AXENT TECHNOLOGIES INC
10-Q, 1998-08-14
PREPACKAGED SOFTWARE
Previous: JPM CO, 10-Q, 1998-08-14
Next: MODACAD INC, S-8, 1998-08-14






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

                                  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 June 30, 1998

                                       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  August  11,  1998,  there  were  24,806,993  shares  outstanding  of  the
Registrant's Common Stock, par value $.02 per share.


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

<PAGE>

<TABLE>
<CAPTION>

                            AXENT TECHNOLOGIES, INC.

                                      INDEX


                                                                                        Page
                                                                                        Number

PART I.  FINANCIAL INFORMATION

<S>      <C>                                                                               <C>
Item 1.  Financial Statements (Unaudited)                                                  3
 
         Condensed Consolidated Balance Sheets as of                                       4
         June 30, 1998 and December 31, 1997

         Condensed Consolidated Statements of  Operations                                  5
              for the three and six months ended June 30, 1998 and 1997

         Condensed Consolidated Statements of Cash Flows for the                           6
         six months ended June 30, 1998 and 1997

         Condensed Consolidated Statements of Comprehensive                                7
         Income (Loss) for the three and six months ended June 30, 1998 and 1997

         Notes to Condensed Consolidated Financial Statements                              8

Item 2.  Management's Discussion and Analysis of                                           11
         Financial Condition and Results of Operations

Item 3.   Qualitative and Quantitative Disclosures About Market Risk                       17

PART II.  OTHER INFORMATION

Item 4.   Submission of Matters to a Vote of Security Holders                              17

Item 6.   Exhibits                                                                         18

SIGNATURES                                                                                 19

</TABLE>












                                      -2-

<PAGE>


PART I.  FINANCIAL INFORMATION


Item 1.

                              FINANCIAL STATEMENTS

The financial  statements set forth below at June 30, 1998 and for the three and
six month  periods  ended  June 30,  1998 and 1997 are  unaudited  and have been
prepared  pursuant to the rules and  regulations  of the Securities and Exchange
Commission  (the  "SEC").  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, 1997,  which are included in the Company's  Annual Report on
Form 10-K as filed with the SEC on March 31, 1998.























                                      -3-

<PAGE>
<TABLE>
<CAPTION>


                                             AXENT TECHNOLOGIES, INC.
                                       CONDENSED CONSOLIDATED BALANCE SHEETS
                                              (amounts in thousands)



                                                                                 June 30,
                                                                                   1998             December 31,
                                                                                (unaudited)             1997
                                                                              ----------------    -----------------
ASSETS

<S>                                                                                 <C>                <C>    
Current assets:
   Cash and cash equivalents                                                        $  51,170          $    51,618
   Marketable securities                                                               43,821               40,882
   Accounts receivable, net                                                            22,023               18,223
   Other current assets                                                                 5,861                4,337
                                                                              ----------------    -----------------

      Total current assets                                                            122,875              115,060
                                                                              ----------------    -----------------

Property and equipment, net                                                             5,815                4,263
Other assets                                                                            8,738                5,458
                                                                              ----------------    -----------------
      Total assets                                                                  $ 137,428          $   124,781
                                                                              ================    =================

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
   Accounts payable and accrued liabilities                                         $  17,095          $    13,120
   Deferred revenue                                                                     7,830                7,396
                                                                              ----------------    -----------------

      Total  liabilities                                                               24,925               20,516
                                                                              ----------------    -----------------

Stockholders' equity:
   Common stock, par value $0.02: 24,709,105 and 23,268,657
         shares issued and outstanding, respectively                                      495                  466
   Additional paid-in capital                                                         151,057              139,612
   Accumulated deficit                                                               (38,692)             (33,389)
   Accumulated other comprehensive income                                               (357)                 (85)
   Unearned compensation                                                                   --              (2,339)
                                                                              ----------------    -----------------

      Total stockholders' equity                                                      112,503              104,265
                                                                              ----------------    -----------------

      Total liabilities and stockholders' equity                                   $  137,428           $  124,781
                                                                              ================    =================


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

                                      -4-
<PAGE>
<TABLE>
<CAPTION>
                                             AXENT TECHNOLOGIES, INC.
                                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (amounts in thousands, except per share data)
                                                    (unaudited)

                                                                     For the Three Months              For the Six Months
                                                                        Ended June 30,                   Ended June 30,
                                                                  ----------------------------    ------------------------------
                                                                     1998             1997           1998              1997
                                                                  ------------     -----------    ------------     -------------
<S>                                                                 <C>             <C>             <C>                <C>   
Net revenues:
   Product licenses                                                 $  17,392       $  12,635        $ 33,675          $ 23,513
   Services                                                             5,148           3,275           9,196             6,192
                                                                  ------------     -----------    ------------     -------------
      Total net revenues                                               22,540          15,910          42,871            29,705

Cost of net revenues                                                    2,292           1,533           4,410             2,823
                                                                  ------------     -----------    ------------     -------------

Gross profit                                                           20,248          14,377          38,461            26,882

Operating expenses:
   Sales and marketing                                                  9,597           7,563          18,738            14,695
                                                                                                                         
   Research and development                                             4,360           2,924           8,327             5,760
                                                                                                                          
   General and administrative                                           1,430           1,834           2,912             3,515
                                                                                                                          
   Non-recurring charges                                                   --           6,522          17,422            34,154
                                                                  ------------     -----------    ------------     -------------
       Total operating expenses                                        15,387          18,843          47,399            58,124
                                                                  ------------     -----------    ------------     -------------

Income (loss) from continuing operations before royalties,
interest and taxes                                                      4,861         (4,466)          (8,938)          (31,242)

   Royalty income                                                         558             868           1,127             1,526
   Interest income                                                      1,022           1,165           2,085             2,244
   Gain on sale of marketable securities                                   --              --             389                --
   Income tax (provision) benefit                                      (2,283)            728            (178)             (234)
                                                                  ------------     -----------    ------------     -------------

Income (loss)  from continuing operations                               4,158          (1,705)         (5,515)          (27,706)

Income from discontinued operations                                        --              82              --               255
                                                                  ------------     -----------    ------------     -------------

Net income (loss)                                                   $   4,158       $  (1,623)       $ (5,515)        $(27,451)
                                                                  ============     ===========    ============     =============

Net income (loss) per common share (basic):
   Continuing operations                                            $    0.17       $   (0.08)       $  (0.23)         $  (1.24)
                                                                                                                         
   Discontinued operations                                                 --            0.01              --              0.01
                                                                                                                       
                                                                  ------------     -----------    ------------     -------------
Net income (loss) per common share (basic)                          $    0.17       $   (0.07)       $  (0.23)         $  (1.23)
                                                                  ============     ===========    ============     =============

Number of shares used in computing net income (loss) per
common share outstanding (basic)                                       24,492          22,360          24,076            22,309

Net income (loss) per common share (diluted):
   Continuing operations                                            $    0.16       $   (0.08)       $  (0.23)          $  (1.24)
   Discontinued operations                                                 --            0.01             --                0.01
                                                                  ------------     -----------    -----------      -------------
Net income (loss) per common share (diluted)                        $    0.16       $   (0.07)       $  (0.23)          $  (1.23)
                                                                  ============     ===========    ============     =============
Number of shares used in computing net income (loss) per
common share outstanding (diluted)                                     26,484          22,360          24,076            22,309

         The accompanying notes are an integral part of these condensed
                       consolidated financial statements.
</TABLE>
                                      -5-

<PAGE>
                            AXENT TECHNOLOGIES, INC.
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (amounts in thousands)
                                   (unaudited)
<TABLE>
<CAPTION>

                                                                                            For the Six Months
                                                                                               Ended June 30,
                                                                                    ------------------------------------
                                                                                         1998                 1997
                                                                                    ----------------     ---------------
CASH INFLOWS (OUTFLOWS)

<S>                                                                                       <C>                <C>    
   Operating activities:
     Net loss from continuing operations                                                  $  (5,515)          $ (27,706)
     Non-cash items:
       Depreciation and amortization                                                          1,448               1,124
       Non-recurring merger costs                                                            17,422              27,632
       Gain on sale of marketable securities                                                   (389)                 --
       Income tax benefit                                                                        --              (1,199)
     Payments for corporate acquisition                                                      (8,830)             (2,180)
     Change in assets and liabilities                                                        (7,070)             (4,183)
                                                                                    ----------------     ---------------

   Net cash used by continuing operations                                                    (2,934)             (6,512)
   Net cash used by discontinued operations                                                      --                (685)
                                                                                    ----------------     ---------------
         Net cash used by operating activities                                               (2,934)             (7,197)
                                                                                    ----------------     ---------------

   Investing activities:
     Capital expenditures                                                                    (3,402)             (1,165)
     Proceeds from the sale of marketable securities                                            389                  --
     Purchases of short-term investments                                                    (34,442)             (3,319)
     Maturity of short-term investments                                                      31,503                  85
                                                                                    ----------------     ---------------

   Net cash used by continuing operations                                                   (5,952)              (4,399)
   Net cash provided by discontinued operations                                                 --                  430
                                                                                    ----------------     ---------------
         Net cash used by investing activities                                              (5,952)              (3,969)
                                                                                    ----------------     ---------------

  Financing activities:
    Proceeds from issuance of common stock                                                    8,471               1,404
    Proceeds from line of credit draws                                                           --                 490
    Principal payments on line of credit                                                         --              (1,225)
                                                                                    ----------------     ---------------

  Net cash provided by continuing operations from financing activities                        8,471                 669
                                                                                    ----------------     ---------------

  Effect of exchange rate changes on cash                                                      (33)                 (94)
                                                                                         
                                                                                    ----------------     ---------------

  Net decrease in cash and cash equivalents                                                    (448)            (10,591)
  Cash and cash equivalents, beginning of period                                             51,618              54,828
                                                                                    ----------------     ---------------
  Cash and cash equivalents, end of period                                                 $ 51,170            $ 44,237
                                                                                    ================     ===============
                                                                                    

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


                                      -6-
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                            AXENT TECHNOLOGIES, INC.
         CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (LOSS)
                             (amounts in thousands)
                                   (unaudited)

                                                              For the Three Months                   For the Six Months
                                                                 Ended June 30,                        Ended June 30,
                                                         --------------------------------     ---------------------------------
                                                             1998               1997              1998               1997
                                                         --------------     -------------     -------------     ---------------

<S>                                                           <C>              <C>               <C>                <C>       
   Net income (loss)                                          $  4,158         $ (1,623)         $ (5,515)          $ (27,451)
   Other comprehensive income (loss)
      Currency translation effects                                   8              (51)              (33)                (94)
                                                         --------------     -------------     -------------     ---------------
   Comprehensive income (loss)                                $  4,166         $ (1,674)         $ (5,548)          $ (27,545)
                                                         ==============     =============     =============     ===============

</TABLE>


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














                                      -7-
<PAGE>
                            AXENT TECHNOLOGIES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)

Basis of Presentation

AXENT Technologies,  Inc. and its wholly owned subsidiaries  (collectively,  the
"Company"  or "AXENT")  develop,  market,  license  and support  enterprise-wide
information  security  solutions for  client/server  computing  environments and
provide related services.

The Company's condensed  consolidated financial statements have been restated to
reflect  consummation  of the acquisition of Raptor  Systems,  Inc.  ("Raptor"),
which was accounted for as a pooling-of-interests and consummated on February 5,
1998, in accordance with APB No. 16. AXENT's historical financial statements and
related selected and financial information have been restated to combine earlier
financial statements of AXENT and Raptor.

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 and six month periods
ended June 30, 1998 may not  necessarily  be  indicative  of the results for the
entire year.  The December 31, 1997  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, 1997, which
are included in the Company's Form 10-K filed with the SEC on March 31, 1998.

Business Combinations

On February 5, 1998, the Company  consummated its merger with Raptor in which it
acquired 100% of the outstanding  stock of Raptor for 10,952,380 shares of AXENT
common stock and exchanged stock options covering a total of 1,725,988 shares of
AXENT  common  stock.  The  Company  incurred  approximately  $17.42  million in
non-recurring transaction and other related costs in relation to the merger. The
business  combination  was accounted  for by the pooling of interests  method of
accounting, and accordingly,  the assets, liabilities,  and stockholders' equity
of Raptor  were  combined  with the  Company's  respective  accounts at recorded
values. Prior statements have been restated to give effect to the merger.

The following is a reconciliation  of revenues and net loss previously  reported
by the Company for the three and six month periods ended June 30, 1997, with the
combined amounts currently  presented in the financial  statements for those two
periods:
<TABLE>
<CAPTION>

(in thousands)                     For the Three Months Ended                            For the Six Months Ended
                                          June 30, 1997                                        June 30, 1997
                          ---------------------------------------------       ------------------------------------------------

                            AXENT          Raptor          Combined             AXENT            Raptor           Combined
                          -----------    ------------    --------------       -----------     -------------    ---------------

<S>                        <C>               <C>               <C>              <C>               <C>                <C>     
Revenues                   $9,261            $ 6,649           $15,910          $ 17,416          $ 12,289           $ 29,705
                               
Net income (loss)           1,461             (3,084)           (1,623)          (25,224)           (2,227)           (27,451)
</TABLE>

During 1997, AXENT acquired  AssureNet  Pathways,  Inc  ("AssureNet") by issuing
1,550,000  shares of common stock in exchange for all of the outstanding  shares
of AssureNet preferred and common stock and certain outstanding  AssureNet stock
options and  warrants,  when  exercised.  In addition,  AXENT  assumed all other
AssureNet stock options and warrants outstanding at the time of the merger.

AssureNet's   operations   have  been  included  in  the   Company's   condensed
consolidated financial statements since January 7, 1997, and the acquisition was
accounted for using the purchase method of accounting.  The total purchase price
of $32 million was allocated to the net assets acquired based on their estimated
fair market value, which included approximately $2.9 million of tangible assets;
$1.5 million in purchased  software which is being amortized over three years on
a straight-line  basis; and approximately  $27.6 million of in-process  research

                                      -8-
<PAGE>
and development based on the products' net present value using a discounted cash
flow model. The in-process  research and development was expensed at the date of
the  acquisition.  After the  acquisition,  AXENT ceased to actively  market the
majority of AssureNet hardware products and has focused its efforts on marketing
the Defender software products and related hardware tokens.

Net Income Per Common Share

During 1997, the Company adopted Financial  Accounting Standards Board Statement
No. 128,  "Earnings per Share,"  ("SFAS 128") to calculate net income per share.
Basic earnings per common share have been computed by dividing net income by the
weighted average number of common shares outstanding during the period.  Diluted
earnings  per share have been  computed by dividing  net income by the  weighted
average number of common shares  outstanding  plus an assumed increase in common
shares  outstanding for dilutive  securities.  Potentially  dilutive  securities
consist of options and warrants to acquire  common  stock for a specified  price
and  their  dilutive  effect  is  measured  using  the  treasury  method.  These
potentially dilutive securities have been excluded from the diluted earnings per
share  calculation for each period  presented in which they were  anti-dilutive.
Earnings per share for all periods  presented  have been  restated to conform to
SFAS 128.

The following  table  reconciles  the weighted  average  number of common shares
during each period for basic earnings per share with the  comparable  amount for
diluted earnings per share.
<TABLE>
<CAPTION>
                                                        For the Three Months Ended           For the Six Months
(amounts in thousands)                                           June 30                       Ended June 30,
- ----------------------                                 -----------------------------    -----------------------------
                                                           1998             1997           1998             1997
                                                       -------------     -----------    ------------     ------------
<S>                                                          <C>             <C>             <C>              <C>   
Weighted average shares outstanding - (basic)                24,492          22,360          24,076           22,309
Stock options and warrants                                    1,992              --              --               --
                                                       -------------     -----------    ------------     ------------
Weighted average shares outstanding - (diluted)              26,484          22,360          24,076           22,309
                                                       =============     ===========    ============     ============
</TABLE>
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").

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.

Stock Option Plan

The Company has adopted  certain fixed stock option plans.  AXENT's  Amended and
Restated  1996  Stock  Option  Plan  (the  "Employee  Plan"),  together  with  a
predecessor  stock  option plan,  provides  for a total of  3,476,714  shares of
common stock to be issued.  Of the  authorized  shares  provided in the Employee
Plan and the predecessor  plan,  options  covering an aggregate of 0 and 522,600
shares were issued  within the three and six month  periods  ended June 30,1998,
respectively.

The 1996 Directors' Stock Option Plan (the "Director Plan") provides for a total
of  200,000  shares of  common  stock to be  issued.  Of the  authorized  shares
provided in the  Director  Plan,  options  covering an  aggregate  of 17,000 and

                                      -9-
<PAGE>

44,000  shares were issued within the three and six month periods ended June 30,
1998 respectively.

In February 1998, the Company  adopted the 1998 Incentive Stock Plan ("98 Plan")
and reserved 1,800,000 shares for issuance thereunder.  Of the authorized shares
provided in the 98 Plan,  options  covering an  aggregate of 165,300 and 897,700
were  issued  within  the three  and six  month  periods  ended  June 30,  1998,
respectively.

Adoption of Accounting Pronouncements

The  Financial  Accounting  Standards  Board has issued  Statement  of Financial
Accounting  Standards No. 130,  "Reporting  Comprehensive  Income" ("SFAS 130"),
which is effective for fiscal years  beginning after December 15, 1997. SFAS 130
requires  additional  disclosures  with respect to certain changes in assets and
liabilities  that  previously  were not  required  to be  reported as results of
operations  for the period.  Effective  for the fiscal year ending  December 31,
1998, the Company has adopted SFAS 130.

The American  Institute of Certified Public  Accountants has issued Statement of
Position  97-2  ("SOP  97-2"),  "Software  Revenue  Recognition".  SOP  97-2  is
effective for transactions entered into in fiscal years beginning after December
15,  1997,  and  provides  guidance on applying  generally  accepted  accounting
principles in recognizing revenue on software transactions.  The Company adopted
SOP 97-2 at the beginning of January 1, 1998 and the Company does not expext the
adoption of this standard to have a material  impact on the Company's  financial
position or results of operations.

Recent Accounting Pronouncements

The  Financial  Accounting  Standards  Board has issued  Statement  of Financial
Accounting  Standards No. 131,  "Disclosures About Segments of an Enterprise and
Related Information" ("SFAS 131"), which is effective for fiscal years beginning
after December 15, 1997. SFAS 131 specifies  revised  guidelines for determining
an entity's operating  segments and the type and level of financial  information
to be  disclosed.  The Company does not expect the adoption of this  standard to
have a  material  impact on the  Company's  financial  position  or  results  of
operations. .










                                      -10-

<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 identified in "Certain
Factors  Affecting  Future  Performance"  (see below) and those discussed in the
"Risk Factors" set forth in the Company's Prospectus/Joint Proxy Statement dated
January 2, 1998, as filed with the SEC on January 5, 1998.

                  Three Months Ended June 30, 1998 Compared to
                        Three Months Ended June 30, 1997

Net Revenues

The Company's net revenues from product licenses increased  approximately 37.6%,
or $4.75  million,  from $12.64 million for the three months ended June 30, 1997
to $17.39 million for the three months ended June 30, 1998. For those periods in
1997 and 1998, net revenues from product licenses represented 79.4% and 77.2% of
total net revenues,  respectively.  The increase in product  license  revenue is
primarily  attributable  to the  continued  broader  acceptance of the Company's
products,  the  introduction and general release of new products or versions and
the expansion of available products running on new or additional platforms.

The Company's net revenues from services increased approximately 57.2%, or $1.87
million,  from $3.28  million for the three  months ended June 30, 1997 to $5.15
million  for the three  months  ended June 30,  1998.  The  increase in services
revenues is primarily  attributable  to growth in the customer  base  purchasing
maintenance and increased implementation  consulting services. For those periods
in 1997 and 1998,  net revenues  from  services  represented  20.6% and 22.8% of
total net revenues, respectively.

Revenues from North American and  International  operations  were 73% and 27% of
total  revenues,  respectively,  for the three  months  ended  June 30,  1998 as
compared to 81% and 19%, respectively, for the same period in 1997.

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 the  direct  and  indirect  costs of  providing
technical support,  training and consulting services to the Company's customers.
Cost of net revenues  increased  approximately  49.5%,  or $759,000,  from $1.53
million for the three months ended June 30, 1997 to $2.29  million for the three
months  ended June 30,  1998.  For those  periods in 1997 and 1998,  cost of net
revenues represented 9.6% and 10.2% of net revenues,  respectively. The increase
in the cost of net revenues is primarily  attributable  to the increase in staff
of the Company's customer support and consulting services  operations  necessary
to  support a larger  installed  customer  base as well as  additional  products
offered by the Company. Cost of net revenues,  as a percentage of 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,  integration of acquired
operations   or   products,   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  26.9%,  or $2.04 million,  from $7.56 million for the three
months ended June 30, 1997 to $9.60  million for the three months ended June 30,
1998.  For  those  periods  in 1997  and  1998,  sales  and  marketing  expenses
represented 47.5% and 42.6% of total net revenues, respectively. The increase in
dollar  amount was due to the  additional  sales staff to support the  Company's
growth.  The decrease in sales and  marketing  expenses as a percentage of total
net revenues was due  primarily to the greater  increase in total net  revenues.
The Company currently  anticipates that the dollar amount of sales and marketing
expenses  will  increase as the Company  continues to hire  additional  staff to
support the Company's growth in future periods.

Research and Development

Research  and  development   expenses  consist  primarily  of  personnel  costs,

                                      -11-
<PAGE>
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  are  expensed  as  incurred.  Research  and  development  expenses
increased 49.1%, or $1.44 million, from $2.92 million for the three months ended
June 30, 1997 to $4.36  million for the three months  ended June 30,  1998.  For
those periods in 1997 and 1998,  research and development  expenses  represented
18.4% and 19.3% of total net  revenues,  respectively.  The  increase  in dollar
amount  resulted  from the  addition of staff  needed to develop,  maintain  and
enhance the Company's  software  products in an effort to keep pace in a dynamic
market where  security needs and demands are  constantly  changing.  The Company
currently  anticipates  that the  dollar  amount  of  research  and  development
expenses will increase 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 decreased 22.0%, or $404,000, from $1.83 million for the
three  months  ended June 30, 1997 to $1.43  million for the three  months ended
June 30, 1998.  For those periods in 1997 and 1998,  general and  administrative
expenses  represented  11.5% and 6.3% of total net revenues,  respectively.  The
decrease is primarily a result of the synergies  gained from the  elimination of
overlapping administration functions associated with the Raptor acquisition. The
Company   currently   anticipates   that  the  dollar   amount  of  general  and
administrative   expenses  will  increase  as  the  Company  continues  to  hire
additional staff to support the Company's growth in future periods.

Non-Recurring Charges

In the three months ended June 30 1997, the Company  incurred a one-time  charge
of $6.52  million,  $4.24  million net of taxes,  for the write-off of purchased
in-process technology associated with the acquisition of a perpetual license and
its underlying products from Open Market, Inc.

Income (Loss) from Continuing Operations before Royalties, Interest and Taxes

Income from continuing operations before royalties, interest and taxes increased
$9.33  million from a loss of $4.47  million for the three months ended June 30,
1997 to a profit of $4.86 million for the three months ended June 30, 1998.  The
increase is primarily  attributable to the decrease in non-recurring  charges as
well as the  overall  increase  in  world-wide  revenues  offset  in part by the
investments required to generate such revenues.

Royalty Income

Royalty  income  consists of amounts  payable to AXENT pursuant to the Exclusive
Distributor License Agreement with Raxco related to the OpenVMS utility software
products  owned by AXENT.  Royalty  income  declined  35.7%,  or $310,000,  from
$868,000  for the three  months  ended June 30, 1997 to  $558,000  for the three
month  period ended June 30, 1998.  This  decline is primarily  attributable  to
declining revenues recognized by Raxco for these products as a result of erosion
of market share that the OpenVMS  platform  has  experienced  world-wide.  AXENT
expects  that the amount of royalty  income  will  continue to decline in future
periods.  For the three month period ended June 30, 1998,  Raxco reported to the
Company approximately $1.86 million of Open VMS utility revenues.

Interest Income

Interest income decreased  12.3%, or $143,000,  from $1.17 million for the three
month  period  ended June 30, 1997 to $1.02  million for the three month  period
ended June 30, 1998.  Interest income may fluctuate from period to period due to
changes in investment  mix,  varying cash balances and  fluctuations in interest
rates.

Income Taxes

The Company  accounts for income taxes under  Statement of Financial  Accounting
Standards No. 109,  "Accounting for Income Taxes" ("SFAS 109").  Under SFAS 109,
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences  attributable  to  differences  between  the  carrying  amounts  of
existing  assets and  liabilities  for  financial  statement  purposes and their
respective tax basis. The Company's subsidiaries have a history of net operating
losses  making  the  realization  of its  tax  credit  carryforwards  uncertain.
Accordingly,  the  Company  placed a partial  valuation  allowance  against  the
deferred tax assets of its subsidiaries.
                                      -12-
<PAGE>
The Company  recorded a tax benefit  related to its taxable loss from continuing
and  discontinued  operations  for the three  months  ended June 30,  1997.  The
Company  recorded a tax provision  related to its taxable income from continuing
operations  for the three months ended June 30, 1998. The effective rate for the
three months ended June 30, 1998 was approximately 35%.

Income (Loss) from Continuing Operations

As a result of the above, the Company recorded a loss from continuing operations
of $1.71  million for the three months ended June 30, 1997  compared to a profit
of $4.16 million for the three months ended June 30, 1998.

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 No. 30 and classified as
discontinued  operations.  The  Company's  income from  discontinued  operations
decreased  from $82,000 for the three month period ended June 30, 1997 to $0 for
the three month period ended June 30, 1998. The Company currently anticipates no
further income from discontinued operations.

                   Six Months Ended June 30, 1998 Compared to
                         Six Months Ended June 30, 1997

Net Revenues

The Company's net revenues from product licenses increased  approximately 43.2%,
or $10.16 million, from $23.51 million for the six months ended June 30, 1997 to
$33.68 million for the six months ended June 30, 1998. For those periods in 1997
and 1998,  net revenues  from product  licenses  represented  79.2% and 78.5% of
total net revenues,  respectively.  The increase in product  license  revenue is
primarily  attributable  to the  continued  broader  acceptance of the Company's
products,  the  introduction and general release of new products or versions and
the expansion of available products running on new or additional platforms.

The Company's net revenues from services increased approximately 48.5%, or $3.01
million,  from  $6.19  million  for the six months  ended June 30,  1997 to $9.2
million  for the six months  ended  June 30,  1998.  The  increase  in  services
revenues is primarily  attributable  to growth in the customer  base  purchasing
maintenance and increased implementation  consulting services. For those periods
in 1997 and 1998,  net revenues  from  services  represented  20.8% and 21.5% of
total net revenues, respectively.

Revenues from North American and  International  operations  were 77% and 23% of
total revenues, respectively, for the six months ended June 30, 1998 as compared
to 78% and 22%, respectively, for the same period in 1997.

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 the  direct  and  indirect  costs of  providing
technical support,  training and consulting services to the Company's customers.
Cost of net revenues increased approximately 56.2%, or $1.59 million, from $2.82
million  for the six months  ended June 30,  1997 to $4.41  million  for the six
months  ended June 30,  1998.  For those  periods in 1997 and 1998,  cost of net
revenues represented 9.5% and 10.3% of net revenues,  respectively. The increase
in the cost of net revenues is primarily  attributable  to the increase in staff
of the Company's customer support and consulting services  operations  necessary
to  support a larger  installed  customer  base as well as  additional  products
offered by the Company. Cost of net revenues,  as a percentage of 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,  integration of acquired
operations   or   products,   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  27.5%,  or $4.04  million,  from $14.7  million for the six
months  ended June 30, 1997 to $18.74  million for the six months ended June 30,
1998.  For  those  periods  in 1997  and  1998,  sales  and  marketing  expenses
represented 49.5% and 43.7% of total net revenues, respectively. The increase in
dollar  amount was due to the  additional  sales staff to support the  company's
growth.  The decrease in sales and  marketing  expenses as a percentage of total

                                      -13-
<PAGE>
net revenues was due  primarily to the greater  increase in total net  revenues.
The Company currently  anticipates that the dollar amount of sales and marketing
expenses  will  increase as the Company  continues to hire  additional  staff to
support the Company's growth in future periods.

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  are  expensed  as  incurred.  Research  and  development  expenses
increased  44.6%, or $2.57 million,  from $5.76 million for the six months ended
June 30, 1997 to $8.33 million for the six months ended June 30, 1998. For those
periods in 1997 and 1998,  research and development  expenses  represented 19.4%
and 19.4% of total net  revenues,  respectively.  The increase in dollar  amount
resulted from the addition of staff needed to develop,  maintain and enhance the
Company's  software products in an effort to keep pace in a dynamic market where
security  needs and  demands are  constantly  changing.  The  Company  currently
anticipates  that the dollar  amount of research and  development  expenses will
increase 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 decreased 17.2%, or $603,000, from $3.52 million for the
six months  ended June 30, 1997 to $2.91  million for the six months  ended June
30,  1998.  For those  periods  in 1997 and  1998,  general  and  administrative
expenses  represented  11.8% and 6.8% of total net revenues,  respectively.  The
decrease is primarily a result of the synergies  gained from the  elimination of
overlapping administration functions associated with the Raptor acquisition. The
Company   currently   anticipates   that  the  dollar   amount  of  general  and
administrative   expenses  will  increase  as  the  Company  continues  to  hire
additional staff to support the Company's growth in future periods.

Non-Recurring Charges

In the six months ended June 30, 1997,  the Company  incurred a one-time  charge
associated with the acquisition of AssureNet of approximately  $27.63 million to
expense the purchased  in-process  research and development that had not reached
technological feasibility and had no probable future uses, as well as a one-time
charge of $6.52  million,  $4.24  million  net of taxes,  for the  write-off  of
purchased in-process  technology  associated with the acquisition of a perpetual
license and its  underlying  products  from Open Market,  Inc. In the six months
ended June 30, 1998, the Company  incurred a one-time  charge of $17.42 million,
$13.3  million net of taxes,  for  severance,  investment  banking,  legal,  and
accounting fees, and other costs related to the acquisition of Raptor.

Income (Loss) from Continuing Operations before Royalties, Interest and Taxes

Loss from continuing  operations before royalties,  interest and taxes decreased
$22.3  million  from a loss of $31.24  million for the six months ended June 30,
1997 to a loss of $8.94  million  for the six months  ended June 30,  1998.  The
decrease is primarily  attributable to the decrease in non-recurring  charges as
well as the  overall  increase  in  world-wide  revenues  offset  in part by the
investments required to generate such revenues.

Royalty Income

Royalty  income  consists of amounts  payable to AXENT pursuant to the Exclusive
Distributor License Agreement with Raxco related to the OpenVMS utility software
products owned by AXENT. Royalty income declined 26.1%, or $399,000,  from $1.53
million  for the six months  ended June 30,  1997 to $1.13  million  for the six
months ended June 30, 1998. This decline is primarily  attributable to declining
revenues recognized by Raxco for these products as a result of erosion of market
share that the OpenVMS platform has experienced  world-wide.  AXENT expects that
the amount of royalty income will continue to decline in future periods. For the
six  month  period  ended  June  30,  1998,   Raxco   reported  to  the  Company
approximately $3.76 million of Open VMS utility revenues.

Interest Income

Interest  income  decreased  7.1%,  or $159,000,  from $2.24 million for the six
month period ended June 30, 1997 to $2.09 million for the six month period ended
June 30,  1998.  Interest  income  may  fluctuate  from  period to period due to

                                      -14-
<PAGE>
changes in investment  mix,  varying cash balances and  fluctuations in interest
rates.
                                
Income Taxes

The Company  accounts for income taxes under  Statement of Financial  Accounting
Standards No. 109,  "Accounting for Income Taxes" ("SFAS 109").  Under SFAS 109,
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences  attributable  to  differences  between  the  carrying  amounts  of
existing  assets and  liabilities  for  financial  statement  purposes and their
respective tax basis. The Company's subsidiaries have a history of net operating
losses  making  the  realization  of its  tax  credit  carryforwards  uncertain.
Accordingly,  the  Company  placed a partial  valuation  allowance  against  the
deferred tax assets of its subsidiaries.

The Company recorded a tax provision related to its taxable loss from continuing
and discontinued operations for the six months ended June 30, 1997 and 1998. The
effective rate for the six months ended June 30, 1998 was approximately 3%.

Income (Loss) from Continuing Operations

As a result of the above, the Company recorded a loss from continuing operations
of $27.71  million  for the six  months  ended June 30,  1997,  which was $22.19
million greater than the loss of $5.52 million recorded for the six months ended
June 30, 1998.

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 No. 30 and classified as
discontinued  operations.  The  Company's  income from  discontinued  operations
decreased  from  $255,000 for the six month period ended June 30, 1997 to $0 for
the six month period ended June 30, 1998. The Company  currently  anticipates no
further income from discontinued operations.

Financial Condition- Liquidity and Capital Resources

The Company's  overall cash and cash equivalents were $51.17 million at June 30,
1998, a decrease of  approximately  $448,000 from $51.62 million at December 31,
1997.  During the six month periods ended June 30, 1997 and 1998,  respectively,
the  Company  financed  its  operations  primarily  through  cash  reserves  and
available working capital.  The Company's  continuing  operating activities used
cash of $6.51 million and $2.93 million for the six month periods ended June 30,
1997 and 1998,  respectively.  During the six months  ended June 30,  1998,  the
Company's  use of cash from  continuing  operating  activities  was  primarily a
result  of  the  payment  of  transaction  related  costs  associated  with  the
acquisition of Raptor.

The Company made capital  expenditures of  approximately  $1.17 million and $3.4
million for the six month  periods  ended June 30, 1997 and 1998,  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 June 30, 1998.

During the six month period ended June 30, 1998, the Company's cash position was
also affected by the following: 1) the Company had cash outlays of approximately
$8.83 million for transaction  costs  associated with the acquisition of Raptor;
2) the Company  received  proceeds of $8.47  million from the issuance of common
stock for stock option  exercises;  3) the Company  purchased  $34.44 million of
marketable  securities;  4) the Company received $31.5 million from the maturity
of short-term investments; and 5) the Company received proceeds of $389,000 from
the sale of common stock of MTI Technology Corporation.

The Company believes that cash generated from operations, together with existing
sources of  liquidity,  will be  sufficient  to meet its  capital  expenditures,
working capital and other cash  requirements  for the next twelve months and the
foreseeable future.

Certain Factors Affecting Future Performance

Although the Company has  experienced  significant  growth in revenues  from its
software  products,  the  Company  does  not  believe  prior  growth  rates  are
necessarily  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

                                      -15-
<PAGE>
operating history with respect to many of its 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 number of  competitors  and the breadth and
functionality of their product  offerings;  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;  the availability of services personnel to demonstrate,
install,  configure  and implement  products;  changes in the level of operating
expenses;  competitive  conditions in the industry;  and changes in technologies
affecting  computing,  networking,   communications,  systems  and  applications
management and data security. The Company's future operating results also may be
affected if it fails to recognize the anticipated  benefits of recent and future
acquisitions  (including  that of Raptor) on the  timetable  projected by AXENT;
those  benefits  include,  among others,  integration  of product  offerings and
coordination  of sales,  marketing  and research and  development  teams without
disruption or unanticipated  expense. The Company's future results of operations
may also be  adversely  affected  if the  anticipated  integration  of  acquired
companies' (including Raptor's) operations produces unexpected expenses, delays,
inefficiencies, loss of key personnel, loss of resellers or distributors or loss
of  consultants  or if it  leads  to  adverse  effects  on  customer  purchasing
decisions.

The market for the Company's software products is highly competitive,  and AXENT
expects  that  it  will  face  increasing   price  pressures  from  its  current
competitors and new market entrants. As a result of increasing  consolidation in
the  information  security  industry,  the Company  expects  that it will become
subject  to  increased   competition,   which  may  negatively  impact  existing
collaborative,  marketing,  reselling,  distribution or marketing  agreements or
relationships and thereby  materially  adversely affect the Company's  financial
condition and results of operations.  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.

The  licensing  of  many of the  Company's  enterprise-class  software  products
generally involve 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
enterprise-class  security  software 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
sales that will not be consummated.

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,  export limitations on encryption technologies,  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 cause,  some
foreign  customers  to delay new orders or delay  payment for  existing  orders.
These factors 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  developing  countries,
cannot be predicted.

The Company has experienced  significant quarterly fluctuations in its operating
results and anticipates such  fluctuations in the future.  Generally,  revenues,
operating  income and net income have been higher in the fourth  quarter of each
year than in the first quarter of the following year with the exception of 1997,
when the  accounting  treatment  of the  AssureNet  acquisition  mitigated  that
historic trend.  The Company  believes that fourth calendar quarter revenues are
positively  impacted by the end of year budgeting cycles of some large corporate
customers,  as well as the annual  nature of the  Company's  sales  compensation
plans.  Revenues  also tend to be lower in the summer  months,  particularly  in
Europe, when businesses often defer purchase  decisions.  Quarterly revenues and
operating results depend on the volume and timing of orders received,  which may
be affected by large  individual  transactions and which sometimes are difficult
to  predict,   especially  with  regard  to  orders  received  through  indirect
distribution  channels.  The Company  historically  has recognized a substantial
portion of its license revenues in the last month of each quarter,  and often in
the last week of each quarter;  this is expected to continue for the foreseeable
future as the portion of revenues from indirect distribution channels increases.

                                      -16-
<PAGE>
This  Form  10-Q and the  foregoing  Management's  Discussion  and  Analysis  of
Financial   Condition  and  Results  of  Operations   contains   forward-looking
statements that involve risks and uncertainties  that could cause actual results
to differ materially. Factors that might cause or contribute to such differences
include,  but are not limited to those discussed in this section  ("Factors that
May   Affect   Future   Performance")   and  the   section   of  the   Company's
Prospectus/Joint  Proxy Statement dated January 2, 1998 entitled "Risk Factors".
Readers  should  carefully  review the risks  described in other  documents  the
Company has filed from time to time with the SEC, including the annual report on
Form 10-K and the other  quarterly  reports on Form 10-Q filed or to be filed by
the  Company  in 1998.  Readers  are  cautioned  not to rely on  forward-looking
statements.  The Company has no obligation to publicly  release any revisions to
forward-looking  statements or reflect events or circumstances after the date of
filing of this Form 10-Q.

Item 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

        Not applicable.



PART II. OTHER INFORMATION


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

       At the 1998 annual meeting  of  AXENT's  stockholders  on May 20,  1998,
stockholders  of record  at the close of  business  on April  10,  1998  elected
Timothy A. Davenport and re-elected  Robert A. Steinkrauss as directors to serve
until the annual meeting of stockholders in 2001.  There were 19,065,023  shares
voted at the  meeting;  for Mr.  Steinkrauss,  18,939,986  shares  (99.3% of the
shares voted) were voted for  re-election and 125,037 shares were voted against;
for Mr. Davenport,  18,942,639 shares (99.4% of the shares voted) were voted for
election and 122,384  shares were voted  against;  there were no  abstentions or
broker  non-votes  with respect to either  candidate.  Messrs.  Steinkrauss  and
Davenport join Richard A. Lefebvre,  John C. Becker, Gabriel A. Battista,  Shaun
McConnon and John F. Burton,  whose terms as directors of AXENT  continued after
the  1998  annual  meeting.  Shaun  McConnon  resigned  as a  director  of AXENT
effective May 21, 1998.
                                      -17-
<PAGE>

Item 6.           Exhibits and Reports on Form 8-K.
<TABLE>
<CAPTION>

(a)      The following exhibits are filed or incorporated by reference, as stated below:

Exhibit Number                           Description

     <S>                <C>                                                                     
     3.1  (1)           Amended and Restated Certificate of Incorporation of AXENT.
     3.2  (2)           Amended and Restated Bylaws of AXENT.
     4.1  (1)           Specimen stock certificate for shares of Common Stock of AXENT.
     10.1 (1)           AXENT's 1991 Amended and Restated Stock Option Plan.
     10.2 (3)           AXENT's 1996 Amended and Restated Stock Option Plan.
     10.3 (3)           AXENT's 1996 Amended and Restated Directors' Stock  Option Plan.
     10.8 (1)           Settlement Agreement effective as of September 13, 1991, by and among
                        AXENT and the parties thereto.
     10.9 (1)           Form of Indemnification Agreement between AXENT and its directors and executive
                        officers.
     10.11(1)           Lease Agreement dated as of September 6, 1995, by and between Research Grove Associates and
                        AXENT.
     10.12(1)           Lease of Real Property dated as of March 7, 1995, by and between TNK Associates and AXENT.
     10.13(1)           Deed of Lease dated as of March 14, 1995 by and between Bill Harris Music, Inc. and AXENT.
     10.14(1)           Agreement dated as of December 30, 1987, by and between AXENT and William R. Davy.
     10.15(1)           Agreement dated as of September 20, 1990, by and between AXENT and William R. Davy.
     10.16(1)           Agreement dated as of November 7, 1991, by and between AXENT and William R. Davy.
     10.17(4)           Memorandum of Understanding regarding certain compensation and severance matters relating to
                        Richard A. Lefebvre, dated July 22, 1997.
     10.18(1)           Severance Arrangement for John C. Becker, dated October 16, 1992.
     10.19(1)           Severance Arrangement for Brett Jackson, dated October 16, 1992.
     10.20(1)           AXENT's Officer/Vice President Severance Policy.
     10.21(1)           Exclusive Distributor License Agreement, effective as of December 31, 1995, between AXENT and
                        Raxco Software, Inc.
     10.22(1)           Administrative Services Agreement, effective as of December 31, 1995, between the Company and
                        Raxco Software, Inc.
     10.24(1)           Agreement and Plan of Separation, effective as of December 31, 1995, between AXENT and Raxco
                        Software, Inc.
     10.29(3)           Amended  Agreement  and  Plan  of  Merger  among  AXENT,
                        Axquisition, Inc., and AssureNet Pathways, Inc, dated as
                        of January 6, 1997 and amended February 26, 1997.
     10.30(5)           AXENT's 1998 Employee Stock Purchase Plan.
     10.31(5)           AXENT's 1998 Incentive Stock Plan.
     10.32(5)           AXENT's Exchange Option Plan for Optionees of Raptor Systems, Inc.
     10.33(5)           Agreement and Plan of Merger among AXENT, Axquisition Two, Inc. and Raptor Systems, Inc. dated
                        as of December 1, 1997.
     21.1 (6)           Subsidiaries of the Registrant.
     27 *               Financial Data Schedule

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

(1)      Previously filed as an exhibit to AXENT's Registration Statement on Form S-1 (File No. 333-01368) and
         incorporated herein by reference.
(2)      Previously filed as an exhibit to AXENT's Quarterly Report on Form 10-Q for the Quarter Ended September
         30, 1996.
(3)      Previously filed as an exhibit to AXENT's Registration Statement on Form S-4 (File No. 333-20207) and
         incorporated herein by reference.
(4)      Previously filed as an exhibit to AXENT's Quarterly Report on Form 10-Q for the Quarter Ended June 30,
         1997.
(5)      Previously filed as an exhibit to AXENT's Registration Statement on Form S-4 (File No. 444-43265) and
         incorporated herein by reference.
(6)      Previously filed as an exhibit to AXENT's Annual Report on Form 10-K for the year ended December 31,
         1997 (File No. 0-28100) and incorporated herein by reference.
 *       Filed herewith.

(b) AXENT filed no reports on Form 8-K during the three month  period ended June
30, 1998.

</TABLE>

                                      -18-

<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: August 14, 1998               By:
                                    Robert B. Edwards, Jr.
                                    Vice President and
                                    Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


















                                      -19-
<PAGE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     The 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 six months  ended June 30,  1998 and 1997,  respectively,
and is qualified in its entirety by reference to such financial statements.
                              June 30,         June 30,
                              1998             1997
                              ----             ----
</LEGEND>
                            
       
<S>                           <C>               <C>
<PERIOD-TYPE>                 6-MOS             6-MOS 
<FISCAL-YEAR-END>             DEC-31-1998       DEC-31-1997
<PERIOD-END>                  JUN-30-1998       JUN-30-1997     
<CASH>                         51,170,000        44,237,000                   
<SECURITIES>                   43,821,000        37,255,000    
<RECEIVABLES>                  25,564,000        14,867,000                
<ALLOWANCES>                    3,541,000         1,539,000               
<INVENTORY>                       131,000                 0       
<CURRENT-ASSETS>              122,875,000        99,194,000            
<PP&E>                         10,897,000         7,987,000              
<DEPRECIATION>                  5,082,000         4,078,000              
<TOTAL-ASSETS>                137,428,000       109,119,000               
<CURRENT-LIABILITIES>          24,925,000        18,409,000     
<BONDS>                                 0                 0       
                   0                 0       
                             0                 0     
<COMMON>                          495,000           452,000                
<OTHER-SE>                    112,008,000        90,258,000            
<TOTAL-LIABILITY-AND-EQUITY>  137,428,000       109,119,000             
<SALES>                                 0                 0           
<TOTAL-REVENUES>               42,871,000        29,705,000
<CGS>                                   0                 0              
<TOTAL-COSTS>                   4,410,000         2,823,000          
<OTHER-EXPENSES>               47,399,000        58,124,000      
<LOSS-PROVISION>                        0            61,000      
<INTEREST-EXPENSE>                      0                 0      
<INCOME-PRETAX>                (8,938,000)      (31,242,000)            
<INCOME-TAX>                     (178,000)         (234,000)               
<INCOME-CONTINUING>            (5,515,000)      (27,706,000)       
<DISCONTINUED>                          0           255,000           
<EXTRAORDINARY>                         0                 0              
<CHANGES>                               0                 0      
<NET-INCOME>                   (5,515,000)      (27,451,000)          
<EPS-PRIMARY>                       (0.23)            (1.23)             
<EPS-DILUTED>                       (0.23)            (1.23)         
        


</TABLE>


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