V-ONE Corp.
Ticker: VONE 1803 Research Boulevard, Suite 305
Exchange: NASDAQ-National Market Rockville, Maryland 20850
Industry: Wholesale (301) 838-8900

Type of Shares:Common Shares Filing Date:6/21/96
U.S. Shares:3,000,000 Offer Date:10/24/96
Non-U.S. Shares:0 Filing Range:$6.00 - $8.00
Primary Shares:3,000,000 Offer Price:$5.00
Secondary Shares:0 Gross Spread:$0.35
Offering Amount: $21,000,000 Selling:$0.18
Expenses:$700,000 Reallowance:$0.10
Shares Out After:12,540,556

ManagerTierPhone
Piper Jaffray IncorporatedLead Manager (612) 342-6000
Volpe, Welty & CompanyCo-manager (415) 956-8120

Auditor: Coopers & Lybrand
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 6/30/96 6/30/95 6/30/96
Revenue:$1.10$2.38$0.37Assets:$5.44
Net Income:-$1.03-$4.39-$0.40Liabilities:$7.04
EPS:-$0.12-$0.44-$0.04Equity:-$1.59

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company markets and licenses a suite of network security products. The Company's suite of products address network authentication, access control, and data integrity through the use of smart cards, 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 allow for enhanced application functionality and to support future network security standards. In addition, the Company's products enable businesses to deploy and scale their solution from small, single-site networks to large, multi-site environments. Organizations are increasing their dependence on public networks, such as the Internet, and private enterprise networks using Internet protocols as a cost-effective means to expand enterprise networks, engage in electronic commerce, and increase information exchange.

Use of Proceeds
Proceeds from the proposed offering will be used for working capital and other general corporate purposes including expansion of marketing, sales and customer support, research and development, capital expenditures, and repayment of loans.

Last updated: 12/1/96

©1996 IPO Data Systems, Inc. - All rights reserved.