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, 2002

                                       OR

[ ]          TRANSITION REPORT PURSUANT TO SECTION 13(d) 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, 2002
                  -----                            -----------------------------
COMMON STOCK, $0.001 PAR VALUE PER SHARE                   24,271,348



                                V-ONE Corporation
                          Quarterly Report on Form 10-Q

                                      INDEX



                                                                                Page No.
                                                                                --------
                                                                             
PART I.        FINANCIAL INFORMATION

Item 1.        Financial Statements                                                3

               Condensed Balance Sheets as of June 30, 2002                        3
               (unaudited) and December 31, 2001

               Condensed Statements of Operations for the Three and                4
               Six Months Ended June 30, 2002 (unaudited) and June 30,
               2001 (unaudited)

               Condensed Statements of Cash Flows for the Six Months               5
               Ended June 30, 2002 (unaudited) and June 30, 2001
               (unaudited)

               Notes to the Condensed Financial Statements (unaudited)             6

Item 2.        Management's Discussion and Analysis of Financial                   8
               Condition and Results of Operations

Item 3.        Quantitative and Qualitative Disclosures About                      11
               Market Risk

PART II.       OTHER INFORMATION                                                   11

Item 1.        Legal Proceedings                                                   11

Item 2.        Changes in Securities and Use of Proceeds                           11

Item 3.        Defaults Upon Senior Securities                                     11

Item 4.        Submission of Matters to a Vote of Security Holders                 11

Item 5.        Other Information                                                   11

Item 6.        Exhibits and Reports on Form 8-K                                    12

SIGNATURES AND CERTIFICATION                                                       13


                                       2


PART 1.  FINANCIAL INFORMATION

Item 1. Financial Statements


                                                    V-ONE CORPORATION
                                                CONDENSED BALANCE SHEETS


                                                                             June 30, 2002        December 31, 2001
                                      ASSETS                                  (Unaudited)
                                                                          -------------------   ---------------------
                                                                                          
Current assets:
  Cash and cash equivalents                                                        $ 129,798             $ 2,608,690
  Accounts receivable, net                                                           677,765                 859,658
  Finished goods inventory, net                                                       60,365                  57,354
  Prepaid expenses and other current assets                                          313,967                 407,913
                                                                          -------------------   ---------------------
    Total current assets                                                           1,181,895               3,933,615

  Property and equipment, net                                                        476,296                 748,513
  Other assets                                                                        50,196                  50,196
                                                                          -------------------   ---------------------
    Total assets                                                                 $ 1,708,387             $ 4,732,324
                                                                          ===================   =====================

           LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Accounts payable and accrued expenses                                          $ 1,240,687               $ 769,319
  Deferred revenue                                                                   863,658                 952,044
  Capital lease obligations - current                                                  8,882                  47,804
                                                                          -------------------   ---------------------
    Total current liabilities                                                      2,113,227               1,769,167
Deferred rent                                                                         59,783                  80,790
Capital lease obligations - noncurrent                                                     -                       -
                                                                          -------------------   ---------------------
    Total liabilities                                                              2,173,010               1,849,957

Commitments and contingencies

Shareholder' 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 $1,126,388 )                                               43                      43
  Series D convertible preferred stock 3,675,000 shares designated,
     3,021,000 and 3,675,000 issued and outstanding, respectively                      3,021                   3,675
    (liquidation preference of $5,770,110 and $7,019,500 respectively)
Common stock, $0.001 par value; 50,000,000 shares authorized;
 24,271,348 and 23,594,904 shares issued and outstanding, respectively                24,271                  23,595
Accrued dividends payable                                                          1,228,058                 875,808
Additional paid-in capital                                                        60,863,458              60,766,392
Accumulated deficit                                                              (62,583,474)            (58,787,146)
                                                                          -------------------  ----------------------
   Total shareholders' equity                                                       (464,623)              2,882,367
                                                                          -------------------  ----------------------
   Total liabilities and shareholders' equity                                    $ 1,708,387             $ 4,732,324
                                                                          ===================  ======================
                       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, 2002     June 30, 2001      June 30, 2002     June 30, 2001
                                                      (unaudited)       (unaudited)       (unaudited)       (unaudited)
                                                   ----------------  ----------------   ----------------   --------------
                                                                                               
Revenue:
  Products                                               $ 520,633         $ 570,745           $ 964,585     $ 1,095,000
  Consulting and services                                  366,366           351,621             774,633         617,547
                                                   ----------------  ----------------   -----------------  --------------
    Total revenue                                          886,999           922,366           1,739,218       1,712,547

Cost of revenue:
  Products                                                  41,597           134,228              90,910         332,346
  Consulting and services                                   85,349           137,300             201,769         244,081
                                                   ----------------  ----------------   -----------------  --------------
    Total cost of revenue                                  126,946           271,528             292,679         576,427
                                                   ----------------  ----------------   -----------------  --------------

Gross profit                                               760,053           650,838           1,446,539       1,136,120

Operating expenses:
  Research and development                                 788,142         1,051,433           1,756,397       2,052,089
  Sales and marketing                                      760,998         1,397,989           1,764,973       2,536,496
  General and administrative                               640,751           621,497           1,378,236       1,317,685
                                                   ----------------  ----------------   -----------------  --------------
   Total operating expenses                              2,162,391         3,070,919           4,872,106       5,906,270
                                                   ----------------  ----------------   -----------------  --------------

Operating loss                                          (1,429,838)       (2,420,081)         (3,453,067)     (4,770,150)

Other (expense) income:
  Interest expense                                            (949)           (3,179)             (2,344)         (6,966)
  Interest income                                            3,238           100,867              14,243         152,900
  Other (expense) income                                    (2,910)              723              (2,910)      1,309,331
                                                   ----------------  ----------------   -----------------  --------------
    Total other (expense) income                              (621)           98,411               8,989       1,455,265
                                                   ----------------  ----------------   -----------------  --------------

Net loss                                                (1,430,459)       (2,321,670)         (3,444,078)     (3,314,885)

Dividend on preferred stock                                171,936           203,080             352,250         330,623
Deemed dividend                                                 --                --                  --       2,932,023
                                                   ----------------  ----------------   -----------------  --------------

Loss attributable to holders of common stock          $ (1,602,395)     $ (2,524,750)       $ (3,796,328)   $ (6,577,531)
                                                   ================  ================   =================  ==============

Basic and diluted loss per share attributable
  to holders of common stock                               $ (0.07)          $ (0.11)            $ (0.16)        $ (0.30)
                                                   ================  ================   =================  ==============

Weighted average number of common
  shares outstanding                                    24,271,348        22,271,441          24,151,698      22,214,170
                                                   ================  ================   =================  ==============

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

                                                            4



                                        V-ONE CORPORATION
                                CONDENSED STATEMENTS OF CASH FLOWS


                                                               Six months            Six months
                                                                 ended                  ended
                                                             June 30, 2002          June 30, 2001
                                                               (unaudited)           (unaudited)
                                                            ------------------    ----------------
                                                                            
Cash flows from operating activities:
Net loss                                                     $   (3,444,078)      $  (3,314,885)
Adjustments to reconcile net loss to net cash
  used in operating activities:
Depreciation and amortization                                       275,862             283,356
Stock compensation                                                   83,372             146,734
Gain on sale of investment                                                -          (1,375,000)
Changes in assets and liabilities:
  Accounts receivable, net                                          181,893            (127,029)
  Inventory, net                                                     (3,011)             55,605
  Prepaid expenses and other assets                                 199,406              55,096
  Accounts payable and accrued  expenses                            471,368            (408,753)
  Deferred revenue                                                  (88,386)            806,936
  Deferred rent                                                     (21,007)            (19,511)
                                                            ----------------    ----------------
   Net cash used in operating activities                         (2,344,581)         (3,897,451)

Cash flows from investing activities:
  Net purchases of property and equipment                            (3,645)           (315,323)
  Proceeds from sale of investment                                        -           1,625,000
                                                            ----------------    ----------------
    Net cash provided by (used in) investing activities              (3,645)          1,309,677

Cash flows from financing activities:
  Exercise of options and warrants                                   13,716              48,642
  Issuance of preferred stock                                             -           7,019,250
  Payment of debt financing costs                                  (105,460)                  -
  Redemption of preferred stock                                           -             (84,449)
  Payments of stock issuance costs                                        -            (632,918)
  Payment of preferred stock dividends                                    -                (258)
  Principal payments on capitalized lease obligations               (38,922)            (35,506)
                                                            ----------------    ----------------
Net cash provided by financing activities                          (130,666)          6,314,761
                                                            ----------------    ----------------

Net increase in cash and cash equivalents                        (2,478,892)          3,726,987

Cash and cash equivalents at beginning of period                  2,608,690           2,949,398
                                                            ----------------    ----------------

Cash and cash equivalents at end of period                   $      129,798       $   6,676,385
                                                            ================    ================

           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,
2002 and June 30, 2001 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,  2000 and 2001 and for the three  years in the period  ended
December 31, 2001,  which are included in the  Company's  2001 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  periods  ended June 30,
2002 are not  necessarily  indicative of the results  expected for the full year
ending December 31, 2002.

Certain  prior  year  amounts  have been  reclassified  to  conform  to the 2002
presentation.  These  changes had no impact on  previously  reported  results of
operations.

3.       Common and Preferred Stock

On March 31, 2002,  the Company sold 14,178 shares of common stock at a price of
$0.68 per share as part of its Employee  Stock  Purchase Plan. On June 28, 2002,
the company  sold 8,266  shares of common stock at a price of $.493 per share as
part of its Employee Stock Purchase Plan.

In the six months ending June 30, 2002, one investor converted 654,000 shares of
Series D  Convertible  Preferred  Stock to an equal  number  of shares of common
stock.

4.       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 $6,237,278,
$8,862,015 and $9,679,944 for the years ended December 31, 2001,  2000 and 1999,
respectively, and a further net loss of $3,444,078 for the six months ended June
30, 2002.  In addition,  the Company  expects to continue to incur losses during
2002.  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 costs of operations and meet its cash flow requirements.  Accordingly,
V-ONE may not have the funds needed to sustain operations during 2002.

In addition,  although  the  Company's  common stock is currently  listed on the
Nasdaq Small Cap Market,  Nasdaq has notified the Company that it has  questions
concerning,  among other things,  the Company's  ability to maintain the minimum
listing  requirements.  The  Company  may not be able to continue to satisfy the
minimum  listing  requirements.  If the Company's  common stock is delisted from
Nasdaq,  the trading market for such  securities  could be disrupted which could
make it difficult for investors to trade in the Company's common stock.

                                        6


The Company has engaged Adams,  Harkness & Hill, Inc. to explore alternatives to
preserve V-ONE's operations and maximize shareholder value,  including potential
strategic partnering relationships,  a business combination with a strategically
placed partner, or a sale of V-ONE.

In July and August 2002,  the Company  closed on  approximately  $1,188,000 in a
private placement of 8% Secured Convertible Notes with detachable warrants,  due
180 days after issuance with an additional  180-day  extension  available at the
option of the Company or the holders. 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 the  Company's
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 100% warrant
coverage to the note holders.

The Company reduced  operating  expenses on April 1, 2002 by approximately  25%.
Total  operating  expenses  decreased  for the second  quarter by  approximately
$881,000 and by approximately  $1,007,000 for the six months ended June 30, 2002
compared  with the same  periods last year.  Further  steps were taken to reduce
expenses in mid-July by implementing a reduced workweek  designed to ensure that
customers'  requirements are met without  jeopardizing the Company's  workforce.
With these  cost  saving  measures  in place,  V-ONE will focus its  engineering
design  efforts on completing  features  committed to meet the needs of existing
and  potential   customers  in  the   government   sector  and   supporting  the
relationships  with our channel  partners for sales and  marketing to commercial
accounts.  Even at reduced operating levels,  however,  V-ONE may not be able to
maintain  operations for any extended period of time without  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.

5.       Supplemental Cash Flow Disclosure

Selected noncash activities were as follows:


                                                             Six Months ended June 30,
                                                             2002                   2001
                                                       -----------------       ----------------
                                                                                
Noncash investing and financing activities:
      Redemption of preferred stock                                $  -                225,571
      Payment of preferred stock dividends                         $  -               $ 46,088


6.       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,
                                                          2002            2001             2002             2001
                                                      --------------------------------------------------------------
                                                                                           
Numerator:
Net loss                                                $(1,430,459)   $(2,321,670)    $(3,444,078)    $(3,341,885)
Less:  Dividend on preferred stock                         (171,936)      (203,080)       (352,250)     (3,262,646)
                                                        -----------    -----------     -----------     -----------
Net loss attributable to holders of common stock        $(1,602,395)   $(2,524,750)    $(3,796,328)    $(6,577,531)
                                                        ===========    ===========     ===========     ===========

Denominator:
Denominator for basic and diluted net loss per
share - weighted average shares                          24,271,348     22,271,441      24,151,698      22,214,170
                                                        ===========    ===========     ===========     ===========

Basic and diluted loss per share -
Net loss attributable to holders of common stock          $   (0.07)      $  (0.11)      $   (0.16)      $   (0.30)

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.



                                        7


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  $922,000 for the three months ended
June 30, 2001 to  approximately  $887,000  for the three  months  ended June 30,
2002.  This decrease was  primarily due to lower sales of the Company's  network
security products and delays in installations of federal government initiatives.
Total revenues increased from approximately  $1,712,000 for the six months ended
June 30,  2001 to  approximately  $1,739,000  for the six months  ended June 30,
2002. This increase was due to increased  consulting and services sales. Product
revenues are derived principally from software licenses and the sale of hardware
products.  Product revenues decreased from approximately $571,000 and $1,095,000
for the three and six months ended June 30, 2001, respectively, to approximately
$521,000  and  $965,000  for the  three  and six  months  ended  June 30,  2002,
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  increased  from
approximately  $352,000  and  $618,000 for the three months and six months ended
June 30,  2001,  respectively,  to  approximately  $366,000 and $775,000 for the
three months and six months ended June 30, 2002,  respectively,  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  decreased  from
approximately  30% and 34% for the three and six  months  ended  June 30,  2001,
respectively,  to  approximately  14% and 17% for the three and six months ended
June 30, 2002, respectively. The decreases were primarily due to higher sales of
software  licenses  and lower  sales of large  turnkey  systems.  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  $134,000 and $332,000 for the three and six months ended June 30,
2001,  respectively,  to approximately $42,000 and $91,000 for the three and six
months ended June 30, 2002.   The  decreases  in cost of product  revenue in the
three and six months ended June 30, 2002 was  primarily  attributable  to higher
sales of software  licenses  and lower sales of SmartWall  and turnkey  hardware
systems.  Cost of product  revenues  as a  percentage  of product  revenues  was
approximately  24% and 30% for the three and six  months  ended  June 30,  2001,
respectively,  and  approximately  8% and 9% for the three and six months  ended
June  30,  2002,   respectively.   The   percentage   decreases  were  primarily
attributable  to higher sales of software  licenses and lower sales of SmartWall
and turnkey hardware systems.

                                        8


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 decreased from approximately
$137,000  and  $244,000  for the  three  and six  months  ended  June 30,  2001,
respectively, to approximately $85,000 and $202,000 for the three and six months
ended June 30, 2002, respectively. Cost of consulting and services revenues as a
percentage of consulting and services  revenues was  approximately  39% for both
the three and six months  ended June 30,  2001 and 23% and 26% for the three and
six  months  ended  June 30,  2002,  respectively.  The  dollar  and  percentage
decreases were due in part to reductions in staff.

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   from
approximately  $1,051,000 and $2,052,000 for the three and six months ended June
30, 2001,  respectively,  to approximately $788,000 and $1,756,000 for the three
and six months  ended June 30,  2002,  respectively.  Research  and  development
expenses as a percentage of total revenues were  approximately 114% and 120% for
the three and six months ended June 30, 2001,  respectively,  and  approximately
89% and 101% for the three and six months ended June 30, 2002, respectively. The
dollar and  percentage  decreases  for 2002 were  primarily due to a decrease in
consulting expense of $170,000 and in recruiting fees of $75,000.

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  $1,398,000  and
$2,536,000  for the three and six months ended June 30, 2001,  respectively,  to
approximately  $761,000 and  $1,765,000  for the three and six months ended June
30, 2002,  respectively.  Sales and marketing  expenses as a percentage of total
revenues  were  approximately  152% and 148% for the three and six months  ended
June 30, 2001,  respectively,  and  approximately 86% and 102% for the three and
six months  ended June 30,  2002,  respectively.  The dollar  decrease  for 2002
relates  primarily to lower  consulting  costs of $253,000  and lower  marketing
costs of $153,000.  The  percentage  decrease is mainly due to lower expense for
fiscal 2002 when compared to similar periods for fiscal 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 increased slightly from
approximately $621,000 for the three months ended June 30, 2001 to approximately
$641,000 for the three months  ended June 30, 2002.  General and  administrative
expenses  increased  from  $1,318,000  for the six months ended June 30, 2001 to
$1,378,000  for the six months ended June 30, 2002.  General and  administrative
expenses as a percentage of total  revenues were  approximately  67% and 77% for
the three and six months ended June 30, 2001, respectively,  and 72% and 79% for
the three and six  months  ended June 30,  2002,  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 2001 figures
include 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 ended June 30, 2002 was both ($3,000).

Interest  Income and Expenses -- Interest income  represents  interest earned on
cash and cash equivalents. Interest income decreased from approximately $101,000
and $153,000 for the three and six months ended June 30, 2001, respectively,  to
approximately  $3,000 and  $14,000  for the three  months  ended June 30,  2002,
respectively.  The decrease in the second  quarter of 2002 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  $3,000  and  $7,000 for the three and six months
ended June 30, 2001,  respectively,  to approximately  $1,000 and $2,000 for the
three and six months ended June 30, 2002, 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, 2001 and 2002.

Dividend on Preferred  Stock -- The Company  provided for dividends on preferred
stock of  approximately  $203,000  $3,300,000  during  the three  months and six
months  ended  June 30,  2001,  respectively,  and  approximately  $172,000  and
$352,000 for the three and six months  ended June 30,  2002.  Under the terms of
the  purchase  agreements  for the Series C and Series D  Preferred  Stock,  the
Company may elect to pay these  dividends in cash or stock. 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

                                       9


Preferred  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. 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.

LIQUIDITY AND CAPITAL RESOURCES

The Company's operating activities used cash of approximately $3,897,000 for the
six months ended June 30, 2001 and  approximately  $2,345,000 for the six months
ended June 30, 2002. Cash used in operating activities resulted principally from
net operating losses in both periods.

The Company's investing activities provided cash of approximately  $1,310,000 in
the six months ended June 30, 2001 and used cash of approximately  $4,000 in the
six months  ended June 30,  2002.  Net capital  expenditures  for  property  and
equipment  were  approximately  $315,000 and $4,000  during the six months ended
June 30, 2001 and 2002, respectively. These expenditures have generally been for
computer  workstations and personal  computers,  office furniture and equipment,
and leasehold additions and improvements.

The Company's  financing  activities  provided cash of approximately  $6,315,000
during  the six  months  ended  June 30,  2001 and  used  cash of  approximately
$131,000 for the six months ended June 30,  2002.  In fiscal 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 July and August
2002, the Company closed on approximately  $1,188,000 in a private  placement of
8%  Secured  Convertible  Notes  with  detachable  warrants,  due 180 days after
issuance with an  additional  180-day  extension  available at the option of the
Company or the holders. 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 the  Company's  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 100% warrant coverage to
the note holders.

The Company had net tangible assets of $2,882,000 and ($465,000) at December 31,
2001 and June 30, 2002,  respectively.  As of June 30, 2002,  the Company had an
accumulated deficit of approximately $62,583,000.

The Company reported a net loss of $6,237,278, $8,862,015 and $9,679,944 for the
years ended  December 31, 2001,  2000 and 1999,  respectively  and a further net
loss of  approximately  $3,444,078  for the six months ended June 30,  2002.  In
addition,  the Company  expects to continue to incur losses  during 2002 and its
financial  statements have been prepared assuming the Company will continue as a
going  concern.  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 costs of operations and meet its cash flow  requirements.
Accordingly,  V-ONE may not have the funds needed to sustain  operations  during
2002.

In addition,  although  the  Company's  common stock is currently  listed on the
Nasdaq Small Cap Market,  Nasdaq has notified the Company that it has  questions
concerning,  among other things,  the Company's  ability to maintain the minimum
listing  requirements.  The  Company  may not be able to continue to satisfy the
minimum  listing  requirements.  If the Company's  common stock is delisted from
Nasdaq,  the trading market for such  securities  could be disrupted which could
make it difficult for investors to trade in the Company's common stock.

The Company has engaged Adams,  Harkness & Hill, Inc. to explore alternatives to
preserve V-ONE's operations and maximize shareholder value,  including potential
strategic partnering relationships,  a business combination with a strategically
placed partner, or a sale of V-ONE.

The Company reduced  operating  expenses on April 1, 2002 by approximately  25%.
Total  operating  expenses  decreased  for the second  quarter by  approximately
$881,000 and by  approximately $1,007,000 for the six months ended June 30, 2002
compared  with the same  periods last year.  Further  steps were taken to reduce
expenses in mid-July by implementing a reduced workweek  designed to ensure that
customers'  requirements are met without  jeopardizing the Company's  workforce.
With these  cost  saving  measures  in place,  V-ONE will focus its  engineering
design  efforts on completing  features  committed to meet the needs of existing
and  potential   customers  in  the   government   sector  and   supporting  the
relationships  with our channel  partners for sales and  marketing to commercial
accounts.  Even at reduced operating levels,  however,  V-ONE may not be able to
maintain  operations for any extended period of time without  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.

                                       10


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.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 2. Changes in Securities and Use of Proceeds

In  closings  on July 23 and 26 and  August 2,  2002,  the  Company  issued in a
private  placement to  accredited  investors 8% Secured  Convertible  Notes with
detachable warrants for an aggregate price of $1,188,000.  The notes are due 180
days after issuance with an additional 180-day extension available at the option
of the Company or the holders.  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 the  Company's
common stock for the five-trading-day period immediately preceding the Company's
receipt of the holders notification of conversion. Detachable five year warrants
to purchase  1,188,000  shares of the Company's  common stock,  exercisable  six
months after  issuance at $0.50 per share,  are included to provide 100% warrant
coverage to the note holders.  The net proceeds of the offering will be used for
general working capital purposes.  The offering was made pursuant to Rule 506 of
Regulation D  promulgated  under the  Securities  Act of 1933,  as amended.  The
Company intends to file a registration  statement within thirty days to register
for resale, the common shares underlying the notes and the detachable warrants.

Item 3. Defaults Upon Senior Securities

None.

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

On May 16,  2002,  the  following  items were voted on at the Annual  Meeting of
Stockholders:


                                                                                                           Broker
Proposal                                               For             Withheld          Abstain          Non-Votes
                                                       ---             --------          -------          ---------
                                                                                                 
1. Reelection of Directors:
         Heidi B. Heiden                               22,573,679      491,393             N/A               N/A
         William E. Odom                               22,723,879      341,193             N/A               N/A

The terms of office for Molly G. Bayley,  Margaret E. Grayson, James T. McManus and Michael O'Dell continued after the
meeting.
                                                                                                           Broker
                                                       For             Against           Abstain          Non-Votes
                                                       ---             -------           -------          ---------
2. Ratification of auditors                            22,937,853       26,169            37,773             N/A




Item 5. Other Information

None.

                                       11


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, 2002:

Exhibit                                     Description

None.

(b)      Reports on Form 8-K

None.

                                       12


                                    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 14, 2002                      By:      /s/ Margaret E. Grayson
                                                     ------------------------------------------------------------------
                                            Name:    Margaret E. Grayson
                                            Title:   President, Chief Executive Officer and Principal Financial Officer



                CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350
                             AS ADOPTED PURSUANT TO
                  SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

         In  connection   with  the  Quarterly   Report  of  V-ONE   Corporation
("Company")  on Form 10-Q for the period  ended June 30,  2002 as filed with the
Securities  and  Exchange   Commission  on  the  date  hereof  ("Report"),   the
undersigned,  in the capacity and on the date indicated below,  hereby certifies
pursuant to 18 U.S.C.  Section 1350,  as adopted  pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, that to her knowledge:

         1.  The Report fully complies with the requirements of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

         2.  The information  contained in the  Report  fairly presents,  in all
material  respects,  the  financial condition  and results  of operation  of the
Company.



Date:  August 14, 2002                      By:      /s/ Margaret E. Grayson
                                                     -------------------------------------------------------
                                            Name:    Margaret E. Grayson
                                            Title:   Chief Executive Officer and Principal Financial Officer