant 3,103,541
Common Stock underlying 8% Convertible Notes 2,412,000
------------------
Common Stock warrants 2,586,204
------------------
Total shares of authorized Common Stock
reserved 13,237,602
==================

7. COMMITMENTS AND CONTINGENCIES

Leases
------

The Company is obligated under various operating lease agreements,
primarily for office space and equipment through 2008. Future minimum
lease payments under these non-cancelable operating leases as of December
31, 2002 are as follows:

Operating
---------

2003 $ 341,064
2004 397,194
2005 235,177
2006 229,892
2007 236,789
2008 39,657
-----------

Total minimum payments $1,225,389
Interest 0

Present value of capital lease
obligations $ 0
Less: current portion 0
-----------
Capital lease obligations
non-current $ 0
===========

48



Rent expense was $428,801, $464,483 and $583,582 for the years ended
December 31, 2002, 2001 and 2000, respectively.

At December 31, 2002, the Company expects to receive $23,786 in future
minimum sublease rental income payments in 2003.

8. EMPLOYEE 401(K) DEFERRED COMPENSATION PLAN

The Company has a 401(k) plan for all employees over the age of 21.
Contributions are made through voluntary employee salary reductions, up to
15% of their annual compensation, and discretionary matching by the
Company. Employer contributions vest based on the participant's number of
years of continuous service. A participant is fully vested after six years
of continuous service. There were no employer contributions for the years
ended December 31, 2002, 2001 or 2000.

9. SUPPLEMENTAL CASH FLOW DISCLOSURE

Selected cash payments and noncash activities were as follows:

Year ended December 31,
--------------------------------------
2002 2001 2000
----------- ----------- -----------
Cash paid for interest $ 28,181 $ 11,560 $ 21,982
Cash paid for dividends - $ 259 $ 16
Noncash investing and financing
activities:
Dividends paid with stock - $ 46,064 $ 461,299
Deemed dividend on preferred stock - $2,932,023 -
Deemed dividend on 8% Convertible $ 286,580 - -
Notes
Issuance of stock options to
consultants $ 82,545 $ 98,232 $ 95,422
Issuance of restricted stock - $ 52,000 $ 282,000

49



10. NET LOSS PER SHARE

The following table sets forth the computation of basic and diluted net
loss per share:



Year Ended December 31,
-------------------------------------------
2002 2001 2000
-------------------------------------------

Numerator:
Loss before extraordinary item $ (5,527,391) $ (6,237,278) $ (8,862,015)
Less: Dividend on preferred stock (699,901) (741,245) (369,979)
Deemed dividend on preferred stock - (2,932,023) -
------------- ------------- -------------
Net loss before extraordinary item (6,227,292) (9,910,546) (9,231,994)
Extraordinary item-early extinguishment
of debt - - -
------------- ------------- -------------
Net loss attributable to holders of
Common Stock $ (6,227,292) $ (9,910,546) $ (9,231,994)
============= ============= =============
Denominator:
Denominator for basic net loss per
share-weighted average shares 25,230,360 22,576,188 20,871,076

Effect of dilutive securities:
Preferred Stock - - -
Stock Options - - -
Warrants - - -
------------- ------------- -------------
Dilutive potential common shares - - -
------------- ------------- -------------
Denominator for diluted net loss per
share-adjusted weighted average shares 25,230,260 22,576,188 20,871,076
============= ============= =============

Basis and diluted loss per share:
Loss before extraordinary item $ (0.25) $ (0.44) $ (0.44)
Extraordinary item-early extinguishments
of debt - - -
------------- ------------- -------------
Net loss attributable to holders of
Common Stock $ (0.25) $ (0.44) $ (0.44)
============= ============= =============


The following equity instruments were not included in the diluted net loss
per share calculation because their effect would be anti-dilutive:

Year ended December 31,
-----------------------------------------
2002 2001 2000
------------ ---------------------------

Preferred stock:
Series B - - 1,287,554
Series D 3,021,000 3,675,000 -
Stock options 4,526,857 3,854,457 2,851,212
Warrants 2,586,204 1,776,365 1,072,054

50



11. SELECTED QUARTERLY FINANCIAL DATA - UNAUDITED

The following table presents the quarterly results for V-ONE Corporation
and its subsidiaries for the years ending December 31, 2001 and 2002:



1st Quarter 2nd Quarter 3rd Quarter 4th Quarter
----------- ----------- ----------- -----------
2002

Revenue $ 852,219 $ 886,999 $ 1,151,943 $ 661,865
Gross profit 686,486 760,053 1,014,259 608,063
Net loss $ 2,013,619 $ 1,430,459 $ 1,078,837 $ 1,004,475

Net loss per $ (0.09) (0.07) (0.05) (0.04)
share, basic
and diluted

2001 (restated)
Revenue $ 790,181 $ 922,366 $ 1,099,998 $ 2,177,617
Gross profit 485,282 650,838 676,047 1,844,120
Net loss $ (993,215) $(2,321,670) $(2,148,562) $ (773,831)
=========== =========== =========== ===========

Net loss per $ (0.18) $ (0.11) $ (0.10) $ (0.04)
share, basic ====== ====== ====== ======
and diluted


The Company restated the results of the first quarter of 2001 to account
for the allocation of the fair market value to the detachable warrants
issued in connection with the Series D Preferred Stock. The result of the
restatement was to record an additional deemed dividend of $1,107,335 for
the beneficial conversion feature related to the issuance of the warrants.

51



V-ONE CORPORATION

SCHEDULE II - VALUATION AND QUALIFYING ACCOUNTS

For the years ended December 31, 2000, 2001 and 2002



Additions
Balance at Charged to
Beginning Costs and Balance at
Description of Period Expenses Deductions End of Period

ALLOWANCE FOR DOUBTFUL
ACCOUNTS

December 31, 2000 $ 134,244 68,490 97,070 $ 105,664
December 31, 2001 $ 105,664 --- 33,629 $ 72,035
December 31, 2002 $ 72,305 155,000 129,900 $ 97,135

DEFERRED TAX ASSET
VALUATION ALLOWANCE

December 31, 2000 $ 14,859,228 1,620,108 --- $16,479,336
December 31, 2001 $ 16,479,336 2,397,885 --- $18,877,221
December 31, 2002* $ 18,877,221 $

ALLOWANCE FOR
NON-SALABLE INVENTORY
December 31, 2000 $ 87,694 32,699 41,737 $ 78,656
December 31, 2001 $ 78,656 120,000 169,063 $ 29,593
December 31, 2002 $ 29,593 42,148 27,003 $ 44,738


* The Company expects that the 2002 deferred tax asset valuation allowance
will be provided upon completion of the fiscal 2002 audit.

52



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information required by this Item concerning directors and executive
officers is incorporated herein by reference to the Company's definitive proxy
statement for its annual stockholders' meeting to be held on June 5, 2003.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this Item concerning executive compensation is
incorporated herein by reference to the Company's definitive proxy statement for
its annual stockholders' meeting to be held on June 5, 2003.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS

The information required by this Item concerning security ownership of certain
beneficial owners and management and related stockholder matters is incorporated
herein by reference to the Company's definitive proxy statement for its annual
stockholders' meeting to be held on June 5, 2003.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this Item concerning certain relationships and
related transactions is incorporated herein by reference to the Company's
definitive proxy statement for its annual stockholders' meeting to be held on
June 5, 2003.

ITEM 14. CONTROLS AND PROCEDURES

Within the ninety-day day period prior to the date of this report, the Company
carried out an evaluation, under the supervision and with the participation of
the Company's management, including the Company's President, Chief Executive
Officer and Principal Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to Rule
13a-14 promulgated under the Securities Exchange Act of 1934, as amended. Based
upon that evaluation, the Company's President, Chief Executive Officer and
Principal Financial Officer concluded that the Company's disclosure controls and
procedures are effective in timely alerting management to material information
relating to the Company required to be included in the Company's periodic
filings with the SEC. There have been no significant changes in the Company's
internal controls or in other factors that could significantly affect internal
controls subsequent to the date the Company carried out its evaluation.

53



PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K

(a)(1), (a)(2) and (d) Financial Statements and Financial Statement Schedule.

See Index to Financial Statements on page 28. All required financial statements
and financial statement schedules of the Company are set forth under Item 8 of
this Annual Report on Form 10-K.

(a)(3) Exhibits



NUMBER DESCRIPTION
- ------ -----------

3.1 Amended and Restated Certificate of Incorporation as of July 2, 1996 (1)
3.2 Amended and Restated Bylaws dated as of February 2, 1998 (4)
3.3 Certificate of Amendment to Certificate of Designation, Preferences, and
Rights of Series A Convertible Preferred Stock dated September 9, 1996 (1)
3.4 Certificate of Elimination of Certificate of Designation, Preferences and
Rights of Series A Convertible Preferred Stock (3)
3.5 Certificate of Designations of Series A Convertible Preferred Stock (3)
3.6 Certificate of Elimination of Certificate of Designation, Preferences and
Rights of Series A Convertible Preferred Stock, dated March 4, 1999(9)
3.7 Certificate of Designations of Series B Convertible Preferred Stock, dated
June 11, 1999 (10)
3.8 Certificate of Designations of Series C Preferred Stock, dated September 9, 1999 (11)
3.9 Certificate of Designations of Series D Convertible Preferred Stock, dated
February 14, 2001(14)
9.1 Voting Trust Agreement between Hai Hua Cheng and James F. Chen, Trustee (1)
9.2 Voting Trust Agreement between Robert Zupnik and James F. Chen, Trustee (1)
9.3 Voting Trust Agreement between Dennis Winson and James F. Chen, Trustee (1)
10.1 Employment Agreement between V-ONE Corporation and James F. Chen dated as of
June 12, 1996 (1)
10.2 V-ONE 1995 Non-Statutory Stock Option Plan (1)
10.3 V-ONE 1996 Non-Statutory Stock Option Plan (1)
10.4 V-ONE 1996 Incentive Stock Plan (1)
10.5 Software License Agreement between Trusted Information Systems, Inc. ("TIS")
and V-ONE executed October 6, 1994 (1)
10.6 First Amendment to the Software License Agreement between TIS and V-ONE (1)
10.7 Second Amendment to the Software License Agreement between TIS and V-ONE (1)
10.8 Third Amendment to the Software License Agreement between TIS and V-ONE (1)
10.9 Fourth Amendment to the Software License Agreement between TIS and V-ONE (1)
10.10 OEM Master License Agreement between RSA Data Security, Inc. ("RSA") and V-ONE
dated December 30, 1994 and Amendment Number One to the OEM
Master License Agreement between RSA and V-ONE (1)
10.11 Amendment Number Two to the OEM Master License Agreement between RSA and V-ONE
and Conversion Agreement dated May 23, 1996 (1)
10.12 Promissory Note for Hai Hua Cheng with Allonge and Amendment dated June 12, 1996 (1)
10.13 Form of Exchange and Purchase Agreement dated April 1996 (1)
10.14 Registration Rights Agreement Between V-ONE and JMI Equity Fund II, L.P. ("JMI") (1)
10.15 8% Senior Subordinated Note due June 18, 2000 Issued by V-ONE to JMI (1)
10.16 Warrant to Purchase 100,000 shares of Common Stock Issued by V-ONE to JMI(1)


54





NUMBER DESCRIPTION
- ------ -----------

10.17 Warrant to Purchase 400,000 shares of Common Stock Issued by V-ONE to JMI (1)
10.18 Employment Agreement between V-ONE and Jieh-Shan Wang dated as of July 8, 1996 (1)
10.19 Subscription Agreement dated as of December 3, 1997 between V-ONE and
Advantage Fund II Ltd. (3)
10.20 Registration Rights Agreement dated as of December 3, 1997 between V-ONE and
Advantage Fund II Ltd. (3)
10.21 Commitment Letter dated December 8, 1997 between V-ONE and Advantage Fund II Ltd. (3)
10.22 Registration Rights Agreement dated as of December 8, 1997 between V-ONE and
Wharton Capital Partners, Ltd. (3)
10.23 Warrant to Purchase 60,000 shares of Common Stock Issued on December 8, 1997
by V-ONE to Wharton Capital Partners, Ltd. (3)
10.24 Letter Agreement between V-ONE and Wharton Capital Partners, Ltd. dated
October 22, 1997 (3)
10.25 V-ONE 1998 Incentive Stock Plan (4)
10.26 Warrants dated November 21, 1997 to Purchase 300,000 shares of Common Stock
granted to David D. Dawson (4)
10.27 Employment Agreement dated November 21, 1997 between V-ONE and David D. Dawson (4)
10.28 Amendment to Employment Agreement dated November 7, 1997 between V-ONE and
Charles B. Griffis (4)
10.29 Amendment to Section 2.08 of 1996 Incentive Stock Plan (4)
10.30 Lease Agreement dated March 24, 1997 between Bellemead Development Corporation
and V-ONE (2)
10.31 Inconvertibility Notice dated September 21, 1998 (5)
10.32 Waiver Agreement, dated as of September 22, 1998, between the Company and
Advantage Fund II Ltd. (5)
10.33 Amendment No. 1 dated as of September 22, 1998 to the Registration Rights
Agreement between the Company and Advantage Fund II Ltd. (5)
10.34 Warrant to purchase 100,000 shares of Common Stock issued on September 22,
1998 by V-ONE to Advantage Fund II Ltd. (5)
10.35 Warrant to purchase 389,441 shares of Common Stock issued on September 22,
1998 by V-ONE to Advantage Fund II Ltd. (5)
10.36 Waiver Letter, dated November 5, 1998 between the Company and Advantage Fund
II Ltd. (6)
10.37 Placement Agent Agreement, dated October 9, 1998, between the Company and
LaSalle St. Securities, Inc. (6)
10.38 Amendment No. 1 to Placement Agent Agreement, dated November 9, 1998, between
the Company and LaSalle St. Securities, Inc. (6)
10.39 Escrow Agreement, dated October 9, 1998, among the Company, LaSalle St.
Securities, Inc. and LaSalle National Bank (6)
10.40 Amendment No. 1 to Escrow Agreement, dated November 9, 1998, among the
Company, LaSalle St. Securities, Inc. and LaSalle National Bank (6)
10.41 Form of Subscription Documents (6)
10.42 Form of Addendum #1 to Subscription Documents (6)
10.43 Form of Addendum #2 to Subscription Documents (6)
10.44 Form of Warrant granted to A.L. Giannopoulos to purchase 10,000 shares of the
Company's Common Stock (6)
10.45 Form of Warrant granted to William E. Odom to purchase 10,000 shares of the
Company's Common Stock (6)
10.46 Amendment No. 1 to Placement Agent Agreement, dated November 16, 1998, between
the Company and LaSalle St. Securities, Inc. (7)
10.47 Waiver Letter dated November 18, 1998 between the Company and LaSalle St.
Securities, Inc. (7)
10.48 Form of Second Version of Subscription Documents (7)
10.49 Form of Addendum #1 to Second Version of Subscription Documents (7)


55





NUMBER DESCRIPTION
- ------ -----------

10.50 Form of Addendum #2 to Second Version of Subscription Documents (7)
10.51 Warrant dated November 20, 1998 to purchase 50,000 shares of Common Stock
issued to LaSalle St. Securities, Inc. (7)
10.52 Employment Agreement dated November 6, 1998 between V-ONE and Charles B.
Griffis (9)
10.53 Employment Agreement dated August 1, 1998 between V-ONE and Robert F. Kelly (9)
10.54 Loan and Security Agreement dated February 24, 1999 between V-ONE and
Transamerica Business Credit Corporation ("Transamerica") (8)
10.55 Patent and Trademark Security Agreement dated February 24, 1999 between V-ONE
and Transamerica (8)
10.56 Security Agreement in Copyrighted Works dated as of February 24, 1999 between
V-ONE and Transamerica (8)
10.57 Amendment to Employment Agreement dated as of August 1, 1998 by and between
the Company and Jieh-Shan Wang (9)
10.58 Amendment to Employment Agreement dated as of January 1, 1999 by and between
the Company and James F. Chen (9)
10.59 Subscription Agreement for Series B Convertible Preferred Stock, dated June
11, 1999 (10)
10.60 Registration Rights Agreement, dated June 11, 1999 (10)
10.61 Non-Negotiable Promissory Note, dated June 11, 1999 (10)
10.62 Form of Series C Preferred Stock Purchase Agreement (11)
10.63 Employment Agreement dated July 1, 1999 by and between the Company and
Margaret E. Grayson (12)
10.64 Employment Agreement dated July 1, 1999 by and between the Company and David
D. Dawson (13)
10.65 Series D Convertible Preferred Stock and Non-Detachable Warrant Purchase
Agreement dated February 14, 2001 (14)
10.66 Form of Warrant Granted to Holders of Series D Convertible Preferred Stock,
dated February 14, 2001 (14)
10.67 2001 Employee Stock Purchase Plan (14)
10.68 Form of Subscription Agreement between the Company and Employees under the
2001 Employee Stock Purchase Plan (14)
10.69 Agreement for Purchase and Sale of Stock between the Company and NFR Security,
Inc., dated March 13, 2001 (14)
10.70 Form of Note Purchase Agreement dated July 23, 2002 (15)
10.71 Form of Promissory Note dated July 23, 2002 (15)
10.72 Form of Warrant dated July 23, 2002 (15)
10.73 Company Disclosures (15)
10.74 Term Sheet for Proposed Offering (15)
10.75 Company Disclosures (15)
10.76 Company Disclosures (15)
10.77 Form of Placement Agency Agreement dated July 23, 2002 (15)
10.78 Form of Legal Opinion dated July 23, 2002 (15)
10.79 Form of Note Purchase Agreement dated July 26, 2002 (15)
10.80 Form of Promissory Note dated July 26, 2002 (15)
10.81 Form of Warrant dated July 26, 2002 (15)
10.82 Company Disclosures (15)
10.83 Term Sheet for Proposed Offering (15)
10.84 Company Disclosures (15)
10.85 Company Disclosures (15)
10.86 Form of Placement Agency Agreement dated July 23, 2002 (15)
10.87 Form of Legal Opinion dated July 26, 2002 (15)
10.88 Form of Note Purchase Agreement dated August 2, 2002 (15)


56





NUMBER DESCRIPTION
- ------ -----------

10.89 Form of Promissory Note dated August 2, 2002 (15)
10.90 Form of Warrant dated August 2, 2002 (15)
10.91 Company Disclosures (15)
10.92 Term Sheet for Proposed Offering (15)
10.93 Company Disclosures (15)
10.94 Company Disclosures (15)
10.95 Form of Placement Agency Agreement dated July 23, 2002 (15)
10.96 Form of Legal Opinion dated August 2, 2002 (15)
99.1 Certification of Chief Executive Officer and Principal Financial
Officer Pursuant to Title 18, United States Code, Section 1350, as
Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.



- ------------------------------

(1) The information required by this exhibit is incorporated herein by reference
to V-ONE's Registration Statement on Form S-1 (No. 333-06535).

(2) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 10-Q for the three months ended June 30, 1997.

(3) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 8-K dated December 8, 1997.

(4) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 10-K for the twelve months ended December 31, 1997.

(5) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 8-K dated September 22, 1998.

(6) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 10-Q for the nine months ended September 30, 1998.

(7) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 8-K dated November 20, 1998.

(8) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 8-K dated March 11, 1999.

(9) The information required by this exhibit is incorporated herein by reference
to V-ONE's Form 10-K for the twelve months ended December 31, 1998.

(10) The information required by this exhibit is incorporated herein by
reference to V-ONE's Form 8-K dated June 23, 1999.

(11) The information required by this exhibit is incorporated herein by
reference to V-ONE's Form 8-K dated September 15, 1999.

(12) The information required by this exhibit is incorporated herein by
reference to V-ONE's Form 10-Q for the three months ended June 30, 1999.

57



(13) The information required by this exhibit is incorporated herein by
reference to V-ONE's Form 10-K for the twelve months ended December 31, 1999.

(14) The information required by this exhibit is incorporated by reference to
V-ONE's Form 10-K for the twelve months ended December 31, 2000.

(15) The information required by this exhibit is incorporated by reference to
V-ONE's Registration Statement on Form S-2 (No. 333-98521).

(b) Reports on Form 8-K

None.

58



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.

V-ONE Corporation

Date: April 11, 2003
By: /s/ Margaret E. Grayson
---------------------------
Margaret E. Grayson
President and Chief Executive Officer

Pursuant to the requirements of Securities Exchange Act of 1934, this report has
been signed below by the following persons on behalf of the registrant and in
the capacities indicated.

SIGNATURE TITLE DATE


/s/ Margaret E. Grayson President, Chief April 11, 2003
- ---------------------------- Executive
Margaret E. Grayson Officer, Principal
Financial
Officer and Director



/s/ Molly G. Bayley Director April 11, 2003
- ----------------------------
Molly G. Bayley


/s/ Heidi B. Heiden Director April 11, 2003
- ----------------------------
Heidi B. Heiden


/s/ Michael D. O'Dell Director April 11, 2003
- ----------------------------
Michael D. O'Dell


/s/ William E. Odom Director April 11, 2003
- ----------------------------
William E. Odom

59



CERTIFICATION

I, Margaret E. Grayson, certify that:


1. I have reviewed this annual report on Form 10-K of V-ONE Corporation;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this annual report is
being prepared;

b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this
annual report (the "Evaluation Date"); and

c) presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of
the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal
controls; and

60



6. The registrant's other certifying officers and I have indicated in this
annual report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent
to the date of our most recent evaluation, including any corrective actions with
regard to significant deficiencies and material weaknesses.

Date: April 11, 2003 /s/ Margaret E. Grayson
------------------------
Margaret E. Grayson
Chief Executive Officer and
Principal Financial Officer

61