AXENT TECHNOLOGIES INC
10-Q, 1996-11-14
PREPACKAGED SOFTWARE
Previous: DECISIONONE HOLDINGS CORP, 10-Q, 1996-11-14
Next: BEC GROUP INC, 10-Q, 1996-11-14




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

                                  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  September 30,
1996
                                       OR

 ___ TRANSITION  REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
ACT OF 1934 For the transition period from ______ to ______.
                                          Commission File Number: 0-28100

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

                            AXENT TECHNOLOGIES, INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


       Delaware                                              87-0393420
(State or other jurisdiction of                            (I.R.S. Employer
 incorporation or organization)                            Identification No.)


                             2400 Research Boulevard
                                    Suite 200
                            Rockville, Maryland 20850
                    (Address of principal executive offices)

                                 (301) 258-5043
               (Registrant's telephone number including area code)

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

Indicate by check mark whether  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______

As of  October  31,  1996,  there  were  10,096,874  shares  outstanding  of the
Registrant's Common Stock, par value $.02 per share.
- -------------------------------------------------------------------------------

<PAGE>
<TABLE>
<CAPTION>

                            AXENT TECHNOLOGIES, INC.


                                TABLE OF CONTENTS


<S>                                                                                             <C> 


PART I:  FINANCIAL INFORMATION..................................................................1

   ITEM 1:  FINANCIAL STATEMENTS................................................................1

         Condensed Consolidated Balance Sheets
         as of September 30, 1996, and December 31, 1995........................................2

         Condensed Consolidated Statements of Operations
         for the Three and Nine Months Ended September 30, 1996 and 1995........................3

         Condensed Consolidated Statements of Cash Flows
         for the Nine Months Ended September 30, 1996 and 1995..................................4

         Notes to Condensed Consolidated Financial Statements...................................5

   ITEM 2:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
   AND RESULTS OF OPERATIONS....................................................................8


PART II:  OTHER INFORMATION....................................................................16

   ITEM 6:  EXHIBITS...........................................................................16


SIGNATURES.....................................................................................18

</TABLE>

<PAGE>


PART I:  FINANCIAL INFORMATION

Item 1:  Financial Statements

The  financial  statements  set forth  below for the three  month and nine month
periods ended September 30, 1996 and 1995 are unaudited,  and have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
Certain  information and note disclosures  normally included in annual financial
statements prepared in accordance with generally accepted accounting  principles
have been condensed or omitted pursuant to those rules and regulations.

These financial statements should be read in conjunction with the latest audited
consolidated  financial  statements  and the notes  thereto  for the fiscal year
ended December 31, 1995, which are included in the Company's  Amendment No. 3 to
its  registration  statement  on Form S-1  filed on April  22,  1996  (File  No.
333-01368).

<PAGE>
<TABLE>
<CAPTION>

                            AXENT TECHNOLOGIES, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS


                             (amounts in thousands)
                                   .........
<S>                                                                           <C>                      <C>  

                                                                               
                                                                               September 30, 1996         December 31,
                                                                                  (unaudited)                 1995
                                                                              ---------------------    ------------------
ASSETS

Current assets:
   Cash and cash equivalents                                                    $           15,660          $      6,083
   Short-term investments                                                                   17,316                   ---
   Accounts receivable, net                                                                  4,337                 5,071
   Prepaid expenses and other current assets                                                   882                   338
                                                                             ---------------------     ------------------

      Total current assets                                                                  38,195                11,492
                                                                              ---------------------    ------------------

Property and equipment, net                                                                  1,430                 1,097
Other assets                                                                                    14                    57
                                                                              ---------------------    ------------------
      Total assets                                                                $         39,639          $     12,646
                                                                              =====================    ==================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable and accrued liabilities                                       $          3,906          $      5,035
   Note payable                                                                                826                   900
   Deferred revenue                                                                          2,357                 2,290
   Net identifiable liabilities from discontinued operations                                   458                 1,319
                                                                              ---------------------    ------------------

      Total current liabilities                                                              7,547                 9,544
                                                                              ---------------------    ------------------

Long-term deferred revenue, net of current portion                                              69                   126
                                                                              ---------------------    ------------------

      Total liabilities                                                                      7,616                 9,670
                                                                              ---------------------    ------------------

Stockholders' equity:
   Common stock, par value $ 0.02:  10,007,489 and 7,953,464 shares
       issued, respectively                                                                    200                   159
   Additional paid-in capital                                                               47,324                22,133
   Accumulated deficit                                                                     (15,406)              (19,277)
   Cumulative currency translation adjustments                                                 (95)                  (39)
                                                                              ---------------------    ------------------

      Total stockholders' equity                                                            32,023                 2,976
                                                                              ---------------------    ------------------

      Total liabilities and stockholders' equity                                $           39,639          $     12,646
                                                                              =====================    ==================
</TABLE>
The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
<PAGE>
<TABLE>
<CAPTION>


                            AXENT TECHNOLOGIES, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                  (amounts in thousands, except per share data)
                                   (unaudited)
<S>                                           <C>               <C>              <C>               <C>    

                                               For the Three Months Ended             For the Nine Months
                                                      September 30,                   Ended September 30,
                                              ------------------------------     -------------------------------
                                                  1996             1995              1996              1995
                                              --------------    ------------     -------------     -------------
Net Revenues:
   Product licenses                           $       3,124     $     1,547        $    9,727      $      5,785
   Maintenance  and support services                    957             827             2,673             2,486
   Consulting services                                  871             413             1,959               759
                                              --------------    ------------     ------------      ------------
      Total net revenues                              4,952           2,787            14,359             9,030
                                              --------------    ------------     -------------     -------------

Cost of net revenues                                    456             421             1,319             1,298
                                              --------------    ------------     -------------     -------------

Gross profit                                          4,496           2,366            13,040             7,732

Operating expenses:
   Sales and marketing                                2,891           2,689             8,672             8,491
   Research and development                           1,253             951             3,510             2,928
   General and administrative                           620             566             1,772             1,676
                                              --------------    ------------     ------------      ------------
       Total operating expenses                       4,764           4,206            13,954            13,095
                                              --------------    ------------     -------------     -------------

Income (loss) from continuing
  operations before royalties, interest
  and taxes                                            (268)         (1,840)             (914)           (5,363)
                                              --------------    ------------     -------------     -------------

Royalty income                                          794             ---             2,398               ---
Interest income (expense)                               339             (34)              668              (103)
Income tax (provision) benefit                         (365)            830              (425)            2,422
                                              --------------    ------------     -------------     -------------

Income (loss)  from continuing
operations                                              500          (1,044)            1,727            (3,044)

Income from discontinued operations                     591           1,338             2,144             3,970
                                              --------------    ------------     -------------     -------------

Net income                                    $       1,091     $       294        $    3,871      $        926
                                             ===============    ============     =============     =============

Net income (loss) per common share:
   Continuing operations                      $        0.05     $     (0.12)      $      0.17        $    (0.33)
   Discontinued operations                             0.05            0.15              0.21              0.43
                                              --------------    ------------     -------------     -------------
Net income per common share                   $        0.10      $     0.03        $     0.38        $     0.10
                                              ==============    ============     =============     =============

Weighted average number of
common shares                                        10,886           9,126            10,302             9,126
</TABLE>

The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.
<PAGE>
<TABLE>
<CAPTION>

                            AXENT TECHNOLOGIES, INC.


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                             (amounts in thousands)

                                   (unaudited)
<S>                                                                                <C>             <C>  

                                                                                    For the Nine Months Ended
                                                                                          September 30,
                                                                                   ----------------------------
                                                                                      1996            1995
                                                                                   ------------    ------------
CASH INFLOWS (OUTFLOWS)

   Operating activities:
     Net income (loss) from continuing operations                                  $     1,727     $    (3,044)
     Depreciation and amortization                                                         443             200
     Change in assets and liabilities                                                   (1,371)         (3,810)
                                                                                   ------------    ------------

   Net cash provided by (used in) continuing operations                                    799          (6,654)
   Net cash provided by discontinued operations                                            750           6,978
                                                                                   ------------    ------------
   Net cash provided by operating activities                                             1,549             324
                                                                                   ------------    ------------

   Investing activities:
     Capital expenditures                                                                 (733)           (767)
     Payments for Datamedia Corporation  acquisition                                      (100)           (895)
     Purchases of short-term investments                                               (17,316)             --
     Proceeds from sale of Helpdesk business                                               300              --
                                                                                   ------------    ------------

   Net cash used in continuing operations                                              (17,849)         (1,662)
   Net cash provided by discontinued operations                                            701           1,354
                                                                                   ------------    ------------
   Net cash used in investing activities                                               (17,148)           (308)
                                                                                   ------------    ------------

  Financing activities:
    Proceeds from initial public offering of common stock (net of costs
      of $910,000)                                                                      25,132              --
    Proceeds from issuance of common stock                                                 100              --
                                                                                   ------------    ------------

  Net cash provided by financing activities                                             25,232              --
                                                                                   ------------    ------------

  Effect of exchange rate changes on cash                                                  (56)           (494)
                                                                                   ------------    ------------

  Net increase (decrease) in cash and cash equivalents                                   9,577            (478)
  Cash and cash equivalents, beginning of period                                   $     6,083      $    6,612
                                                                                   ============    ============
  Cash and cash equivalents, end of period                                           $  15,660      $    6,134
                                                                                   ============    ============
</TABLE>

<PAGE>


                            AXENT TECHNOLOGIES, INC.


              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                   (unaudited)

Basis of Presentation

The  accompanying   condensed  consolidated  financial  statements  include  the
accounts  of  AXENT  Technologies,   Inc.  and  its  wholly  owned  subsidiaries
(collectively,  the  "Company"  or  "AXENT").  The  Company  develops,  markets,
licenses  and  supports  enterprise-wide   information  security  solutions  for
client/server computing environments and provides related services.

The accompanying  unaudited condensed  consolidated financial statements reflect
all the  adjustments,  consisting of normal  recurring  adjustments  that in the
opinion of management,  are necessary for a fair presentation of the results for
the interim periods  presented.  The results for the three month and nine months
ended  September 30, 1996 may not  necessarily  be indicative of the results for
the entire year. The December 31, 1995 condensed  consolidated balance sheet was
derived  from  audited  financial  statements  as of the same  date but does not
include all disclosures required by generally accepted accounting principles.

These  financial  statements  should be read in  conjunction  with the Company's
annual audited financial  statements for the year ended December 31, 1995, which
are included in Amendment No. 3 to the Company's  registration statement on Form
S-1 that was filed with the  Securities  and  Exchange  Commission  on April 22,
1996.

Short-Term Investments

At September 30, 1996,  short-term  investments which mature within one year and
consist primarily of certificates of deposit and government securities have been
categorized as  available-for-sale  and are recorded at fair value.  Fair values
for  available-for-sale  securities  are  based on  quoted  market  prices.  The
estimated fair value of each investment  approximates  cost, and therefore there
are no unrealized gains or losses as of September 30, 1996.

   Short-term investments as of September 30, 1996, consisted of the following:


Certificates of deposit                   $    1,505
Government securities                         15,811
                                          ===========
                                           $  17,316
                                          ===========

Product Acquisition

In August 1996,  the Company  entered  into an  agreement  with a third party to
purchase a  nonexclusive  source  code  license  for  approximately  $1,500,000.
Pursuant  to this  agreement,  the  Company  will  pay the  third  party  (i) an
acquisition  fee of $500,000,  $300,000 due upon  closing of the  agreement  and
$200,000  due upon  acceptance  of the  source  code and  (ii) a  royalty  up to
$1,000,000  over a three year period based on the net  revenues  from the source
code  license.  The  Company  is  obligated  to make a  $400,000  non-refundable
prepayment  associated  with the royalty  upon  acceptance  of the source  code.
During the third  quarter  ended  September  1996,  the Company paid $300,000 in
accordance with the agreement.

<PAGE>

Initial Public Offering

In February 1996, the Company filed a registration statement with the Securities
and Exchange  Commission  permitting the Company to sell 2,000,000 shares of its
common stock to the public.  The registration  statement also permitted  certain
non-officer  stockholders  of the  Company to sell up to  990,000  shares to the
public,   including  up  to  390,000  shares  to  cover   over-allotments.   The
registration  statement  became  effective on April 23, 1996. The initial public
offering  resulted in proceeds to the Company of  approximately  $25.13 million,
net of approximately  $3.46 million in underwriting fees and offering  expenses.
The Company received no proceeds from the sale of shares by selling stockholders
in the initial public offering.

Discontinued Operations

In mid-1994 the Company  made a strategic  decision to focus its business on the
information  security  market  and to divest  itself of  products  and  services
unrelated to such business.  The following  businesses have been divested by the
Company:  (i) the storage management  products business,  which was sold in 1994
for cash,  notes and the  assumption  of certain  liabilities,  (ii) the OpenVMS
utility software  distribution  business,  which was conveyed to Raxco Software,
Inc.  ("Raxco") in a spin-off effective December 31, 1995 and (iii) the Helpdesk
products business,  which was sold in February 1996, for cash, a note, royalties
and the assumption of certain  liabilities.  The results of operations for these
divested  businesses  have been  accounted  for as  discontinued  operations  in
accordance with Accounting Principles Bulletin No. 30, "Reporting the Results of
Operations-Reporting  the Effects of  Disposal  of a Segment of a Business,  and
Extraordinary, Unusual and Infrequently Occurring Events and Transactions" ("APB
30").

Prior to the divestment of those  businesses,  the Company utilized  centralized
systems for cash management, payroll, purchasing, distribution, employee benefit
plans, insurance and administrative services. As a result,  substantially all of
the  cash  receipts  of  the  Company  and  the  discontinued   operations  were
commingled.  Similarly,  operating expenses, capital expenditures and other cash
outlays  were  centrally  disbursed  and charged  directly or  allocated  to the
discontinued operations. In the opinion of management, the Company's methods for
allocating costs among the continued and discontinued operations are reasonable.
However, the historical results are not necessarily indicative of the costs that
would have been incurred by the Company had the  divestments  occurred  prior to
the beginning of those periods.

In  February  1996,  the  Company  disposed  of  its  Helpdesk   operations  for
approximately $2.0 million, consisting of an initial cash payment of $150,000, a
non-interest bearing note of $150,000,  assumption of approximately  $400,000 in
obligations  and  liabilities,  and the  payment of a royalty up to a maximum of
$1.3 million on future gross  revenues  from all  Helpdesk  product  license and
maintenance fees. The Company transferred to the buyer the Helpdesk products and
the  related  fixed  assets and  customer  base.  The buyer  assumed  all of the
Company's  obligations  related to the Helpdesk products  including  obligations
related  to sales,  marketing,  support  and  development  employees,  telephone
support   obligations  for  the  existing   customers  and  the  facility  lease
obligations.  The Company did not recognize a material gain  associated with the
transaction.  In June 1996, the Company received $150,000 in full payment of the
non-interest bearing note associated with the sale of the Helpdesk operations.

Income Tax

The Company files a consolidated  federal income tax return in the U.S. with its
U.S.  subsidiaries.  Deferred income taxes have been  established by each entity
based upon its  temporary  differences,  the  reversal  of which will  result in
taxable  or  deductible  amounts  in  future  years  when the  related  asset or
liability is recovered or settled.

The Company recorded a tax benefit on the loss from continuing  operations which
was  substantially  offset by a tax  provision  on the income from  discontinued
operations at December 31, 1995. The Company also recorded a valuation allowance
against its deferred  tax asset at December 31, 1995.  For the nine months ended
September  30,  1996,  the Company  recorded a tax  provision on the income from
continuing  and  discontinued  operations.  The  effective tax rate for the nine
months ended September 30, 1996, differs from the federal statutory tax rate due

<PAGE>

to the  carryforward  benefit  of net  operating  losses  and the  change in the
reserve for deferred  tax assets.  As of  September  30,  1996,  the Company has
general business credits of $200,000 expiring between 1997 and 2006. The Company
also has alternative minimum tax credits of approximately $200,000, which do not
expire.

Note Payable

The Company acquired Datamedia  Corporation in 1994 for $5.0 million in cash and
notes. As of September 30, 1996, the remaining note payable to former  Datamedia
stockholders included accrued interest of $104,000 and is due December 9, 1996.

Common Stock

In February 1996, the Company's  Certificate  of  Incorporation  was amended and
restated,  which  resulted in (among other things) an increase in the authorized
capitalization  of the  Company  from  10,000,000  shares  of  common  stock  to
50,000,000 shares of common stock and 5,000,000 shares of preferred stock.

Stock Option Plan

In January  1996,  the Company  adopted the 1996 Stock  Option Plan and the 1996
Directors' Stock Option Plan,  providing for the issuance of up to 1,000,000 and
200,000 shares, respectively. Of the 1,000,000 shares provided in the 1996 Stock
Option Plan,  options  covering an  aggregate of 274,500 and 26,400  shares were
issued in March 1996 and July 1996,  respectively.  In October 1996, the Company
issued 160,600 shares in accordance with the 1996 Stock Option Plan.

The  Financial  Accounting  Standards  Board has issued  Statement  of Financial
Accounting  Standards No. 123,  "Accounting for Stock Based Compensation" ("SFAS
123").  SFAS 123 allows  companies  which grant stock options a choice to either
continue the current accounting  treatment under Accounting  Principles Bulletin
Opinion No. 25,  "Accounting for Stock Issued to Employees" ("APB 25"), or adopt
a new set of fair value  accounting rules for recognizing  compensation  expense
related to stock awards.  Companies  continuing under APB 25 must measure option
values and  disclose the pro forma  effects  that the new fair value  accounting
would have on earnings,  if recorded.  The Company has  determined  that it will
continue  the current  accounting  treatment  under APB 25 and will  provide pro
forma  disclosures  as of  December  31,  1996 for the effect the new fair value
accounting rule would have on earnings, if adopted.


<PAGE>


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   which  involve  risk  and
uncertainties.  The Company's actual results may differ  significantly  from the
results discussed in the  forward-looking  statements.  Factors that might cause
such a difference  include,  but are not limited to, those discussed in "Certain
Factors Affecting Future  Performance",  below, and the "Risk Factors" set forth
in the Company's Registration Statement on Form S-1 (File No. 333-01368).


                Three Months Ended September 30, 1995 Compared to
                      Three Months Ended September 30, 1996

Net Revenues

The Company's net revenues from product licenses increased  approximately  101%,
or $1.57  million,  from $1.55 million for the three months ended  September 30,
1995 to $3.12 million for the three months ended  September 30, 1996.  For those
periods in 1995 and 1996, net revenues from product licenses represented 56% and
63% of total net revenues, respectively. The increase in product license revenue
is primarily  attributable to the expansion of the Company's product  offerings,
with the  introduction,  general  release and  increased  market  acceptance  of
additional  products  comprising the  OmniGuard(TM)  family of software products
throughout  1995,  offset in part by a decrease in license revenues derived from
the Company's other (primarily  OpenVMS) computer  security  software  products.
OmniGuard/Intruder Alert(R), OmniGuard/Enterprise Access Control(R) for UNIX and
OmniGuard/Enterprise Access Control(R) for PCs were released commercially during
the second quarter of 1995.

The Company's  net revenues  from  maintenance  and support  services  increased
approximately  16%,  or  $130,000,  from  $827,000  for the three  months  ended
September 30, 1995,  to $957,000 for the three months ended  September 30, 1996.
The  increase  in  net  revenues  from   maintenance  and  support  services  is
attributable to a larger base of customers on maintenance  agreements  resulting
from the increased licensing of the Company's OmniGuard products, offset in part
by  a  decrease  in  maintenance  revenues  derived  from  the  Company's  other
(primarily Open VMS) computer security software  products.  For those periods in
1995 and 1996, net revenues from  maintenance and support  services  represented
30% and 19% of total net revenues, respectively.

The Company's  net revenues from  consulting  services  increased  approximately
111%, or $458,000,  from $413,000 for the three months ended September 30, 1995,
to $871,000  for the three  months ended  September  30,  1996.  The increase in
consulting  service  revenues  is  attributable  to an  increase in the size and
number of  engagements  associated  with  licensing of the  Company's  OmniGuard
products.  For those  periods in 1995 and 1996,  net  revenues  from  consulting
services represented 14% and 18% of total net revenues, respectively.

The Company currently believes that period-to-period comparisons of net revenues
from the licensing of different  software  products and the provision of related
services are not necessarily meaningful as an indication of future performance.

Revenues  derived from North  American and from  international  operations  as a
percent  of total net  revenues  were 78% and 22%,  respectively,  for the three
months ended September 30, 1996, as compared to 71% and 29%,  respectively,  for
the same period of 1995.

Cost of Net Revenues

The Company's cost of net revenues  includes cost of media,  product  packaging,
documentation  and other production  costs,  amortization of purchased  software
costs,  product royalties,  and direct and indirect costs of

<PAGE>

providing  training,  technical support and consulting services to the Company's
customers.  Cost of net  revenues  increased  approximately  8%, or $35,000 from
$421,000  for the three  months ended  September  30, 1995,  to $456,000 for the
three months ended  September 30, 1996. For those periods in 1995 and 1996, cost
of net  revenues  represented  15%  and 9% of net  revenues,  respectively.  The
increase in cost of net revenues is directly  related to the increased number of
consulting  services  engagements  and an  increase  in staff  of the  Company's
customer support and services operations  necessary to support a larger customer
base and the  additional  products  offered by the Company.  The increase in the
cost of net  revenues  is offset in part by the  following:  1) an  increase  in
production  efficiency due to the consolidation of worldwide production in 1996;
2) a change in product media to CD-ROM resulting in a decrease in production and
shipping  expenses;  and 3) an increase in the average size of the  transactions
recorded in the three months ended September 30, 1996 compared to the same three
month period of 1995.  Cost of net revenues as a percentage  of net revenues may
fluctuate  from period to period due to a change in product mix, a change in the
number or size of transactions  recorded in a quarter or an increase or decrease
in licenses of royalty bearing products.

Sales and Marketing

Sales and marketing  expenses consist  primarily of personnel  costs,  including
commissions,  salaries,  benefits  and  bonuses,  travel,  telephone,  costs  of
advertising,  public  relations  seminars and trade shows.  Sales and  marketing
expenses  increased  7%, or  $200,000,  from $2.69  million for the three months
ended  September 30, 1995, to $2.89 million for the three months ended September
30,  1996.  For those  periods in 1995 and 1996,  sales and  marketing  expenses
represented  96% and 58% of total net  revenues,  respectively.  The increase in
dollar amount was due primarily to  additional  investments  in the Company's US
and UK operations, increased commissions associated with the additional revenues
and increased investment in indirect distribution, offset in part by the closing
of the Company's  German and Swiss direct  offices  during the fourth quarter of
1995.  The  decrease  in sales and  marketing  expense as a percent of total net
revenues is  attributable  to the increase in total net revenues for the quarter
ended September 30, 1996.

Research and Development

Research  and  development   expenses  consist  primarily  of  personnel  costs,
including  salaries,  benefits and bonuses,  travel and other  personnel-related
expenses of the employees  engaged in ongoing research and development  projects
and third party development contracts. Costs related to research and development
of  products  generally  are  expensed as  incurred.  Research  and  development
expenses  increased  31%, or $299,000,  from $951,000 for the three months ended
September 30, 1995,  to $1.25  million for the three months ended  September 30,
1996.  For those  periods in 1995 and 1996,  research and  development  expenses
represented  34% and 25% of total net  revenues,  respectively.  The increase in
dollar amount  resulted  primarily from the addition of internal and third-party
contract developers needed to develop, maintain and enhance the OmniGuard family
of software  products,  including  the Company's  OmniGuard/Enterprise  Resource
Manger(TM)  product  currently under  development.  The decrease in research and
development  expenses as a percentage of total net revenues was due primarily to
the  increase in total net  revenues.  The Company  currently  anticipates  that
research  and  development  expenses  may  increase in  absolute  dollars as the
Company continues to commit substantial resources to research and development in
future periods.

General and Administrative

General and  administrative  expenses  consist  primarily  of  personnel  costs,
including  salaries,  benefits  and bonuses and  related  costs for  management,
finance  and  accounting,  legal and other  professional  services.  General and
administrative  expenses  increased  10%, or $54,000 from $566,000 for the three
months  ended  September  30,  1995,  to  $620,000  for the three  months  ended
September   30,  1996.   For  those   periods  in  1995  and  1996  general  and
administrative   expenses  represented  20%  and  13%  of  total  net  revenues,
respectively.   The  decrease  in  general  and  administrative  expenses  as  a
percentage  of total net revenues was due primarily to the increase in total net
revenues.

In 1996, certain general and  administrative  expenses are offset in part by the
Administrative  Services Agreement between the Company and Raxco. That agreement
provides  for  Raxco to pay the  Company  on an annual  basis,  the  greater  of
$750,000 or the actual cost of providing certain  operational and system support
services including 

<PAGE>

bookkeeping, personnel processing, administrative support, facilities management
and product  packaging and mailing.  For the three month period ended  September
30, 1996,  the Company  received  $188,000  from Raxco under the  Administrative
Services Agreement.

Royalty Income

For the three months ended  September  30, 1996,  the Company  recorded  royalty
income of $794,000 pursuant to the Exclusive  Distributor License Agreement with
Raxco.  That  agreement  provides  for  payment  by Raxco to the  Company of the
greater of (i) a 30% royalty on license and services fees related to the OpenVMS
utility software products owned by the Company and marketed exclusively by Raxco
or (ii) $2.0 million for 1996,  $1.5 million for 1997 and $1.0 million for 1998,
and a 30% royalty thereafter for two additional years.

During the three months ended September 30, 1996,  Raxco reported to the Company
gross  revenues of  approximately  $2.70 million,  which included  approximately
$2.65  million of revenues  from  licensing  of the  Company's  OpenVMS  utility
products.  As of September 30, 1996, Raxco has fully paid the royalty income due
to the  Company.  Raxco  reported to the Company a net loss of $140,000  for the
three month period ended September 30, 1996.

Interest Income (Expense)

Interest income increased  1,097%,  or $373,000,  from an expense of $34,000 for
the three months ended  September  30, 1995, to income of $339,000 for the three
months ended  September  30, 1996.  The  increase is primarily  attributable  to
interest on the proceeds from the Company's initial public offering,  as well as
a decrease in the amortization of discount on the note payable.

Income Taxes

The Company  accounts for income taxes under  Statement of Financial  Accounting
Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"). SFAS 109 requires
the Company to record an asset with  respect to the  expected  future  temporary
differences. The Company's history of net operating losses makes the realization
of its net operating loss carryforwards uncertain.  Accordingly, the Company has
placed a valuation  allowance  against its  deferred  tax assets.  Under the Tax
Reform Act of 1986, the amount of and benefit from net operating losses that can
be carried forward may be impaired or limited in certain circumstances.

The Company recorded a tax benefit for the three months ended September 30, 1995
related to a loss from continuing  operations.  The Company recorded a provision
for the three  months  ended  September  30,  1996  related to its  income  from
continuing  operations.  The effective rate for the three months ended September
30, 1996 differs from the federal statutory rate due to the carryforward benefit
of net operating losses and the change in the reserve for deferred tax assets.

Income (Loss) from Continuing Operations

As a result of the above, the Company recorded income from continuing operations
of $500,000 for the three months ended  September 30, 1996, an increase of $1.54
million from the loss of $1.04 million for the three months ended  September 30,
1995.

Income from Discontinued Operations

Income from  discontinued  operations  consists of the net results of operations
from the divested  businesses  of the  Company,  which for  financial  statement
purposes have been  accounted for in  accordance  with APB 30 and  classified as
discontinued  operations.  The  Company's  income from  discontinued  operations
decreased  56% , or  $749,000,  from $1.34  million for the three  months  ended
September 30, 1995,  to $591,000 for the three months ended  September 30, 1996.
For  those  periods  in 1995  and  1996,  income  from  discontinued  operations
represented

<PAGE>

48% and 12% of total net  revenues,  respectively.  The  Company  anticipates  a
continued decline in income from  discontinued  operations over the next several
quarters.

                Nine Months Ended September 30, 1995, Compared to
                      Nine Months Ended September 30, 1996

Net Revenues

The Company's net revenues from product licenses increased approximately 68%, or
$3.94  million,  from $5.79  million for the nine months ended June 30, 1995, to
$9.73 million for the nine months ended September 30, 1996. For those periods in
1995 and 1996,  net revenues from product  licenses  represented  64% and 68% of
total net revenues,  respectively.  The increase in product  license  revenue is
primarily attributable to the expansion of the Company's product offerings, with
the introduction,  general release and increased market acceptance of additional
products  comprising the OmniGuard family of software products  throughout 1995,
offset in part by a decrease  in license  revenues  derived  from the  Company's
other    (primarily    OpenVMS)    computer    security    software    products.
OmniGuard/Intruder Alert and  OmniGuard/Enterprise  Access Control for both UNIX
and PCs were released commercially during the second quarter of 1995.

The Company's  net revenues  from  maintenance  and support  services  increased
approximately  7%, or  $180,000,  from $2.49  million for the nine months  ended
September  30, 1995,  to $2.67  million for the nine months ended  September 30,
1996.  The increase in net revenues  from  maintenance  and support  services is
attributable to a larger base of customers on maintenance  agreements  resulting
from the increased licensing of the Company's OmniGuard products, offset in part
by  a  decrease  in  maintenance  revenues  derived  from  the  Company's  other
(primarily  OpenVMS) computer security software  products.  For those periods in
1995 and 1996, net revenues from maintenance fees and other services represented
28% and 19% of total net  revenues,  respectively.  The decrease of net revenues
from  maintenance and support  services as a percentage of total net revenues is
attributable to the increase in total revenues,  particularly  net revenues from
product licenses.

The Company's  net revenues from  consulting  services  increased  approximately
158%, or $1.20  million,  from $759,000 for the nine months ended  September 30,
1995 to $1.96 million for the nine months ended September 30, 1996. The increase
in consulting  services  revenues is attributable to an increase in the size and
number of  engagements  associated  with  licensing of the  Company's  OmniGuard
products.  For those  periods in 1995 and 1996,  net  revenues  from  consulting
services represented 8% and 13% of total net revenues, respectively.

The Company currently believes that period-to-period comparisons of net revenues
from the licensing of different  software  products and the provision of related
services are not necessarily meaningful as an indication of future performance.

Revenues  derived from North  American and from  international  operations  as a
percent  of total  net  revenues  were 74% and 26%,  respectively,  for the nine
months ended  September 30, 1996 as compared to 77% and 23%,  respectively,  for
the same period of 1995.

Cost of Net Revenues

The Company's cost of net revenues  includes cost of media,  product  packaging,
documentation  and other production  costs,  amortization of purchased  software
costs,  product royalties,  and direct and indirect costs of providing training,
technical support and consulting  services to the Company's  customers.  Cost of
net revenues  increased  approximately 2%, or $20,000 from $1.30 million for the
nine months ended September 30, 1995, to $1.32 million for the nine months ended
September  30, 1996.  For those  periods in 1995 and 1996,  cost of net revenues
represented  14% and 9% of net revenues,  respectively.  The increase in cost of
net revenues is directly related to the increased number of consulting  services
engagements  and an  increase  in staff of the  Company's  customer  support and
services  operations  necessary  to  support  a  larger  customer  base  and the
additional  products  offered by the  Company.  The  increase in the cost of net
revenues  is offset  in part by the  following:  1) an  increase  in  production
efficiency due to the consolidation of worldwide production in 1996; 2) a change
in product media

<PAGE>

to CD-ROM resulting in a decrease in production and shipping expenses; and 3) an
increase in the  average  size of the  transactions  recorded in the nine months
ended September 30, 1996 compared to the same nine month period of 1995. Cost of
net revenues as a percentage of net revenues may fluctuate from period to period
due to a change in product  mix, a change in the number or size of  transactions
recorded  year over year or an  increase  or  decrease  in  licenses  of royalty
bearing products.

Sales and Marketing

Sales and marketing  expenses consist  primarily of personnel  costs,  including
commissions,  salaries,  benefits  and  bonuses,  travel,  telephone,  costs  of
advertising,  public  relations  seminars and trade shows.  Sales and  marketing
expenses increased 2%, or $180,000, from $8.49 million for the nine months ended
September  30, 1995 to $8.67  million for the nine months  ended  September  30,
1996.  The increase in dollar amount was due primarily to additional  investment
in the Company's US and UK operations, increased commissions associated with the
additional revenues and increased investment in indirect distribution, offset in
part by the closing of the Company's  German and Swiss direct offices during the
fourth quarter of 1995. For those periods in 1995 and 1996,  sales and marketing
expenses  represented  94% and 60% of  total  net  revenues,  respectively.  The
decrease  in sales and  marketing  expenses as a percent of total net revenue is
attributable  to the  increase in total net  revenues  for the nine months ended
September 30, 1996.

Research and Development

Research  and  development   expenses  consist  primarily  of  personnel  costs,
including  salaries,  benefits and bonuses,  travel and other  personnel-related
expenses of the employees  engaged in ongoing research and development  projects
and third party development contracts. Costs related to research and development
of  products  generally  are  expensed as  incurred.  Research  and  development
expenses  increased  20%, or  $580,000,  from $2.93  million for the nine months
ended  September 30, 1995 to $3.51  million for the nine months ended  September
30, 1996. For those periods in 1995 and 1996, research and development  expenses
represented  32% and 24% of total net  revenues,  respectively.  The increase in
dollar amount  resulted  primarily from the addition of internal and third-party
contract developers needed to develop, maintain and enhance the OmniGuard family
of software products including the Company's Enterprise Resource Manager product
currently under development.  The decrease in research and development  expenses
as a percentage of total net revenues was due primarily to the increase in total
net revenues.  The Company  currently  anticipates that research and development
expenses  may  increase in absolute  dollars as the Company  continues to commit
substantial resources to research and development in future periods.

General and Administrative

General and  administrative  expenses  consist  primarily  of  personnel  costs,
including  salaries,  benefits  and bonuses and  related  costs for  management,
finance  and  accounting,  legal and other  professional  services.  General and
administrative expenses increased 5%, or $90,000 from $1.68 million for the nine
months  ended  September  30, 1995 to $1.77  million  for the nine months  ended
September  30,  1996.   For  those  periods  in  1995  and  1996,   general  and
administrative   expenses  represented  19%  and  12%  of  total  net  revenues,
respectively.   The  decrease  in  general  and  administrative  expenses  as  a
percentage  of total net revenues was due primarily to the increase in total net
revenues.

In 1996, certain general and  administrative  expenses are offset in part by the
Administrative  Services Agreement between the Company and Raxco. That agreement
provides  for  Raxco to pay the  Company  on an annual  basis,  the  greater  of
$750,000 or the actual cost of providing certain  operational and system support
services including bookkeeping,  personnel processing,  administrative  support,
facilities  management  and product  packaging and mailing.  For the nine months
ended  September 30, 1996,  the Company  received  $562,500 from Raxco under the
Administrative Services Agreement.

Royalty Income

<PAGE>

For the nine months ended  September  30,  1996,  the Company  recorded  royalty
income of $2.40 million pursuant to the Exclusive  Distributor License Agreement
with  Raxco.  The  Agreement  provides  for  payment by Raxco to the Company the
greater of (i) a 30% royalty on license and services fees related to the OpenVMS
utility software products owned by the Company and marketed exclusively by Raxco
or (ii) $2.0 million for 1996,  $1.5 million for 1997 and $1.0 million for 1998,
and a 30% royalty thereafter for two additional years.

During the nine months ended September 30, 1996,  Raxco reported to the Company,
gross  revenues of  approximately  $8.70 million,  which included  approximately
$8.00  million of revenues  from  licensing  of the  Company's  OpenVMS  utility
products.  As of September 30, 1996, Raxco has fully paid the royalty income due
to the Company.  Raxco  reported to the Company,  a net loss of $735,000 for the
nine months ended September 30, 1996.

Interest Income (Expense)

Interest income increased 749%, or $771,000, from an expense of $103,000 for the
nine months ended  September 30, 1995, to income of $668,000 for the nine months
ended September 30, 1996. The increase is primarily  attributable to interest on
the proceeds from the Company's  initial public offering,  as well as a decrease
in the amortization of discount on the note payable.

Income Taxes

The Company  accounts for income taxes under SFAS 109 which requires the Company
to record an asset with respect to the expected  future  temporary  differences.
The Company's  history of net operating  losses makes the realization of its net
operating loss carryforwards  uncertain.  Accordingly,  the Company has placed a
valuation allowance against its deferred tax assets. Under the Tax Reform Act of
1986,  the amount of and benefit from net  operating  losses that can be carried
forward may be impaired or limited in certain circumstances.

The Company  recorded a tax benefit for the nine months ended September 30, 1995
related to a loss from continuing  operations.  The Company recorded a provision
for the nine  months  ended  September  30,  1996  related  to the  income  from
continuing  operations.  The effective rate for the nine months ended  September
30, 1996 differs from the federal statutory rate due to the carryforward benefit
of net operating losses and the change in the reserve for deferred tax assets.

Income (Loss) from Continuing Operations

As a result of the above, the Company recorded income from continuing operations
of $1.73  million for the nine months ended  September  30, 1996, an increase of
$4.77  million,  from the  loss of  $3.04  million  for the  nine  months  ended
September 30, 1995.

Income from Discontinued Operations

Income from  discontinued  operations  consists of the net results of operations
from the divested  businesses  of the  Company,  which for  financial  statement
purposes have been  accounted for in  accordance  with APB 30 and  classified as
discontinued  operations.  The  Company's  income from  discontinued  operations
decreased 46% , or $1.83  million,  from $3.97 million for the nine months ended
September  30, 1995 to $2.14  million for the nine months  ended  September  30,
1996.  For those  periods in 1995 and 1996 income from  discontinued  operations
represented  44%  and 15% of  total  net  revenues,  respectively.  The  Company
anticipates a continued decline in income from discontinued  operations over the
next several quarters.

Financial Condition- Liquidity and Capital Resources

The Company's overall cash and cash equivalents were $15.66 million at September
30, 1996, an increase of  approximately  $9.58 million from $6.08 million at the
beginning of the year.  During the nine months  ended  September  30, 1995,  the
Company  financed its  operations  primarily  through cash flows  generated from

<PAGE>

discontinued  operations and available working capital. The Company's continuing
operating  activities  used  cash of $6.65  million  for the nine  months  ended
September 30, 1995 and provided $799,000 for the nine months ended September 30,
1996 resulting from increased  licensing of the Company's  OmniGuard products in
the nine months  ended  September  30,  1996.  Total cash  provided by operating
activities  of the  Company's  discontinued  operations  was $6.98  million  and
$750,000 for the nine months ended  September  30, 1995 and 1996,  respectively.
The Company made capital expenditures of approximately $767,000 and $733,000 for
the nine months ended September 30, 1995 and 1996, respectively. These purchases
have generally consisted of computer workstations,  networking equipment, office
furniture  and  equipment.  The  Company  had no firm  commitments  for  capital
expenditures as of September 30, 1996.

During the nine months ended September 30, 1996, the Company's cash position was
also  affected by the  following:  1) the  Company  received  proceeds  from its
initial public offering of  approximately  $25.13 million,  net of approximately
$3.46  million  in  underwriting  fees and  offering  expenses;  2) the  Company
invested  approximately $17.32 million in certificates of deposit and government
securities;  3) the Company received $300,000 as a result of the disposal of the
Helpdesk  products in February  1996;  4) the  Company  paid  $100,000 to former
Datamedia stockholders as part of the December 1994 Datamedia  acquisition;  and
5) the Company  received  $748,000 as payment on the note receivable  related to
the sale of the Company's storage management products in 1994.

The Company had a revolving  credit  facility  commitment  with a bank for up to
$2.50 million which expired in May 1996. The were no amounts  outstanding  under
this revolving credit facility commitment at the time of expiration.

As of September 30, 1996,  Raxco fully paid all amounts due to the Company under
the  Exclusive  Distributor  License  Agreement,   the  Administrative  Services
Agreement and the Line of Credit Loan Agreement.

The Company  believes  that the net proceeds from the initial  public  offering,
cash generated from operations, cash generated under the Administrative Services
Agreement and the Exclusive  Distributor License Agreement with Raxco,  together
with  existing  sources of  liquidity,  will be  sufficient  to meet its capital
expenditures,  working  capital  and other cash  requirements  both for the next
twelve months and for the foreseeable future.

Certain Factors Affecting Future Performance

Although the Company has  experienced  significant  growth in revenues  from the
OmniGuard family of software products, the Company does not believe prior growth
rates are  indicative  of future  operating  results.  In addition,  the Company
expects increased competition and intends to invest significantly in its product
development. As a result, there can be no assurance that the Company will remain
profitable  on a  quarterly  or  annual  basis.  Due  to the  Company's  limited
operating  history with respect to the  OmniGuard  family of software  products,
predictions  as to future  operating  results are  difficult.  Future  operating
results may fluctuate due to factors such as: demand for the Company's products;
the size and timing of customer  orders;  the  introduction  of new products and
product  enhancements by the Company or its competitors;  the budgeting cycle of
customers;  changes in the proportion of revenues  attributable  to license fees
and  consulting  services;  changes  in the  level of  operating  expenses;  and
competitive conditions in the industry.

The market for the Company's  software products is highly  competitive,  and the
Company  expects that it will face  increasing  price pressures from its current
competitors and new market entrants.  Any material reduction in the price of the
Company's  software  products  would  negatively  affect gross margins and could
materially  adversely  affect the Company's  financial  condition and results of
operations.

Licensing of the Company's  security  products  generally  involves  significant
testing by and  education of  prospective  customers as well as a commitment  of
resources  by both  parties.  For  these  and other  reasons,  the  sales  cycle
associated  with the licensing of the Company's  security  products is typically
long and  subject to a number of  significant  risks over which the  Company has
little or no control  and,  as a result,  the  Company  may  expend  significant
resources pursuing potential license opportunities that will not be consummated.

<PAGE>

The Company  anticipates that  international  sales will continue to represent a
significant percentage of revenue in the foreseeable future. International sales
are subject to a number of risks,  including  unexpected  changes in  regulatory
requirements,   tariffs  and  other  trade  barriers,   political  and  economic
instability  in foreign  markets,  difficulty  in the staffing,  management  and
integration of foreign operations,  longer payment cycles, greater difficulty in
accounts receivable  collection,  currency  fluctuations and potentially adverse
tax  consequences.  The uncertainty of the monetary  exchange values has caused,
and may in the future,  contribute to  fluctuations  in the Company's  financial
condition  and  results  of  operations.   Although  the  Company's  results  of
operations  have not been materially  adversely  affected to date as a result of
currency fluctuations, the long-term impact of currency fluctuations,  including
any  possible  effect on the  business  outlook  in other  countries,  cannot be
predicted.

The  foregoing  Discussion  and Analysis of Financial  Condition  and Results of
Operations   contains   forward-looking   statements   which  involve  risk  and
uncertainties.  The Company's actual results may differ  significantly  from the
results discussed in the  forward-looking  statements.  Factors that might cause
such a difference include,  but are not limited to, those discussed above and in
the "Risk Factors" set forth in the Company's Registration Statement on Form S-1
(File No.333-01368).

<PAGE>


PART II:  OTHER INFORMATION
<TABLE>
<CAPTION>

Item 6:  Exhibits

      <S>               <C>    

         Exhibit
         Number         Exhibit Description
      --------------


               3.1*     Amended and Restated Certificate of Incorporation of the Company.
              3.2**     Amended and Restated Bylaws of the Company.
               4.1*     Specimen stock certificate for shares of Common Stock of the Company.
              10.1*     The Company's 1991 Amended and Restated Stock Option Plan.
              10.2*     The Company's 1996 Stock Option Plan.
              10.3*     The Company's 1996 Directors' Stock Option Plan.
              10.7*     Registration Rights Agreement dated as of December 10, 1992, by and among the Company and
                        the parties thereto.
              10.8*     Settlement Agreement effective as of September 13, 1991, by and among the Company and the
                        parties thereto.
              10.9*     Form of Indemnification Agreement between the Company and its directors and executive
                        officers.
             10.10*     Agreement of Merger dated as of November 17, 1994, among the Company, Datamedia
                        Corporation and Raxco Acquisition Corporation
             10.11*     Lease Agreement dated as of September 6, 1995, by and between Research Grove Associates
                        and the Company.
             10.12*     Lease of Real Property dated as of March 7, 1995, by and between TNK Associates and the
                        Company.
             10.13*     Deed of Lease dated as of March 14, 1995 by and between Bill Harris Music, Inc. and the
                        Company.
             10.14*     Agreement dated as of December 30, 1987, by and between the Company and William R. Davy.
             10.15*     Agreement dated as of September 20, 1990, by and between the Company and William R. Davy.
             10.16*     Agreement dated as of November 7, 1991, by and between the Company and William R. Davy.
             10.17*     Severance Arrangement for Richard A. Lefebvre, dated October 16, 1992.
             10.18*     Severance Arrangement for John C. Becker, dated October 16, 1992.
             10.19*     Severance Arrangement for Brett Jackson, dated October 16, 1992.
             10.20*     The Company's Officer/Vice President Severance Policy.
             10.21*     Exclusive Distributor License Agreement, effective as of December 31, 1995, between the
                        Company and Raxco Software, Inc
             10.22*     Administrative  Services  Agreement,   effective  as  of
                        December  31,  1995,   between  the  Company  and  Raxco
                        Software, Inc.
             10.23*     Line of Credit Loan Agreement,  effective as of December
                        31, 1995, between the Company and Raxco Software, Inc.
             10.24*     Agreement  and  Plan  of  Separation,  effective  as  of
                        December  31,  1995,   between  the  Company  and  Raxco
                        Software, Inc.
             10.28*     Purchase Agreement, date as of February 29, 1996, by and between the Company and Silvon
                        Software, Inc.
<PAGE>

             11.1**     Computation of Earnings  (Loss) Per Common Share for the
                        nine months ended September 30, 1996 and 1995.
               27**     Financial Data Schedule
</TABLE>

         There were no reports on Form 8-K filed by the Company during the three
         month period ended September 30, 1996.

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

*                 Previously  filed as an exhibit to the Company's  Registration
                  Statement Number 333-01368 on Form S-1 and incorporated herein
                  by reference.

**                Filed herewith.


<PAGE>



SIGNATURES

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.


                                                     AXENT TECHNOLOGIES, INC.

Date: November 14, 1996                      By:  /s/ Robert B. Edwards, Jr.
                                                 ----------------------
                                             Robert B. Edwards, Jr.
                                             Vice President and
                                             Chief Financial Officer
                                            (Principal Financial and Accounting
                                             Officer)


                                                    EXHIBIT  3.2

                            AXENT TECHNOLOGIES, INC.
                            (a Delaware corporation)


                           AMENDED AND RESTATED BYLAWS

               As adopted by the Board of Directors on January 30,
                      1996 and amended on October 22, 1996.

<PAGE>
<TABLE>
<CAPTION>

                                        TABLE OF CONTENTS

<S>      <C>                                                                                                   <C> 
                                                                                                               Page

I.       OFFICES   .............................................................................................  1
                   1.  Registered Office........................................................................  1
                   2.  Additional Offices.......................................................................  1

II.      MEETINGS OF STOCKHOLDERS...............................................................................  1
                   1.  Time and Place...........................................................................  1
                   2.  Annual Meeting...........................................................................  1
                   3.  Notice of Annual Meeting.................................................................  1
                   4.  Special Meetings.........................................................................  1
                   5.  Notice of Special Meeting................................................................  2
                   6.  List of Stockholders.....................................................................  2
                   7.  Presiding Officer; Order of Business.....................................................  2
                   8.  Quorum; Adjournments.....................................................................  3
                   9.  Voting...................................................................................  3
                  10.  Action by Consent........................................................................  4

III.     DIRECTORS..............................................................................................  4
                   1.  General Powers; Number; Tenure...........................................................  4
                   2.  Vacancies................................................................................  4
                   3.  Classes; Terms of Office.................................................................  4
                   4.  Removal; Resignation.....................................................................  5
                   5.  Place of Meetings........................................................................  5
                   6.  Annual Meeting...........................................................................  5
                   7.  Regular Meetings.........................................................................  5
                   8.  Special Meetings.........................................................................  5
                   9.  Quorum; Adjournments.....................................................................  5
                  10.  Compensation.............................................................................  6
                  11.  Action by Consent........................................................................  6
                  12.  Meetings by Telephone or Similar Communications..........................................  6

IV.      COMMITTEES.............................................................................................  6
                   1.  Executive Committee......................................................................  6
                   2.  Powers...................................................................................  6
                   3.  Procedure; Meetings......................................................................  6
                   4.  Quorum...................................................................................  7
                   5.  Other Committees.........................................................................  7
                   6.  Vacancies; Changes; Discharge............................................................  7
                   7.  Compensation.............................................................................  7
                   8.  Action by Consent........................................................................  7
                   9.  Meetings by Telephone or Similar Communications..........................................  7

V.       NOTICES................................................................................................  7
                   1.  Form; Delivery...........................................................................  7
                   2.  Waiver...................................................................................  8
<PAGE>

VI.      OFFICERS ..............................................................................................  8
                   1.  Designations.............................................................................  8
                   2.  Term of Office; Removal..................................................................  8
                   3.  Compensation.............................................................................  8
                   4.  The Chairman of the Board................................................................  8
                   5.  The President............................................................................  9
                   6.   Chief Operating Officer...................................................................9
                   7.  The Vice Presidents......................................................................  9
                   8.  The Secretary............................................................................  9
                   9.  The Assistant Secretary.................................................................. 10
                  10.  The Treasurer............................................................................ 10
                  11.  The Assistant Treasurer.................................................................. 10

VII.     INDEMNIFICATION........................................................................................ 10
                   1. Indemnification in Actions, Suits or Proceedings Other Than Those
                      by or in the Right of the Corporation..................................................... 10
                   2. Indemnification in Actions, Suits or Proceedings by or in the
                      Right of the Corporation.................................................................. 11
                   3. Authorization of Indemnification.......................................................... 12
                   4. Advancement of Expenses................................................................... 12

VIII.  AFFILIATED TRANSACTIONS AND INTERESTED DIRECTORS......................................................... 12
                   1.  Affiliated Transactions.................................................................. 12
                   2.  Determining Quorum....................................................................... 13

IX.      STOCK CERTIFICATES..................................................................................... 13
                   1.  Form; Signatures......................................................................... 13
                   2.  Registration of Transfer................................................................. 13
                   3.  Registered Stockholders.................................................................. 14
                   4.  Record Date.............................................................................. 14
                   5.  Lost, Stolen or Destroyed Certificates................................................... 14

X.       GENERAL PROVISIONS..................................................................................... 14
                   1.  Dividends................................................................................ 14
                   2.  Reserves................................................................................. 15
                   3.  Fiscal Year.............................................................................. 15
                   4.  Seal..................................................................................... 15

XI.      AMENDMENTS............................................................................................. 15

         SECRETARY'S CERTIFICATE................................................................................ 16

</TABLE>
<PAGE>



                           AMENDED AND RESTATED BYLAWS

                            AXENT TECHNOLOGIES, INC.


                                    ARTICLE I
                                     OFFICES


     Section 1.  Registered  Office.  The registered  office of the  Corporation
shall  be at  Corporation  Trust  Center,  1209  Orange  Street,  in the City of
Wilmington, County of New Castle, State of Delaware.

     Section 2.  Additional  Offices.  The  Corporation may also have offices at
such other places,  both within and without the State of Delaware,  as the Board
of  Directors  may  from  time  to  time  determine  or as the  business  of the
Corporation may require.

                                   ARTICLE II
                            MEETINGS OF STOCKHOLDERS


     Section 1. Time and Place. A meeting of stockholders for any purpose may be
held at such time and place,  within or without  the State of  Delaware,  as the
Board of  Directors  may fix from  time to time  and as shall be  stated  in the
notice of the meeting or in a duly executed waiver of notice thereof.

     Section 2. Annual Meeting. Annual meetings of stockholders, commencing with
the year 1992,  shall be held on the  second  Wednesday  of May,  if not a legal
holiday,  or, if a legal  holiday,  then on the next secular day  following,  at
10:00  A.M.,  or at such  other  date and time as shall,  from time to time,  be
designated by the Board of Directors and stated in the notice of the meeting. At
such annual  meeting,  the  stockholders  shall elect a Board of  Directors  and
transact such other business as may properly be brought before the meeting.

     Section 3. Notice of Annual Meeting.  Written notice of the annual meeting,
stating the place,  date and time  thereof,  shall be given to each  stockholder
entitled  to vote at such  meeting  not less than 10 (unless a longer  period is
required by law) nor more than 60 days prior to the meeting.


     Section 4. Special Meetings. Special meetings of the stockholders,  for any
purpose  or  purposes,   unless  otherwise  prescribed  by  statute  or  by  the
Certificate  of  Incorporation,  may be called by the Chairman of the Board,  if
any, or the  President  and shall be called by the President or Secretary at the
request in writing of a majority of the Board of Directors, or at the request in
writing of the stockholders  owning a majority of the shares of capital stock of
the Corporation  issued and outstanding and entitled to vote. Such request shall
state the purpose or purposes of the proposed meeting.


     Section 5. Notice of Special Meeting.  Written notice of a special meeting,
stating the place,  date and time  thereof and the purpose or purposes for which
the meeting is called,  shall be


<PAGE>

given to each  stockholder  entitled  to vote at such  meeting  not less than 10
(unless a longer  period is  required by law) nor more than 60 days prior to the
meeting.

     Section 6. List of Stockholders.  The officer in charge of the stock ledger
of the  Corporation  or the transfer  agent shall  prepare and make, at least 10
days before every meeting of  stockholders,  a complete list of the stockholders
entitled to vote at the meeting, arranged in alphabetical order, and showing the
address of each  stockholder and the number of shares  registered in the name of
each stockholder. Such list shall be open to the examination of any stockholder,
for any purpose germane to the meeting,  during ordinary  business hours,  for a
period of at least 10 days  prior to the  meeting,  at a place  within  the city
where the  meeting is to be held,  which  place,  if other than the place of the
meeting, shall be specified in the notice of the meeting. The list shall also be
produced  and kept at the time and place of the  meeting  during  the whole time
thereof,  and may be  inspected  by any  stockholder  who is  present  in person
thereat.


         Section 7.  Presiding Officer; Order of Business

                  (a)  Meetings of  stockholders  shall be presided  over by the
Chairman of the Board,  if any, or, if he is not present (or, if there is none),
by the President,  or, if he is not present,  by a Vice President,  or, if he is
not present,  by such person who may have been chosen by the Board of Directors,
or,  if none of such  persons  is  present,  by a  chairman  to be chosen by the
stockholders owning a majority of the shares of capital stock of the Corporation
issued and  outstanding  and entitled to vote at the meeting and who are present
in person or represented by proxy. The Secretary of the  Corporation,  or, if he
is not present, an Assistant Secretary, or, if he is not present, such person as
may be chosen by the Board of  Directors,  shall act as secretary of meetings of
stockholders,  or, if none of such persons is present, the stockholders owning a
majority  of  the  shares  of  capital  stock  of  the  Corporation  issued  and
outstanding and entitled to vote at the meeting and who are present in person or
represented  by proxy shall choose any person present to act as secretary of the
meeting.

                  (b) The following order of business,  unless otherwise ordered
at the meeting,  shall be observed as far as practicable and consistent with the
purposes of the meeting:

      1.   Call of the meeting to order.

      2.   Presentation of proof of mailing of the notice of the meeting and, if
                           the meeting is a special meeting, the call thereof.

      3.   Presentation of proxies.

      4.   Announcement that a quorum is present.

      5.   Reading and approval of the minutes of the previous meeting.

      6.   Reports, if any, of officers.

      7.   Election of directors, if the meeting is an annual meeting or a
           meeting called for that purpose.
<PAGE>


      8.   Consideration of the specific purpose or purposes for
           which the  meeting  has been  called  (other than the
           election of  directors),  if the meeting is a special
           meeting.

      9.   Transaction of such other business as may properly come before the
           meeting.

     10.  Adjournment.


     Section 8. Quorum Adjournments.  The holders of a majority of the shares of
capital stock of the  Corporation  issued and  outstanding  and entitled to vote
thereat,  present in person or represented by proxy,  shall be necessary to, and
shall  constitute a quorum for, the  transaction  of business at all meetings of
the stockholders,  except as otherwise provided by statute or by the Certificate
of Incorporation.  If, however,  a quorum shall not be present or represented at
any meeting of the  stockholders,  the  stockholders  entitled to vote  thereat,
present in person or represented  by proxy,  shall have the power to adjourn the
meeting from time to time,  without notice of the adjourned  meeting if the time
and place  thereof  are  announced  at the meeting at which the  adjournment  is
taken, until a quorum shall be present or represented. Even if a quorum shall be
present or  represented  at any meeting of the  stockholders,  the  stockholders
entitled to vote thereat,  present in person or represented by proxy, shall have
the power to  adjourn  the  meeting  from time to time for good  cause,  without
notice of the  adjourned  meeting if the time and place thereof are announced at
the meeting at which the  adjournment  is taken,  until a date which is not more
than 30 days  after  the date of the  original  meeting.  At any such  adjourned
meeting,  at which a quorum shall be present in person or  represented by proxy,
any business may be transacted  which might have been  transacted at the meeting
as originally  called.  If the adjournment is for more than 30 days, or if after
the adjournment a new record date is fixed for the adjourned  meeting,  a notice
of the adjourned  meeting shall be given to each  stockholder of record entitled
to vote thereat.


         Section 9.  Voting

                  (a) At any meeting of stockholders,  every stockholder  having
the right to vote  shall be  entitled  to vote in person or by proxy.  Except as
otherwise provided by law or the Certificate of Incorporation,  each stockholder
of  record  shall  be  entitled  to one vote for  each  share of  capital  stock
registered in his name on the books of the Corporation.

                  (b) All elections  shall be  determined  by a plurality  vote,
and, except as otherwise  provided by law or the  Certificate of  Incorporation,
all other  matters  shall be  determined  by a vote of a majority  of the shares
present in person or represented by proxy and voting on such other matters.


     Section 10. Action of Consent. Except as restricted,  limited or prohibited
by the Certificate of Incorporation,  any action required or permitted by law to
be taken at any meeting of stockholders may be taken without a meeting,  without
prior notice and without a vote, if a written consent,  setting forth the action
so taken,  shall be signed by the holders of  outstanding  stock having not less
than the minimum  number of votes that would be  necessary  to authorize or take
such  action at a meeting  at which all shares  entitled  to vote  thereon  were
present or

<PAGE>

represented  by proxy and voted.  Such written  consent  shall be filed with the
minutes  of  meetings  of  stockholders.  Prompt  notice  of the  taking  of the
corporate action without a meeting by less than unanimous  written consent shall
be given to those stockholders who have not so consented in writing thereto.

                                   ARTICLE III
                                    DIRECTORS


     Section 1. General Powers;  Number; Tenure. The business of the Corporation
shall be managed by its Board of Directors, which may exercise all powers of the
Corporation  and perform all lawful  acts and things  which are not by law,  the
Certificate  of  Incorporation  or  these  Bylaws  directed  or  required  to be
exercised or performed by the stockholders.  Within the limits specified in this
Section  1,  the  number  of  directors  shall  be  determined  by the  Board of
Directors, except that if no such determination is made, the number of directors
shall be eight (8). The directors  shall be elected at the annual meeting of the
stockholders,  except as provided in Sections 2 and 3 of this Article,  and each
director  elected  shall hold office  until his  successor  is elected and shall
qualify. Directors need not be stockholders.

     Section 2. Vacancies.  If any vacancies occur in the Board of Directors, or
if any new directorships  are created,  they may be filled by vote of a majority
of the  directors  then in  office,  although  less than a quorum,  or by a sole
remaining  director.  Each director so chosen shall hold office until the annual
meeting of  stockholders  at which the term of his class  expires  and until his
successor  is duly  elected  and shall  qualify.  If there are no  directors  in
office,  any officer may call a special  meeting of  stockholders  in accordance
with the provisions of the  Certificate  of  Incorporation  or these Bylaws,  at
which meeting such vacancies shall be filled.

         Section 3. Classes;  Terms of Office.  Unless otherwise provided in the
Certificate of Incorporation,  the Board of Directors shall divide the directors
into three classes, which shall be as equal in number as possible; and, when the
number of directors is changed,  shall  determine  the class or classes to which
the increased or decreased number of directors shall be apportioned, which shall
be done so as to  maintain  as  equal a number  of  directors  in each  class as
possible;  provided,  however, that no decrease in the number of directors shall
affect  the term of any  director  then in  office.  At each  annual  meeting of
stockholders,  directors elected to succeed those whose terms are expiring shall
be elected for a term of office  expiring at the annual meeting of  stockholders
held in the third year  following  their  election  and until  their  respective
successors are elected and qualified,  or until such  director's  earlier death,
resignation or removal.


         Section 4.  Removal; Resignation

                  (a) Except as otherwise  provided by law or the Certificate of
Incorporation, any director or directors (but not the entire Board of Directors)
may be removed,  only for cause, by the holders of a majority of the shares then
entitled to vote at an election of directors.

                  (b) Any  director  may  resign at any time by  giving  written
notice to the Board of  Directors,  the Chairman of the Board,  the President or
the Secretary of the  Corporation.  Unless 

<PAGE>

otherwise specified in such written notice, a resignation shall take effect upon
delivery thereof to the Board of Directors or the designated  officer.  It shall
not be necessary for a resignation to be accepted before it becomes effective.

     Section 5. Place of  Meetings.  The Board of Directors  may hold  meetings,
both regular and special, either within or without the State of Delaware.

     Section 6. Annual  Meeting.  The annual meeting of each newly elected Board
of  Directors  shall  be  held  immediately  following  the  annual  meeting  of
stockholders,  and no notice of such  meeting  shall be  necessary  to the newly
elected directors in order legally to constitute the meeting,  provided a quorum
shall be present.

     Section 7. Regular  Meetings.  Additional  regular meetings of the Board of
Directors may be held without notice, at such time and place as may from time to
time be determined by the Board of Directors.


    Section 8. Special Meetings.  Special meetings of the Board of Directors may
be called by the Chairman of the Board,  the President or by 2 or more directors
on at least  twenty-four (24) hours' notice to each director,  if such notice is
delivered  personally or sent by telegram or telecopy,  or on at least three (3)
days' notice if sent by mail.  Special  meetings shall be called by the Chairman
of the Board,  President,  Secretary or two or more directors in like manner and
on like  notice on the  written  request  of  one-half  or more of the number of
directors then in office. Any such notice need not state the purpose or purposes
of such meeting except as provided in Article XI.


     Section 9. Quorum; Adjournments. At all meetings of the Board of Directors,
a majority of the  directors  then in office  shall  constitute a quorum for the
transaction of business,  and the act of a majority of the directors  present at
any  meeting  at  which  there  is a  quorum  shall  be the act of the  Board of
Directors,  except  as  may be  otherwise  specifically  provided  by law or the
Certificate of  Incorporation.  If a quorum is not present at any meeting of the
Board of Directors,  the directors present may adjourn the meeting, from time to
time,  without  notice other than  announcement  at the meeting,  until a quorum
shall be present.


     Section 10. Compensation.  Directors shall be entitled to such compensation
for their  services as directors and to such  reimbursement  for any  reasonable
expenses incurred in attending  directors'  meetings as may from time to time be
fixed by the Board of Directors.  The  compensation  of directors may be on such
basis as is  determined  by the  Board of  Directors.  Any  director  may  waive
compensation for any meeting.  Any director  receiving  compensation under these
provisions  shall  not be  barred  from  serving  the  Corporation  in any other
capacity and receiving  compensation and reimbursement  for reasonable  expenses
for such other services.


     Section 11. Action by Consent. Any action required or permitted to be taken
at any  meeting of the Board of  Directors  may be taken  without a meeting if a
written  consent  to such  action  is  signed  by all  members  of the  Board of
Directors and such written consent is filed with the minutes of its proceedings.

<PAGE>

     Section 12. Meetings by Telephone or Similar  Communications.  The Board of
Directors  may  participate  in a meeting by means of  conference  telephone  or
similar communications  equipment by means of which all directors  participating
in the meeting can hear each other,  and  participation  in such  meeting  shall
constitute presence in person by such director at such meeting.

                                   ARTICLE IV
                                   COMMITTEES

     Section 1.  Executive  Committee.  The Board of  Directors,  by  resolution
adopted by a majority of the whole  Board,  may appoint an  Executive  Committee
consisting of not more than five (5) directors,  one of whom shall be designated
as Chairman of the Executive  Committee.  Each member of the Executive Committee
shall  continue  as a  member  thereof  until  the  expiration  of his term as a
director, or his earlier resignation,  unless sooner removed as a member or as a
director.

     Section  2.  Powers.  Unless  circumscribed  by  resolution  of  the  Board
appointing the Executive  Committee or except as otherwise  provided by law, the
Executive  Committee shall have and may exercise all of the powers and authority
of the Board of Directors in the  management  of the business and affairs of the
Corporation including,  without limitation, the power and authority to declare a
dividend in cash,  property or its own shares and to  authorize  the issuance of
any shares of capital  stock of the  Corporation  of any class now or  hereafter
authorized,  and any options or warrants  for, and rights to subscribe  to, such
shares, and any securities convertible into or exchangeable for such shares; and
may authorize the seal of the  Corporation to be affixed to all papers which may
require it.


     Section 3 Procedure:  Meetings.  The Executive  Committee shall fix its own
rules of  procedure  and shall meet at such times and at such place or places as
may be provided by such rules or as the members of the Executive Committee shall
provide.  The Executive Committee shall keep regular minutes of its meetings and
deliver such minutes to the Board of Directors.


         The Chairman of the Executive  Committee,  or, in his absence, a member
of the Executive  Committee chosen by a majority of the members  present,  shall
preside at meetings of the  Executive  Committee,  and  another  member  thereof
chosen by the  Executive  Committee  shall  act as  Secretary  of the  Executive
Committee.


     Section 4. Quorum. A majority of the Executive Committee shall constitute a
quorum for the transaction of business,  and the affirmative  vote of a majority
of the members of the  Executive  Committee  shall be required for any action of
the Executive Committee;  provided, however, that when an Executive Committee of
one member is authorized under the provisions of Section 1 of this Article, such
one member shall constitute a quorum.


     Section 5. Other Committees. The Board of Directors, by resolutions adopted
by a majority of the whole Board, may appoint such other committee or committees
as it shall deem  advisable  and with such  functions and duties as the Board of
Directors shall prescribe.

<PAGE>

     Section 6. Vacancies; Changes; Discharge. The Board of Directors shall have
the power at any time to fill  vacancies in, to change the membership of, and to
discharge any committee.

     Section 7. Compensation. Members of any committee shall be entitled to such
compensation  for their  services as members of any such  committee  and to such
reimbursement  for any  reasonable  expenses  incurred  in  attending  committee
meetings as may from time to time be fixed by the Board of Directors. Any member
may  waive  compensation  for  any  meeting.   Any  committee  member  receiving
compensation  under  these  provisions  shall not be  barred  from  serving  the
Corporation  in  any  other  capacity  and  from  receiving   compensation   and
reimbursement of reasonable expenses for such other services.

     Section 8. Action by Consent.  Any action required or permitted to be taken
at any meeting of any committee of the Board of Directors may be taken without a
meeting  if a written  consent  to such  action is signed by all  members of the
committee and such written consent is filed with the minutes of its proceedings.

     Section 9. Meetings by Telephone or Similar Communications.  The members of
any committee  designated by the Board of Directors may participate in a meeting
of such committee by means of a conference  telephone or similar  communications
equipment by means of which all persons  participating  in such meeting can hear
each other and participation in such meeting shall constitute presence in person
at such meeting.


                                    ARTICLE V
                                     NOTICES


     Section 1. Form;  Delivery.  Whenever,  under the  provisions  of law,  the
Certificate of Incorporation or these Bylaws,  notice is required to be given to
any director or  stockholder,  it shall not be construed to mean personal notice
unless otherwise specifically provided, but such notice may be given in writing,
by mail, addressed to such director or stockholder, at his address as it appears
on the records of the Corporation,  with postage thereon  prepaid.  Such notices
shall be deemed to be given at the time they are  deposited in the United States
mail.  Notice to a director may also be given  personally or by telegram sent to
his address as it appears on the records of the Corporation.

     Section 2.  Waiver.  Whenever  any notice is required to be given under the
provisions of law, the Certificate of  Incorporation  or these Bylaws, a written
waiver thereof, signed by the person or persons entitled to said notice, whether
before or after the time stated  therein,  shall be deemed to be  equivalent  to
such notice. In addition,  any stockholder who attends a meeting of stockholders
in person, or is represented at such meeting by proxy, without protesting at the
commencement  of the meeting the lack of notice  thereof to him, or any director
who  attends a meeting  of the Board of  Directors  without  protesting,  at the
commencement of the meeting,  such lack of notice,  shall be conclusively deemed
to have waived notice of such meeting.

<PAGE>
                                   ARTICLE VI
                                    OFFICERS


     Section 1. Form; Delivery.  The officers of the Corporation shall be chosen
by the Board of  Directors.  The Board of Directors may choose a Chairman of the
Board,  a  President,  a Vice  President  or Vice  Presidents,  a  Secretary,  a
Treasurer,  one or more Assistant  Secretaries  and/or Assistant  Treasurers and
other  officers  and  agents as it shall  deem  necessary  or  appropriate.  All
officers of the  Corporation  shall exercise such powers and perform such duties
as shall from time to time be determined  by the Board of Directors.  Any number
of  offices  may  be  held  by  the  same  person,  unless  the  Certificate  of
Incorporation or these Bylaws otherwise provide.


     Section 2. Term of Office;  Removal.  The Board of  Directors at its annual
meeting after each annual meeting of  stockholders  shall choose a President,  a
Secretary and a Treasurer.  The Board of Directors may also choose a Chairman of
the  Board,  a  Vice  President  or  Vice  Presidents,  one  or  more  Assistant
Secretaries and/or Assistant  Treasurers,  and such other officers and agents as
it shall deem necessary or appropriate.  Each officer of the  Corporation  shall
hold office until his successor is chosen and shall qualify. Any officer elected
or appointed by the Board of Directors may be removed, with or without cause, at
any time by the affirmative  vote of a majority of the directors then in office.
Such removal shall not prejudice the contract  rights,  if any, of the person so
removed.  Any vacancy  occurring in any office of the  Corporation may be filled
for the unexpired portion of the term by the Board of Directors.

     Section 3.  Compensation.  The salaries of all officers of the  Corporation
shall be fixed from time to time by the Board of Directors  and no officer shall
be prevented  from receiving such salary by reason of the fact that he is also a
director of the Corporation.

     Section 4. The Chairman of the Board.  The  Chairman of the Board,  if any,
shall be an officer of the  Corporation  and,  subject to the  direction  of the
Board of Directors,  shall perform such  executive,  supervisory  and management
functions and duties as may be assigned to him from time to time by the Board of
Directors. He shall, if present,  preside at all meetings of stockholders and of
the Board of Directors.

         Section 5.  The President

                  (a) The President shall be the chief executive  officer of the
Corporation and, subject to the direction of the Board of Directors,  shall have
general  charge of the  business,  affairs and property of the  Corporation  and
general  supervision  over its other officers and agents.  In general,  he shall
perform all duties  incident to the office of  President  and shall see that all
orders and  resolutions  of the Board of Directors  are carried into effect.  In
addition to and not in  limitation  of the  foregoing,  the  President  shall be
empowered to authorize any change of the registered  office or registered  agent
(or both) of the Corporation in the State of Delaware.

                  (b) Unless otherwise prescribed by the Board of Directors, the
President  shall have full power and authority on behalf of the  Corporation  to
attend, act and vote at any meeting of security holders of other corporations in
which the Corporation may hold  securities.  At such meeting the President shall
possess and may exercise any and all rights and powers incident to the ownership
of such securities  which the Corporation  might have possessed and exercised if

<PAGE>

it had been  present.  The Board of Directors  may from time to time confer like
powers upon any other person or persons.

     Section 6. Chief Operating Officer. The Chief Operating Officer, subject to
the  direction  of the  President,  shall have  general  charge of the  business
operations  and the  properties  and assets  utilized by the  Corporation in the
conduct of its business, shall be responsible for operating decisions and issues
concerning the Corporation and supervision over its other officers and agents.

     Section 7. The Vice Presidents. The Vice President, if any (or in the event
there be more than one, the Vice Presidents in the order  designated,  or in the
absence  of any  designation,  in the order of their  election),  shall,  in the
absence of the President or in the event of his  disability,  perform the duties
and  exercise  the  powers of the  President  and  shall  generally  assist  the
President  and perform  such other duties and have such other powers as may from
time to time be prescribed by the Board of Directors.

     Section 8. The  Secretary.  The Secretary  shall attend all meetings of the
Board of Directors and all meetings of stockholders and record all votes and the
proceedings  of the  meetings  in a book to be kept for that  purpose  and shall
perform  like  duties  for the  Executive  Committee  or  other  committees,  if
required.  He shall  give,  or cause to be  given,  notice  of all  meetings  of
stockholders and special  meetings of the Board of Directors,  and shall perform
such  other  duties  as may  from  time to time be  prescribed  by the  Board of
Directors,  the Chairman of the Board or the President,  under whose supervision
he shall act. He shall have custody of the seal of the  Corporation,  and he, or
an Assistant Secretary, shall have authority to affix the same to any instrument
requiring it, and, when so affixed, the seal may be attested by his signature or
by the signature of such  Assistant  Secretary.  The Board of Directors may give
general  authority to any other officer to affix the seal of the Corporation and
to attest the affixing thereof by his signature.

     Section 9. The Assistant Secretary.  The Assistant Secretary, if any (or in
the  event  there be more  than  one,  the  Assistant  Secretaries  in the order
designated,  or in  the  absence  of any  designation,  in the  order  of  their
election),  shall,  in the  absence  of the  Secretary  or in the  event  of his
disability,  perform the duties and  exercise  the powers of the  Secretary  and
shall  perform  such other duties and have such other powers as may from time to
time be prescribed by the Board of Directors.

     Section  10.  Treasurer.  The  Treasurer  shall  have  the  custody  of the
corporate funds and other valuable effects, including securities, and shall keep
full and accurate  accounts of receipts and  disbursements in books belonging to
the Corporation  and shall deposit all moneys and other valuable  effects in the
name and to the credit of the Corporation in such  depositories as may from time
to time be designated by the Board of Directors.  He shall disburse the funds of
the  Corporation  as may be ordered  by the Board of  Directors,  taking  proper
vouchers for such disbursements,  and shall render to the Chairman of the Board,
the President and the Board of Directors,  at regular  meetings of the Board, or
whenever  they may require it, an account of all his  transactions  as Treasurer
and of the financial condition of the Corporation.

<PAGE>

     Section 11. The Assistant Treasurer. The Assistant Treasurer, if any (or in
the event there shall be more than one, the  Assistant  Treasurers  in the order
designated,  or in  the  absence  of any  designation,  in the  order  of  their
election),  shall,  in the  absence  of the  Treasurer  or in the  event  of his
disability,  perform the duties and  exercise  the powers of the  Treasurer  and
shall  perform  such other duties and have such other powers as may from time to
time be prescribed by the Board of Directors.

                                   ARTICLE VII
                                 INDEMNIFICATION

         Section 1. Indemnification in Actions,  Suits or Proceedings Other Than
Those by or in the Right of the Corporation. (a) The Corporation shall indemnify
any  person  who was or is a party  or is  threatened  to be made a party to any
threatened,  pending or completed  action,  suit or proceeding  (whether  civil,
criminal,  administrative  or  investigative)  by  reason  of the fact that such
person is or was a director or officer of the Corporation,  or is or was serving
at  the  request  of  the  Corporation  as a  director  or  officer  of  another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection  with such action,  suit or proceeding,  if such person acted in good
faith and in a manner  which such  person  reasonably  believed  to be in or not
opposed to the best  interests  of the  Corporation,  and,  with  respect to any
criminal  action or  proceeding,  had no  reasonable  cause to believe that such
conduct was  unlawful.  The  termination  of any action,  suit or  proceeding by
judgment,  order, settlement,  conviction,  or upon a plea of nolo contendere or
its equivalent,  shall not, of itself,  create a presumption that the person did
not act in good faith and in a manner which such person  reasonably  believed to
be in or not opposed to the best interests of the Corporation, and, with respect
to any criminal action or proceeding,  had reasonable cause to believe that such
conduct was unlawful.

         (b) The  Corporation  may indemnify any person who was or is a party or
is threatened to be made a party to any threatened, pending or completed action,
suit or proceeding (whether civil, criminal, administrative or investigative) by
reason  of the fact  that  such  person  is or was an  employee  or agent of the
Corporation,  or is or was  serving  at the  request  of the  Corporation  as an
employee or agent of another  corporation,  partnership,  joint venture,  trust,
employee  benefit  plan  or  other  enterprise,   against  expenses   (including
attorneys' fees),  judgments,  fines and amounts paid in settlement actually and
reasonably  incurred  by such person in  connection  with such  action,  suit or
proceeding, if such person acted in good faith and in a manner which such person
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation,  and,  with respect to any criminal  action or  proceeding,  had no
reasonable  cause to believe that such conduct was unlawful.  The termination of
any action, suit or proceeding by judgment,  order, settlement,  conviction,  or
upon a plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a manner which such
person reasonably  believed to be in or not opposed to the best interests of the
Corporation,  and,  with  respect  to any  criminal  action or  proceeding,  had
reasonable cause to believe that such conduct was unlawful.

         Section 2.  Indemnification  in Actions,  Suits or Proceedings by or in
the Right of the Corporation. (a) The Corporation shall indemnify any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding by or in the right of the Corporation to
procure a judgment in its favor by reason of the fact that such person is or was
a director or officer of the Corporation, or is or was serving at the request of
the  Corporation as a director of officer of another  corporation,  partnership,
joint  venture,  trust,  employee  benefit  plan or  other 

<PAGE>

enterprise, against expenses (including attorneys' fees) actually and reasonably
incurred by such person in  connection  with the defense or  settlement  of such
action or suit if such  person  acted in good  faith and in a manner  which such
person  reasonably  believed to be in or not opposed to the best interest of the
Corporation.  No such  indemnification  shall be made in  respect  of any claim,
issue or matter as to which such person shall have been adjudged to be liable to
the  Corporation  unless  and only to the  extent  that the court in which  such
action or suit was brought shall determine upon  application  that,  despite the
adjudication of liability but in view of all the circumstances of the case, such
person is fairly and  reasonably  entitled to indemnity for such expenses  which
such court shall deem proper.

         (b) The  Corporation  may indemnify any person who was or is a party or
is threatened to be made a party to any threatened, pending or completed action,
suit or proceeding by or in the right of the  Corporation  to procure a judgment
in its favor by reason of the fact  that such  person is or was an  employee  or
agent of the Corporation, or is or was serving at the request of the Corporation
as an  employee or agent of another  corporation,  partnership,  joint  venture,
trust,  employee benefit plan or other enterprise,  against expenses  (including
attorneys'  fees) actually and reasonably  incurred by such person in connection
with the defense or  settlement  of such action or suit if such person  acted in
good faith and in a manner which such person reasonably believed to be in or not
opposed to the best interests of the Corporation.  No such indemnification shall
be made in respect of any claim,  issue or matter as to which such person  shall
have been adjudged to be liable to the Corporation unless and only to the extent
that the court in which such action or suit was  brought  shall  determine  upon
application  that,  despite the adjudication of liability but in view of all the
circumstances  of the case,  such  person is fairly and  reasonably  entitled to
indemnity for such expenses which such court shall deem proper.

         Section 3. Authorization of Indemnification.  Any indemnification under
this  Article VII shall be made by the  Corporation  only as  authorized  in the
specific  case  upon a  determination  that  indemnification  of  the  director,
officer, employee or agent is proper in the circumstances because such person or
persons  have met the  applicable  standard  of  conduct  set forth in  Sections
Section  1 and  Section  2  hereof.  Such  determination  shall be made (1) by a
majority  vote of the  directors  who are not  parties to such  action,  suit or
proceeding,  even  though  less  than a  quorum,  or (2) if  there  are no  such
directors,  or if such directors so direct,  by  independent  legal counsel in a
written opinion, or (3) by the stockholders.

         Section  4.  Advancement  of  Expenses.  The  Corporation  may  advance
expenses  (including  attorneys'  fees)  incurred  by a  director  or officer in
advance of the final  disposition  of such action,  suit or proceeding  upon the
receipt of an  undertaking  by or on behalf of the  director of officer to repay
such amount if it shall  ultimately be determined  that such director or officer
is not entitled to indemnification.

         The  Corporation  may  advance  expenses  (including  attorneys'  fees)
incurred  by an employee  or agent in advance of the final  disposition  of such
action, suit or proceeding upon such terms and conditions,  if any, as the Board
of Directors deems appropriate.


                                  ARTICLE VIII
                AFFILIATED TRANSACTIONS AND INTERESTED DIRECTORS


     Section 1. Affiliated Transactions.  No contract or transaction between the
Corporation  and  one or more of its  directors  or  officers,  or  between  the
Corporation  and  any  other  corporation,  partnership,  association  or  other
organization  in which one or more of its directors or officers are directors or
officers,  or have a financial  interest,  shall be void or voidable  solely for
this  reason,  or solely  because  the  director  or  officer  is  present at or
participates in the meeting of the Board of Directors or committee thereof which
authorizes  the contract or transaction or solely because his or their votes are
counted for such purpose, if:

<PAGE>

                  (a) The material facts as to his  relationship or interest and
as to the  contract or  transaction  are  disclosed or are known to the Board of
Directors  or the  committee,  and the Board of  Directors  or committee in good
faith  authorizes  the  contract or  transaction  by the  affirmative  vote of a
majority of the disinterested directors, even though the disinterested directors
be less than a quorum; or

                  (b) The material facts as to his  relationship or interest and
as to the contract or transaction are disclosed or are known to the stockholders
entitled to vote  thereon,  and the  contract  or  transaction  is  specifically
approved in good faith by vote of the stockholders; or

                  (c) The contract or transaction is fair as to the  Corporation
as of the time it is authorized, approved or ratified by the Board of Directors,
a committee thereof, or the stockholders.


     Section  2.  Determining  Quorum.  Common or  interested  directors  may be
counted in  determining  the  presence  of a quorum at a meeting of the Board of
Directors  or  of  a  committee   thereof  which   authorizes  the  contract  or
transaction.

                                   ARTICLE IX
                               STOCK CERTIFICATES


     Section 1.  Form; Signatures

                  (a) Every holder of stock in the Corporation shall be entitled
to have a certificate,  signed by the Chairman of the Board or the President and
the  Treasurer  or an  Assistant  Treasurer  or the  Secretary  or an  Assistant
Secretary of the  Corporation,  exhibiting the number and class (and series,  if
any) of shares  owned by him,  and  bearing  the seal of the  Corporation.  Such
signatures and seal may be facsimile.  A certificate may be manually signed by a
transfer agent or registrar  other than the  Corporation or its employee but may
be a facsimile. In case any officer who has signed, or whose facsimile signature
was placed on, a  certificate  shall have ceased to be such officer  before such
certificate is issued, it may nevertheless be issued by the Corporation with the
same effect as if he were such officer at the date of its issue.

                  (b) All stock  certificates  representing  shares  of  capital
stock which are subject to restrictions on transfer or to other restrictions may
have imprinted  thereon such notation to such effect as may be determined by the
Board of Directors.


     Section 2.  Registration of Transfer.  Upon surrender to the Corporation or
any transfer agent of the  Corporation of a certificate for shares duly endorsed
or  accompanied  by proper  evidence of  succession,  assignment or authority to
transfer, it shall be the duty of the Corporation or its transfer agent to issue
a new certificate to the person entitled thereto,  to cancel the old certificate
and to record the transaction upon its books.

<PAGE>


     Section 3.  Registered Stockholders

                  (a) Except as otherwise provided by law, the Corporation shall
be entitled to recognize  the  exclusive  right of a person who is registered on
its books as the owner of shares of its capital  stock to receive  dividends  or
other  distributions,  to vote as such  owner,  and to hold liable for calls and
assessments  any person who is registered on its books as the owner of shares of
its capital stock. The Corporation shall not be bound to recognize any equitable
or legal claim to or interest in such shares on the part of any other person.

                  (b) If a  stockholder  desires that notices  and/or  dividends
shall be sent to a name or address  other than the name or address  appearing on
the stock ledger  maintained  by the  Corporation  (or by the transfer  agent or
registrar,  if  any),  such  stockholder  shall  have  the  duty to  notify  the
Corporation  (or the transfer  agent or registrar,  if any) in writing,  of such
desire.  Such written  notice shall specify the alternate  name or address to be
used.


     Section 4. Record Date.  In order that the  Corporation  may  determine the
stockholders  of record who are  entitled to notice of or to vote at any meeting
of stockholders or any  adjournment  thereof,  or entitled to receive payment of
any  dividend  or  other  distribution,  or  to  make  a  determination  of  the
stockholders of record for any other proper purpose, the Board of Directors may,
in advance, fix a date as the record date for any such determination.  Such date
shall not be more than 60 nor less than 10 days before the date of such meeting,
nor more than 60 days prior to the date of any other action.  A determination of
stockholders  of  record  entitled  to  notice  of or to  vote at a  meeting  of
stockholders  shall apply to any  adjournment  of the meeting taken  pursuant to
Section 8 of Article II; provided,  however, that the Board of Directors may fix
a new record date for the adjourned meeting.

     Section 5. Lost, Stolen or Destroyed  Certificates.  The Board of Directors
may  direct  a  new  certificate  to be  issued  in  place  of  any  certificate
theretofore issued by the Corporation which is claimed to have been lost, stolen
or  destroyed,  upon the  making  of an  affidavit  of that  fact by the  person
claiming  the  certificate  of stock  to be  lost,  stolen  or  destroyed.  When
authorizing such issue of a new certificate,  the Board of Directors may, in its
discretion  and as a condition  precedent to the issuance  thereof,  require the
owner  of  such   lost,   stolen  or   destroyed   certificate,   or  his  legal
representative,  to advertise the same in such manner as it shall require and/or
to give the  Corporation a bond in such sum, or other  security in such form, as
it may  direct as  indemnity  against  any claim  that may be made  against  the
Corporation with respect to the certificate claimed to have been lost, stolen or
destroyed.


                                    ARTICLE X
                               GENERAL PROVISIONS


     Section 1.  Dividends.  Subject to the  provisions  of the  Certificate  of
Incorporation,  dividends upon the outstanding  capital stock of the Corporation
may be declared  by the Board of  Directors  at any regular or special  meeting,
pursuant  to law,  and may be paid in cash,  in  property  or in  shares  of the
Corporation's capital stock.

<PAGE>

     Section 2. Reserves.  The Board of Directors shall have full power, subject
to the  provisions of law and the  Certificate  of  Incorporation,  to determine
whether  any,  and, if so, what part,  of the funds  legally  available  for the
payment of dividends shall be declared as dividends and paid to the stockholders
of the Corporation.  The Board of Directors,  in its sole discretion,  may fix a
sum which may be set aside or reserved over and above the paid-in capital of the
Corporation for working capital or as a reserve for any proper purpose, and may,
from time to time, increase, diminish or vary such fund or funds.

     Section 3.  Fiscal  Year.  The fiscal year of the  Corporation  shall be as
determined from time to time by the Board of Directors.

     Section 4. Seal. The corporate  seal shall have inscribed  thereon the name
of the Corporation, the year of its incorporation and the words "Corporate Seal"
and "Delaware".

                                   ARTICLE XI
                                   AMENDMENTS

         The Board of Directors  shall have the power to make,  alter and repeal
these Bylaws,  and to adopt new bylaws,  by an affirmative vote of a majority of
the whole Board,  provided that notice of the proposal to make,  alter or repeal
these  Bylaws,  or to adopt new  bylaws,  must be  included in the notice of the
meeting of the Board of Directors at which such action takes place. Neither this
Article  XI nor  Article  III may be  amended  by the  stockholders  unless  the
amendment  is  approved  by at  least  two-thirds  of the  voting  power  of the
outstanding capital stock of the Corporation.

<PAGE>

                                     SECRETARY'S CERTIFICATE

         I,  Gary  M.  Ford,   Secretary  of  AXENT   Technologies,   Inc.  (the
"Corporation"),  a Delaware corporation, DO HEREBY CERTIFY that the foregoing is
a true and correct copy of the  Corporation's  Amended and Restated  Bylaws,  as
further  amended by the Board of  Directors  of the  Corporation  on October 22,
1996.

         IN  WITNESS  WHEREOF,  I have  hereunto  set my hand  and  affixed  the
Corporate Seal of the Corporation as of the 23rd day of October, 1996.



                                             -----------------------------------
                                             Gary M. Ford, Secretary
[Corporate Seal]

<PAGE>



                                                                   EXHIBIT 11.1
<TABLE>
<CAPTION>


                            AXENT TECHNOLOGIES, INC.

                 COMPUTATION OF EARNINGS (LOSS) PER COMMON SHARE

<S>                                                           <C>            <C>            <C>             <C>    

                                                                      Three Months                   Nine Months
                                                                   Ended September 30,            Ended September 30,
                                                              ----------------------------- -------------------------------
                                                                  1996           1995            1996            1995
                                                              -------------- -------------- --------------- ---------------
Income (loss) from continuing operations                         $  500,000   $(1,044,000)    $  1,727,000   $ (3,044,000)
Income from discontinued operations                                 591,000     1,338,000        2,144,000      3,970,000
                                                              -------------- -------------- --------------- ---------------

Net income                                                     $  1,091,000   $   294,000     $  3,871,000  $     926,000
                                                              ============== ============== =============== ===============

Weighted average common shares outstanding                       10,886,465     9,007,831      10,301,807       9,007,831
Common shares issued within one year of initial filing                  ---         9,075             ---           9,075
Stock options issued within one year of initial filing
(using the treasury stock method and public offering price
   of $14.00 per share)                                                 ---       108,958             ---         108,958
                                                              -------------- -------------- --------------- ---------------

Weighted average number of common shares outstanding             10,886,465     9,125,864      10,301,807       9,125,864

Net income (loss) per common share and common share equivalents:
       Continuing operations                                     $     0.05   $     (0.12)  $        0.17    $      (0.33)
       Discontinued operations                                         0.05          0.15            0.21            0.43
                                                              ============== ============== =============== ===============
                                                                 $     0.10   $      0.03   $        0.38    $       0.10
                                                              ============== ============== =============== ===============

</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
                            AXENT TECHNOLOGIES, INC.
                            FINANCIAL DATA SCHEDULE

This  schedule  contains  summary  financial   information  extracted  from  the
condensed  consolidated  balance  sheet and  statement  of  operations  of AXENT
Technologies,  Inc. as of and for the nine months ended  September 30, 1996, and
is qualified in its entirety by reference to such financial statements.

</LEGEND>
<CIK>                         0001007997
<NAME>                        Axent Technologies, Inc.
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                              DEC-31-1996
<PERIOD-START>                                 JAN-1-1996
<PERIOD-END>                                   SEP-30-1996
<CASH>                                         15660000
<SECURITIES>                                   17316000
<RECEIVABLES>                                  4793000
<ALLOWANCES>                                   (456000)
<INVENTORY>                                    0
<CURRENT-ASSETS>                               38195000
<PP&E>                                         4464000
<DEPRECIATION>                                 (3034000)
<TOTAL-ASSETS>                                 39639000
<CURRENT-LIABILITIES>                          7547000
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       200000
<OTHER-SE>                                     31823000
<TOTAL-LIABILITY-AND-EQUITY>                   39639000
<SALES>                                        0
<TOTAL-REVENUES>                               14359000
<CGS>                                          0
<TOTAL-COSTS>                                  1319000
<OTHER-EXPENSES>                               13954000
<LOSS-PROVISION>                               28000
<INTEREST-EXPENSE>                             39000
<INCOME-PRETAX>                                (914000)
<INCOME-TAX>                                   425000
<INCOME-CONTINUING>                            1727000
<DISCONTINUED>                                 2144000
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   3871000
<EPS-PRIMARY>                                  0.38
<EPS-DILUTED>                                  0.38
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission