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

                                    FORM 10-Q
 (Mark One)
[ X ]          QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                  FOR THE QUARTERLY PERIOD ENDED: JUNE 30, 2001

                                       OR

[    ]         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.)

           20250 CENTURY BLVD., SUITE 300, GERMANTOWN, MARYLAND 20874
           ----------------------------------------------------------
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (301) 515-5200
                                 --------------
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)



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 the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

                  CLASS                            OUTSTANDING AT AUGUST 6, 2001
                  -----                            -----------------------------
COMMON STOCK, $0.001 PAR VALUE PER SHARE                   22,919,998






                                V-ONE Corporation
                          Quarterly Report on Form 10-Q

                                      INDEX



                                                                      PAGE NO.

PART I.      FINANCIAL INFORMATION                                        3

Item 1.      Financial Statements                                         3

             Condensed Balance Sheets as of June 30, 2001                 3
             (unaudited) and December 31, 2000

             Condensed Statements of Operations for the Three and         4
             Six Months Ended June 30, 2001 (unaudited) and June 30,
             2000 (unaudited)

             Condensed Statements of Cash Flows for the  Six Months       5
             Ended June 30, 2001 (unaudited) and June 30, 2000
             (unaudited)

             Notes to the Condensed Financial Statements (unaudited)      6

Item 2.      Management's Discussion and Analysis of Financial            9
             Condition and Results of Operations

Item 3.      Quantitative and Qualitative Disclosures About               11
             Market Risk

PART II.     OTHER INFORMATION                                            12

Item 1.      Legal Proceedings                                            12

Item 2.      Changes in Securities and Use of Proceeds                    12

Item 3.      Defaults Upon Senior Securities                              12

Item 4.      Submission of Matters to a Vote of Security Holders          12

Item 5.      Other Information                                            12

Item 6.      Exhibits and Reports on Form 8-K                             13

SIGNATURES                                                                14





                                       2




PART 1.  FINANCIAL INFORMATION

Item 1. Financial Statements


                                V-ONE CORPORATION
                             CONDENSED BALANCE SHEET

                                                                             June 30, 2001         December 31, 2000
                                                                              (Unaudited)
                                                                                                 
                                                                          ------------------     ---------------------
                                 ASSETS
Current assets:
  Cash and cash equivalents                                                 $  6,676,385               $ 2,949,398
  Accounts receivable, net                                                       903,874                   776,845
  Finished goods inventory, net                                                  116,572                   172,177
  Prepaid expenses and other current assets                                      213,595                   254,631
                                                                          ------------------     ---------------------
      Total current assets                                                     7,910,426                 4,153,051


Property and equipment, net                                                      961,366                   929,398
Other assets                                                                     104,109                   368,169
                                                                          ------------------     ---------------------
      Total assets                                                           $ 8,975,901               $ 5,450,618
                                                                          ==================     =====================

         LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
  Accounts payable and accrued expenses                                     $    967,186               $ 1,375,939
  Deferred revenue                                                             1,920,138                 1,113,202
  Capital lease obligations - current                                             75,358                    71,943
      Total current liabilities                                            ------------------     --------------------
  Deferred rent                                                                2,962,682                 2,561,084
  Capital lease obligations - noncurrent                                         100,638                   120,150
                                                                                   8,883                    47,803
                                                                            ------------------     ---------------------
      Total liabilities                                                        3,072,203                 2,729,037


  Commitments and contingencies

  Shareholders' equity:
  Preferred stock, $.001 par value, 13,333,333 shares authorized.
     Series B convertible preferred stock, 1,287,554 designated,
       issued and outstanding (liquidation preference of $3,000,000)               1,288                     1,288
     Series C redeemable preferred stock, 500,000 designated; 42,904
       and 54,714 shares issued and outstanding, respectively
       (liquidation preference of $1,126,388 and $1,436,243,
        respectively)                                                                 43                        55
     Series D redeemable preferred stock, 3,675,000 shares designated,
       issued and outstanding (liquidation preference of $7,019,250)               3,675                         -
    Common stock, $0.001 par value; 50,000,000 shares authorized;
      22,276,219 and 22,109,185 shares issued and outstanding,
      respectively                                                                22,276                    22,109
  Accrued dividends payable                                                      465,186                   180,911
  Additional paid-in capital                                                  59,758,026                51,393,818
  Accumulated deficit                                                        (54,346,796)              (48,876,600)
                                                                            --------------------   ---------------------
      Total shareholders' equity                                               5,903,698                 2,721,581
                                                                            --------------------   ---------------------
      Total liabilities and shareholders' equity                               8,975,901               $ 5,450,618
                                                                            ====================   =====================


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





                                                           3







                                               V-ONE CORPORATION
                                       CONDENSED STATEMENTS OF OPERATIONS


                                       Three months        Three months        Six months        Six months
                                          ended               ended              ended             ended
                                      June 30, 2001       June 30, 2000      June 30, 2001     June 30, 2000
                                       (unaudited)         (unaudited)        (unaudited)       (unaudited)
                                     ---------------     ---------------    ---------------   ---------------
                                                                                       
Revenue:
  Products                                $  570,745          $  713,298        $ 1,095,000        $1,846,751
  Consulting and services                    351,621             362,548            617,547           613,016
                                     ---------------     ---------------    ---------------   ---------------
      Total revenue                          922,366           1,075,846          1,712,547         2,459,767

Cost of revenue:
  Products                                   134,228             141,207            332,346           211,234
  Consulting and services                     80,993              10,251            142,112            23,220
                                     ---------------     ---------------    ---------------   ---------------
      Total cost of revenues                 215,221             151,458            474,458           234,454

Gross profit                                 707,145             924,388          1,238,089         2,225,313

Operating expenses:
  Research and development                 1,051,433             806,526          2,052,089         1,519,216
  Sales and marketing                      1,454,296           1,673,818          2,638,465         3,169,718
  General and administrative                 621,497           1,020,654          1,317,685         1,673,674
                                     ---------------     ---------------    ---------------   ---------------
      Total operating expenses             3,127,226           3,500,998          6,008,239         6,362,608

Operating loss                            (2,420,081)         (2,576,610)        (4,770,150)       (4,137,295)

Other (expense) income:
  Interest expense                            (3,179)             (5,839)            (6,966)          (12,338)
  Interest income                            100,867              70,748            152,900           155,710
  Other (expense) income                         723                   -          1,309,331                 -
                                     ---------------     ---------------    ---------------   ---------------
      Total other (expense) income            98,411              64,909          1,455,265           143,372
                                     ---------------     ---------------    ---------------   ---------------

Net loss                                  (2,321,670)         (2,511,701)        (3,314,885)       (3,993,923)

Dividend on preferred stock                  203,080              90,704          2,155,311           297,165
                                     ---------------     ---------------    ---------------   ---------------

Loss attributable to holders of
   common stock                         $ (2,524,750)       $ (2,602,405)      $ (5,470,196)     $ (4,291,088)
                                     ===============    ================    ===============   ===============

Basic and diluted loss per share
   attributable to holders of
   common stock                         $      (0.11)       $      (0.12)      $      (0.25)     $      (0.22)
                                     ===============     ===============    ===============   ===============

Weighted average number of
   common shares outstanding              22,271,441          20,945,663         22,214,170        19,722,981
                                     ===============     ===============    ===============   ===============


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




                                                           4




                                V-ONE CORPORATION
                        CONDENSED STATEMENT OF CASH FLOWS


                                                                           Six months              Six months
                                                                             ended                    ended
                                                                         June 30, 2001            June 30, 2000
                                                                          (unaudited)              (unaudited)
                                                                       -----------------      ----------------------
                                                                                                   
Cash flows from operating activities:
Net loss                                                                      $(3,314,885)               $(3,993,923)
Adjustments to reconcile net loss to net cash
  used in operating activities:
Depreciation and amortization                                                     283,356                    177,642
Stock compensation                                                                146,734                     94,000
Gain on sale of investment                                                     (1,375,000)                         -
Changes in assets and liabilities:
  Accounts receivable, net                                                       (127,029)                  (253,296)
  Inventory, net                                                                   55,605                   (210,488)
  Prepaid expenses and other assets                                                55,096                    109,447
  Accounts payable and accrued expenses                                          (408,753)                    10,232
  Deferred revenue                                                                806,936                    297,906
  Deferred rent                                                                   (19,511)                   (15,450)
                                                                       ------------------     ----------------------
      Net cash used in operating activities                                    (3,897,451)                (3,783,930)

Cash flows from investing activities:
  Net purchases of property and equipment                                        (315,323)                  (291,027)
  Collection of subscription                                                            -                      3,785
  Proceeds from sale of investment                                              1,625,000                          -
                                                                       ------------------     ----------------------
      Net cash provided by (used in) investing activities                       1,309,677                   (287,242)

Cash flows from financing activities:
  Exercise of options and warrants                                                 48,642                    157,973
  Issuance of common stock                                                              -                  3,375,000
  Issuance of preferred stock                                                   7,019,250                          -
  Redemption of preferred stock                                                   (84,449)                         -
  Payments of stock issuance costs                                               (632,918)                  (166,547)
  Payment of preferred stock dividends                                               (258)                       (14)
  Principal payments on capitalized lease obligations                             (35,506)                   (38,265)
                                                                       ------------------     ----------------------
      Net cash provided by financing activities                                 6,314,761                  3,328,147
                                                                       ------------------     ----------------------

Net increase (decrease) in cash and cash equivalents                            3,726,987                   (743,025)

Cash and cash equivalents at beginning of period                                2,949,398                  7,136,943
                                                                       ------------------     ----------------------

Cash and cash equivalents at end of period                                    $ 6,676,385                $ 6,393,918
                                                                       ==================     ======================

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




                                                           5




                                V-ONE CORPORATION
                   NOTES TO THE CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)


1.       Nature of the Business

V-ONE  Corporation  ("Company")  develops,  markets and licenses a comprehensive
suite of network security products that enable  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 in Europe and Asia.

2.       Basis of Presentation

The condensed  financial  statements for the three and six months ended June 30,
2001 and June 30, 2000 are unaudited and reflect all adjustments,  consisting of
normal recurring adjustments, which are, in the opinion of management, necessary
to  present  fairly  the  results  for  the  interim  periods.  These  financial
statements should be read in conjunction with the audited  financial  statements
as of December  31,  1999 and 2000 and for the three  years in the period  ended
December 31, 2000,  which are included in the  Company's  2000 Annual  Report on
Form 10-K ("Form 10-K").

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

The results of operations for the three and six month period ended June 30, 2001
are not necessarily  indicative of the results expected for the full year ending
December 31, 2001.

3.       Common and Preferred Stock

On  February  14,  2001,  the  Company  issued  3,675,000  shares  of  Series  D
Convertible  Preferred Stock ("Series D Stock") and  non-detachable  warrants to
purchase  735,000 shares of the Company's  common stock  ("Warrants") to certain
accredited  investors  for  an  aggregate  offering  price  of  $7,019,250.  The
securities  were sold in units,  each unit  containing  five  shares of Series D
Stock and a Warrant to purchase one share of common  stock  ("Unit") for a price
of $9.55 per Unit  pursuant to Rule 506 of  Regulation D  promulgated  under the
Securities  Act  of  1933,  as  amended.  The  Series  D  Stock  is  immediately
convertible at an initial  conversation  price of $1.91 per share.  The Warrants
are immediately  exercisable at an initial exercise price of $2.29 per share and
expire on February 14, 2004.  The Company  received  $6,469,250  in net proceeds
after  payment  of all fees  and  offering  expenses.  The net  proceeds  of the
offering  are being used for  general  working  capital  purposes.  The  Company
recorded deemed dividends of approximately  $1,825,000 due to the Series D Stock
being issued at a discount to fair market value on the date of issuance. For the
terms and  conditions  of the Series D Stock,  refer to the  Company's  Form 8-K
filed with the SEC on March 1, 2001.

In the  six  months  ended  June  30,  2001,  several  investors  exercised  the
non-detachable  warrants  of the Series C  Preferred  Stock.  As a result of the
Series D Stock  offering,  this exercise was made at the adjusted price of $1.91
per share,  with the  balance of $84,442 of the "stub"  amount  paid in cash.  A
total of  118,100  shares of common  stock  were  issued as a result of  warrant
exercises in the six months  ended June 30,  2001.  A total of 19,436  shares of
common  stock were issued as dividends  accrued on the Series C Preferred  Stock
through the date of the Series D Stock offering. These shares were registered as
part of a Form S-3 filed on July 5, 2000.  The  outstanding  Series C  Preferred
Stock was reduced by 11,810 shares as a result of the warrant exercises pursuant
to the terms of the Series C Preferred  Stock  offering.  There were no proceeds
generated from this exercise.

On May 21,  2001  the  Company  filed a  Registration  Statement  on Form S-8 to
register  2,500,000 shares of the Company's common stock as part of the creation
of an Employee Stock Purchase Plan ("Plan"). The Plan was approved by a majority
of the shareholders  and was adopted at the Annual Meeting of Shareholders  held
on May 10, 2001. The shares registered under the Form S-8 Registration Statement
are reserved for future issuance by the Company as part of the Plan.

                                       6


4.       Management's Plans

Management's  plans include the  development of additional  revenue from several
sources  including but not limited to the Company's new Channel Partners program
associated with its 4.2 product release,  its OEM agreement with Citrix, and its
sales  agreement  with a supplier to the Department of the Treasury of a managed
VPN  service.  There  can be no  assurance  that the  timing of  acceptance  and
implementation  of the Company's  products  with existing  customers or proposed
agreements will generate revenue for the Company to cover its cost of operations
and meet its cash flow  requirements.  Management  also  intends  to pursue  the
development of strategic  partnering  relationships.  The Company has identified
several   candidates  that  it  believes  have  synergistic   and/or  compatible
technologies that may have the potential to provide a strategic  investment that
could  accelerate the Company's  growth and position in the marketplace and fund
additional development and distribution of the Company's technology products for
specific applications.  There can be no assurance that such strategic partnering
relationships will be completed.  Management is actively  monitoring the revenue
and  expense  levels of the  Company  and can  implement  contingency  plans for
changes  as  may  be  necessary  to  maintain  sufficient  resources  until  the
anticipated additional revenue and associated cash flow has been achieved.

5.       Other Events

Effective March 13, 2001, the Company completed a sale to NFR of a 6.8% minority
interest in its common stock,  totaling 500,000 shares. The sale price per share
was $3.25 and the proceeds of the sale totaled $1,625,000.  The gain on the sale
was included in other income.

On January 27, 2000,  Plaintiff  George McMeen filed a Class Action Complaint in
the  U.S.  District  Court  for the  District  of  Maryland,  Civil  Action  No.
MJG-CV-263,   against  David  D.  Dawson,   Steve  Mogul  and  Margaret  Grayson
(collectively,   "Individual   Defendants")  and  the  Company   (collectively,
"Defendants"), alleging claims for violation of Section 10(b) of the Securities
Exchange  Act  of  1934  ("Exchange  Act")  and  Rule  10b-5  thereunder  by the
Defendants, and violation of Section 20(a) of the Exchange Act by the Individual
Defendants.  On February 16, 2000, plaintiff Raj Patel filed a nearly identical
Class Action  Complaint  in the U.S.  District  Court for the District  Court of
Maryland, Civil Action No. PJM-CV-469. Neither complaint specifies the amount of
alleged damages.

On  February  18,  2000,  the  Court  entered  an order  extending  the time for
Defendants  to file a  responsive  pleading in the McMeen  matter  until 45 days
after the later of appointment of Lead Plaintiff(s) and Lead Counsel pursuant to
15 U.S.C.  78u-4(a)(3) or the filing of a consolidated  amended complaint in the
matter.  The Court  entered an  identical  order in the Patel matter on March 3,
2000. The suits were consolidated on July 14, 2000.

On February 20, 2001, the suit was dismissed in its entirety, with prejudice. In
granting  Defendants'  motion to dismiss,  United  States  District  Court Judge
Marvin J. Garbis ruled that Plaintiffs had failed to state a cause of action for
violations of the securities laws and awarded costs to Defendants.

6.       Supplemental Cash Flow Disclosure

Selected noncash activities were as follows:

                                             -----------------------------------
                                                 Six Months ended June 30,
                                             -----------------------------------
                                                 2001                   2000
                                             ---------------       -------------

Noncash investing and financing activities:
      Redemption of preferred stock             $ 225,571           $ 7,107,529
      Payment of preferred stock dividends      $  46,088           $   222,263




                                       7



7.       Net Loss Per Share

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


                                                        Three Months ended June 30,       Six Months ended June 30,
                                                      -----------------------------------------------------------------
                                                          2001            2000             2001             2000
                                                      ---------------------------------------------------------------
                                                                                             
Numerator:
Net loss                                               $(2,321,670)     $(2,511,701)     $(3,314,885)     $(3,993,923)
Less:  Dividend on preferred stock                        (203,080)         (90,704)      (2,155,311)        (297,165)
                                                      ------------    -------------    ------------    -------------
Net loss attributable to holders of common stock       $(2,524,750)     $(2,602,405)    $(5,470,196)     $(4,291,088)
                                                      ============    =============    ============    =============

Denominator:
Denominator for basic and diluted net loss per
  share
- weighted average shares                               22,271,441       20,945,663      22,214,170       19,722,981
                                                      ============    =============    ============    =============
Basic and diluted loss per share -
Net loss attributable to holders of common stock       $     (0.11)     $     (0.12)    $     (0.25)     $     (0.22)
                                                      ============    =============    ============    =============


Due to their anti-dilutive effect,  outstanding shares of preferred stock, stock
options and warrants to purchase  shares of common stock were  excluded from the
computation of diluted earnings per share for all periods presented.



                                       8



Item 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations contains forward-looking statements within the meaning of Section 21E
of the Exchange Act.  These  statements may differ in a material way from actual
future  events.  For  instance,  factors that could cause results to differ from
future  events  include  rapid  rates  of   technological   change  and  intense
competition,  among others.  The Company's total revenues and operating  results
have varied  substantially from quarter to quarter and should not be relied upon
as an indication of future  results.  Several  factors may affect the ability to
forecast the  Company's  quarterly  operating  results,  including  the size and
timing of individual  software and hardware  sales;  the length of the Company's
sales cycle;  the level of sales and  marketing,  research and  development  and
administrative expenses; and general economic conditions.

Operating results for a given period could be disproportionately affected by any
shortfall  in expected  revenues.  In  addition,  fluctuation  in revenues  from
quarter to quarter will likely have an  increasingly  significant  impact on the
Company's results of operations.  The Company's growth 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 the  Company's  products in
particular.  Because the Company's  operating  expenses are based on anticipated
revenue  levels,  a small variation in the timing of recognition of revenues can
cause significant variations in operating results from quarter to quarter.

Readers are also  referred to the  documents  filed by the Company with the SEC,
specifically  the Company's  latest  Annual Report on Form 10-K that  identifies
important risk factors for the Company.

RESULTS OF OPERATIONS

REVENUES

Total revenues  decreased from  approximately  $1,076,000 and $2,460,000 for the
three  and six  months  ended  June 30,  2000,  respectively,  to  approximately
$922,000  and  $1,713,000,  for the three and six months  ended  June 30,  2001,
respectively.  This  decrease was  primarily due to lower sales of the Company's
network  security  products and delays in  installations  of federal  government
initiatives. Product revenues are derived principally from software licenses and
the sale of hardware  products.  Product revenues  decreased from  approximately
$713,000  and  $1,847,000  for the three and six  months  ended  June 30,  2000,
respectively,  to  approximately  $571,000 and  $1,095,000 for the three and six
months ended June 30, 2001,  respectively.  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 decreased  slightly from approximately  $362,000 for the three
months ended June 30, 2000 to approximately  $352,000 for the three months ended
June 30, 2001, and increased  slightly from  approximately  $613,000 for the six
months ended June 30, 2000 to approximately to $618,000 for the six months ended
June 30, 2001,  due  principally  to a higher  number of  maintenance  contracts
provided to customers.

COST OF REVENUES

Total  cost of  revenues  as a  percentage  of  total  revenues  increased  from
approximately  14% and 10% for the three and six  months  ended  June 30,  2000,
respectively,  to  approximately  23% and 28% for the three and six months ended
June 30, 2001,  respectively.  The increases were primarily due to several large
turnkey systems sales,  added staff in training and a higher proportion of total
revenue as third-party  product  maintenance  contracts in the periods, on lower
overall revenue. Total cost of revenues is comprised of cost of product revenues
and cost of consulting and services revenues.

Cost of product revenues consists principally of the costs of computer hardware,
licensed  technology,  manuals and labor  associated with the  distribution  and
support of the  Company's  products.  Cost of product  revenues  decreased  from
approximately $141,000 for the three months ended June 30, 2000 to approximately
$134,000  for  the  three  months  ended  June  30,  2001,  and  increased  from
approximately  $211,000 for the six months ended June 30, 2000 to  approximately
to $332,000  for the six months  ended June 30,  2001.  The increase in costs of
product revenue in the six months ended June 30, 2001 was primarily attributable
to a higher proportion of turnkey systems and third-party  firewalls sales. Cost
of product  revenues as a percentage of product revenues was  approximately  20%
and 11% for the three and six months  ended  June 30,  2000,  respectively,  and
approximately  24% and 30% for the three and six  months  ended  June 30,  2001,


                                       9


respectively.  The percentage increases were primarily  attributable to a higher
proportion of turnkey  systems and third-party  firewalls  sales, as compared to
sales of software licenses.

Cost of consulting and services revenues  consists  principally of personnel and
related costs incurred in providing consulting, support and training services to
customers. Cost of consulting and services revenues increased from approximately
$10,000  and  $23,000  for the  three  and  six  months  ended  June  30,  2000,
respectively, to approximately $81,000 and $142,000 for the three and six months
ended June 30, 2001, respectively. Cost of consulting and services revenues as a
percentage of consulting and services  revenues was approximately 5% and 23% for
the three and six months ended June 30, 2000,  respectively,  and  approximately
23% for both the three and six  months  ended  June 30,  2001.  The  dollar  and
percentage increases were due in part to the hiring of additional training staff
and a higher proportion of sales of third-party firewall maintenance contracts.

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   from
approximately  $807,000 and  $1,519,000  for the three and six months ended June
30, 2000, respectively, to approximately $1,051,000 and $2,052,000 for the three
and six months  ended June 30,  2001,  respectively.  Research  and  development
expenses as a percentage of total  revenues were  approximately  75% and 62% for
the three and six months ended June 30,  2000,  respectively  and  approximately
114% and 120% for the three and six months  ended June 30,  2001,  respectively.
The dollar and  percentage  increases for 2001 were primarily due to higher wage
related expenses as well as higher consulting expense.

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  from  approximately  $1,674,000  and
$3,170,000  for the three and six months ended June 30, 2000,  respectively,  to
approximately  $1,454,000 and $2,369,000 for the three and six months ended June
30, 2001,  respectively.  Sales and marketing  expenses as a percentage of total
revenues  were  approximately  156% and 129% for the three and six months  ended
June 30, 2000,  respectively,  and approximately 158% and 154% for the three and
six months  ended June 30,  2001,  respectively.  The dollar  decrease  for 2001
relates  to lower  wage  related  expenses  offset in part by higher  consulting
costs.  The  percentage  increase is mainly due to lower  revenue this year when
compared to last year.

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  from
approximately  $1,021,000 and $1,674,000 for the three and six months ended June
30, 2000,  respectively,  to approximately $621,000 and $1,318,000 for the three
and six months ended June 30, 2001, respectively.  The decrease for 2001 was due
principally  to  lower  wage  related  expenses  and  legal  fees.  General  and
administrative expenses as a percentage of total revenues were approximately 95%
and 68% for the three and six months ended June 30, 2000, respectively,  and 67%
and 77% for the three and six months  ended  June 30,  2001,  respectively.  The
percentage  increase  in the  quarter  just ended was  principally  due to lower
revenue this year as compared to last year.

Other  (Expense)  Income - Other (expense)  income  represents the net income or
expense  resulting from  non-operational  activities that are of an infrequently
occurring nature. Other (expense) income for the three and six months ended June
30, 2001 was approximately $1,000 and $1,309,000, respectively. The year-to-date
figure  includes the gain of  $1,334,000  on the sale to NFR of a 6.8%  minority
interest in its common stock. The proceeds from the sale totaled $1,625,000, the
cost basis for the investment was $250,000 and the fees associated with the sale
were approximately  $41,000.  Other (expense) income for the three and six month
periods last year were immaterial.

Interest  Income and Expenses -- Interest income  represents  interest earned on
cash and cash equivalents.  Interest income increased from approximately $71,000
for the three months ended June 30, 2000 to approximately $101,000 for the three
months  ended June 30, 2001 and  decreased  slightly  from  $156,000 for the six
months  ended June 30, 2000 to  approximately  $153,000 for the six months ended
June 30, 2001.  The decrease in the second quarter of 2001 was  attributable  to
lower levels of cash and cash equivalents.  Interest expense represents interest
paid or payable on loans and capitalized  lease  obligations.  Interest  expense
decreased  from  approximately  $6,000 and  $12,000 for the three and six months
ended June 30, 2000,  respectively,  to approximately  $3,000 and $7,000 for the
three and six months ended June 30, 2001, respectively, due to a decrease in the
capital equipment lease balance.

Income Taxes -- The Company did not incur income tax expenses as a result of the
net loss incurred during the six months ended June 30, 2000 and 2001.

                                       10


Dividend on Preferred Stock -- The Company  provided  approximately  $91,000 and
$297,000  for the three and six months ended June 30,  2000,  respectively,  for
dividends  on the  Series C  Preferred  Stock  and  approximately  $203,000  and
$2,155,000  during the three and six months ended June 30,  2001,  respectively,
for the Series C Preferred Stock and the Series D Stock, respectively. Under the
terms of the purchase agreements for the Series C Preferred Stock and the Series
D Stock,  the Company may elect to pay these  dividends  in cash and stock.  The
Company recorded deemed dividends of approximately  $1,825,000 in the six months
ended June 30, 2001 due to the Series D Stock being issued at a discount to fair
market value on the date of issuance.

LIQUIDITY AND CAPITAL RESOURCES

The Company's operating activities used cash of approximately $3,784,000 for the
six months ended June 30, 2000 and  approximately  $3,897,000 for the six months
ended June 30, 2001. Cash used in operating activities resulted principally from
net  losses in both  periods,  offset in part  during  the  current  year by the
increase in deferred  revenue.  Deferred revenue increased in the quarter due in
part to  receipt  of the  scheduled  quarterly  payment  of  $250,000  under the
Company's OEM agreement with Citrix Systems,  Inc.,  bringing the total payments
received to $1,250,000 to date. Until all contractual obligations are completed,
revenue for products  sold by Citrix  Systems,  Inc.  cannot be  recognized  and
therefore will remain in deferred revenue.

The Company's investing activities used approximately $287,000 in the six months
ended June 30, 2000 and provided  cash of  approximately  $1,310,000  in the six
months ended June 30, 2001. Net capital  expenditures for property and equipment
were  approximately  $291,000 and $315,000  during the six months ended June 30,
2000 and 2001, respectively. These expenditures have generally been for computer
workstations  and  personal  computers,  office  furniture  and  equipment,  and
leasehold additions and improvements. The capital expenditures increased in 2001
as the  Company  capitalized  two in process  software  development  projects in
addition to incurring some leasehold  improvements in a consolidation  of floors
at the Company's headquarters.  Proceeds from the sale of the Company's minority
interest in the common stock of NFR Security, Inc. were approximately $1,625,000
in the six months ended June 30, 2001.

The Company's financing activities provided cash of approximately $3,328,000 and
$6,315,000 during the six months ended June 30, 2000 and 2001, respectively.  In
the first half of 2001,  the cash was  provided  primarily  by the issuance of a
private placement of Series D Convertible  Preferred Stock to certain accredited
investors pursuant to Rule 506 of Regulation D under the Securities Act of 1933,
as amended, for an aggregate offering price of $7,019,250.  The Company received
$6,469,250 in net proceeds after payment of all fees and offering expenses.  The
net  proceeds  of the  offering  are  being  used for  general  working  capital
purposes.  In a March 2000 private placement of securities,  the Company issued,
pursuant  to Rule 506 of  Regulation  D under  the  Securities  Act of 1933,  as
amended,  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.

The Company had net tangible assets of $2,722,000 and $5,904,000 at December 31,
2000 and June 30, 2001, respectively.

As of June 30, 2001,  the Company had an  accumulated  deficit of  approximately
$54,347,000.

Management has identified  several  candidates that it believes have synergistic
and/or  compatible  technologies  that may  have  the  potential  to  provide  a
strategic  investment that could accelerate the Company's growth and position in
the  marketplace and fund  additional  development  and  distribution of the the
Company's technology products for specific applications.  An important component
of the  Company's  strategy  over the next six months  will focus on  developing
these types of strategic  relationships.  The Company  believes that its current
cash  and  cash  equivalents  and  funds  that may be  generated  from  on-going
operations will be sufficient to meet its normal operating requirements over the
near term and to maintain capital needed to satisfy listing  requirements on the
NASDAQ Small Cap Market. This statement is based on current expectations.  It is
forward-looking, and the actual results could differ materially. For information
about factors that could cause the actual results to differ  materially,  please
refer to Item 1,  "Business-Risk  Factors  That May Affect  Future  Results  and
Market Price of Common Stock.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company is not materially exposed to fluctuations in currency exchange rates
as all of its products are invoiced in U.S.  dollars.  The Company does not hold
any  derivatives or marketable  securities.  However,  the Company is exposed to
interest  rate risk.  The Company  believes  that the market risk  arising  from
holdings of its financial instruments is not material.



                                       11


Part II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 2. Changes in Securities and Use of Proceeds

On May 21,  2001,  the Company  filed a  Registration  Statement  on Form S-8 in
conjunction with the registration of 2,500,000 shares of common stock as part of
an Employee Stock Purchase Plan.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

On May 10,  2001 the  following  items were  voted on at the  Annual  Meeting of
Stockholders:

                                                                                                       BROKER
Proposal                                         FOR               AGAINST            ABSTAIN         NON-VOTES
                                                 ---               -------            -------         ---------
                                                                                             
1. Reelection of Directors:
         James T. McManus                      21,502,890          127,484              N/A              N/A
         Michael J. Mufson                     21,290,928          339,446              N/A              N/A
         Molly G. Bayley                       21,098,670          531,704              N/A              N/A

   The terms of office for  Margaret E. Grayson, Heidi B. Heiden, Michael O'Dell, and William E. Odom continued after
   the Annual  Meeting of Stockholders.

2. Ratification of auditors                    21,594,898           40,716            4,760              N/A

3. Approval of Employee Stock Purchase Plan     8,155,046        1,154,485          191,040       12,134,791


Item 5. Other Information

None.



                                       12




Item 6. Exhibits and Reports on Form 8-K

(a) The following  exhibits are filed as part of this  quarterly  report on Form
10-Q for the period ended June 30, 2001:

EXHIBIT     DESCRIPTION
-------     -----------

10.1        2001 Employee Stock Purchase Plan (1)
10.2        Form of  Subscription  Agreement  between the Company and  Employees
            under the 2001 Employee Stock Purchase Plan (1)

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

(1) The  information  required  by these  exhibits  is  incorporated  herein  by
 reference to the Company's  Form 10-K for the twelve months ended  December 31,
 2000.



(b)      Reports on Form 8-K

         None.




                                       13




                                    SIGNATURE



Pursuant  to the  requirements  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
                                Registrant



Date:          August 6, 2001            By:     /s/ John F. Nesline
                                                 --------------------------
                                         Name:   John F. Nesline
                                         Title:  Chief Financial Officer
                                                 (Duly authorized officer)



                                       14