ESOFT INC, SB-2, 1998-08-19

ESOFT INC
SB-2, 1998-08-19
PREPACKAGED SOFTWARE

Previous: GETTY IMAGES INC, S-3, 1998-08-19

Next: MPEL HOLDINGS CORP, 10QSB, 1998-08-19

<PAGE> 1

AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON AUGUST 19, 1998
REGISTRATION NO. 333-
================================================================================
U.S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
-------------------
FORM SB-2
REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
-------------------
ESOFT, INC.
(Exact name of small business issuer as specified in its charter)

<TABLE>
<S> <C> <C>
[DELAWARE] 7372 84-0938960
(State or jurisdiction of (Primary Standard Industrial (I.R.S. Employer
incorporation or organization) Classification Code Number) Identification Number)

5335 STERLING DRIVE, SUITE C PHILIP L. BECKER
BOULDER, CO 80301 CHIEF EXECUTIVE OFFICER
(303) 444-1600 5335 STERLING DRIVE, SUITE C
(Address and telephone number of BOULDER, CO 80301
principal executive offices) (303) 444-1600
(Name, address and telephone
number of agent for service)

</TABLE>

-------------------
Copies to:
LESTER R. WOODWARD, ESQ.
DAVIS, GRAHAM & STUBBS LLP
370 SEVENTEENTH STREET, SUITE 4700
DENVER, COLORADO 80202
(303) 892-9400
-------------------
APPROXIMATE DATE OF PROPOSED SALE TO PUBLIC:
As soon as practicable after the effective date of this Registration Statement.
-------------------

If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 under the
Securities Act of 1933, check the following box. [x]

If this Form is filed to register additional securities for an
offering pursuant to Rule 462(b) under the Securities Act, check the following
box and list the Securities Act registration statement number of the earlier
effective registration for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule
462(c) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule
462(d) under the Securities Act, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

If delivery of the prospectus is expected to be made pursuant to Rule
434, check the following box. [ ]

CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
==============================================================================================================
PROPOSED
MAXIMUM
PROPOSED MAXIMUM AGGREGATE AMOUNT OF
TITLE OF EACH CLASS OF AMOUNT TO BE OFFERING PRICE OFFERING REGISTRATION
SECURITIES TO BE REGISTERED REGISTERED PER SHARE(1) PRICE(1) FEE
- --------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Common Stock, par value $.01 per share . . . 3,754,780 shares $7.38 $27,710,276 $8,398
==============================================================================================================
</TABLE>

(1) Based upon the average of the high and low price for the Common Stock on
August 17, 1998, as reported by the Nasdaq SmallCap Market.

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

THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.
================================================================================

<PAGE> 2
PROSPECTUS

3,754,780 Shares

[LOGO]

ESOFT, INC.

Common Stock

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

The 3,754,780 shares of Common Stock, $.01 par value (the "Common
Stock"), offered hereby (the "Shares") are being offered by stockholders (the
"Selling Stockholders"). See "Selling Stockholders."

The Common Stock of eSoft, Inc. (the "Company") recently became listed
and began trading on the Nasdaq SmallCap Market under the symbol "ESFT." Prior
to such listing, there was no trading market for the Company's Common Stock in
the United States. Although the Company's Common Stock is now listed for
trading in the United States, there can be no assurance that an active public
market will develop after the completion of this Offering, or that if
developed, it will be sustained. Since March 17, 1998, the Common Stock also
has been traded on the Vancouver Stock Exchange. The offering price of the
Common Stock to be offered by this Prospectus will be determined by the market
price in effect from time to time. See "Summary - NASDAQ SmallCap Listing,
Initial Public Offering in Canada" and "Market for Common Equity and Related
Stockholder Matters."

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

THE SHARES OF COMMON STOCK OFFERED HEREBY INVOLVE A HIGH DEGREE OF
RISK. SEE "RISK FACTORS," LOCATED AT PAGES 5 THROUGH 8.

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR
ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

The date of this Prospectus is September ____, 1998.

<PAGE> 3
SUMMARY

The following summary is qualified in its entirety by and should be
read in conjunction with the more detailed information appearing elsewhere in
this Prospectus, including the information set forth under "Risk Factors,"
"Management's Discussion and Analysis of Results and Operations" and the
financial statements (including the notes thereto).

THE COMPANY

The Company was incorporated under the laws of the State of Colorado
on March 3, 1984, and was merged into a newly formed Delaware corporation as of
February 17, 1998, retaining the same name.

In its early years, the focus of the Company was oriented towards the
development and sale of a computer bulletin board software product known as
TBBS. TBBS Software creates a multi-user host for direct dial-in access for
multiple users for on-going messaging, file transfer and data access.
Concurrent with the rapid rise of Internet related communications media, the
demand for TBBS software declined. In response, the Company designed a new
product line of Internet protocol adapters which are now being marketed under
the acronym IPAD (Internet Protocol Adapter Device). The Company launched its
first IPAD product in 1996.

The Company's principal executive offices are located at 5335 Sterling
Drive, Suite C, Boulder, Colorado, 80301. The Company's telephone number is
303-444-1600.

THE INTERNET PROTOCOL ADAPTOR DEVICE

The IPAD is designed to be a total Internet/Intranet connectivity
solution without the complexity and high cost of traditional solutions. It
affords to small-to-medium-sized businesses ("SMBs"), institutions, and
educational sites a full connectivity solution that is economical, easily
installed and managed by existing information systems personnel. To complete
the Internet connection package for the customer, through major national access
providers, the Company can provide hardware connectivity options covering all
the major line options such as Analog, ISDN line, Leased Line, ADSL Cable
Modem, and LAN Feed. The IPAD product line includes all other accessories
needed to complete the connection, such as turnkey web servers, line interface
devices, modems and rack equipment.

There are currently three IPAD models offered by the Company which
provide full functionality of routers, firewall, E-mail server, DNS server, FTP
server and WWW server. All the IPADs utilize an Intel Pentium CPU, and are
typically configured with 8MB of RAM, a 1.2 GB hard drive and 1.44 MB floppy
drive. The IPAD 5000, the most sophisticated of the three models, integrates
Internet hardware and communications software into a user friendly turnkey
system, which does not require extensive technical knowledge to support.
Utilizing an Intel Pentium CPU, the IPAD 5000 is typically configured with 8MB
of RAM, a 1.2GB hard drive and 1.44 MB floppy drive. The hardware also
includes five open slots to allow for greater customized interface
configuration. The IPAD 2500, the mid-range model, is a desktop unit that
contains a router with firewall capabilities, a terminal server offering up to
eight serial ports and the same basic Internet connectivity provided by all of
the Company's IPAD units. The IPAD 1200 is also a desktop unit primarily
designed for mass production without significant customization for specific
client needs. The IPAD 1200 utilizes the same hardware configuration as the
IPAD 5000, has two serial ports and a 10 MB Ethernet card and can connect a
business LAN of up to 150 users to the Internet using a single address.

OTHER SERVICES

Customers can purchase a contract through which the Company offers
technical support services to address customers' specific application needs.
More focused than the general seminars, such technical support services are
designed to address concerns of individual clients for applications ranging
from the launching of their web presence, to the reconfiguration of their LAN
to optimize both efficiency and connectivity.

-2-

<PAGE> 4
INITIAL PUBLIC OFFERING IN CANADA

On March 16, 1998, the Company completed an initial public offering of
1,550,000 shares of its Common Stock at a price of $1.00 per share in British
Columbia, Canada (the "Canadian Offering"). The offering was made by C.M.
Oliver & Company Limited (the "Agent") pursuant to an Agency Agreement under
which the Agent guaranteed the sale of all of the shares. The shares sold in
such offering were not registered under the Securities Act of 1933 (the "1933
Act") and were offered pursuant to an exemption from the registration
requirements of the 1933 Act provided by Regulation S under the 1993 Act.

The net proceeds to the Company from the Canadian Offering were
approximately $1,009,150, after payment of $116,750 commissions to the Agent
(7.5% of the offering price) and the payment of $424,100 of other expenses of
the offering, of which $75,000 was evidenced by a promissory note that was
paid, pursuant to the Company's option, by the issuance of shares of common
stock valued at $1.00 per share. The Agent was also issued warrants to
purchase 250,000 shares of Common Stock that it exercised at $1.00 per share in
April 1998. The net cash proceeds of the Canadian Offering are being used
approximately as follows:

<TABLE>
<S> <C>
Capital Equipment Purchases $ 196,000
Research and Development 214,000
Sales and Distribution Channel Development 340,000
Working Capital 259,150
-----------
Total $ 1,009,150
===========
</TABLE>

JUNE 1998 PRIVATE PLACEMENT

On June 15, 1998, the Company completed the private placement of
1,468,941 shares of its common stock at a price of $4.25 per share for a total
offering of $6,243,000 (the "June 1998 Private Placement"). The June 1998
Private Placement was placed through C.M. Oliver & Company Ltd. of Vancouver,
B.C. (the "Agent"), the Agent for the Canadian Offering, with the participation
of sub-agents and finders.

The net cash proceeds to the Company from the private placement were
approximately $5,531,000 after payment of expenses of the offering, estimated
at $204,175, and payment of $507,825 (8.13% of the offering price) commissions
to the Agent, sub-agents, and finders who also were issued warrants to purchase
159,318 (10.85% of the offered shares) of the Company's Common Stock at a price
of US $4.25 in the first year and US $4.90 in the second year. The approximate
net cash proceeds of the June 1998 Private Placement are proposed to be used as
follows:

<TABLE>
<S> <C>
Working Capital Funding of Increase
in Accounts Receivable and Inventory $3,000,000
Marketing, Sales and Administrative Expenses 1,000,000
Working Capital 1,531,000
----------
Total $5,531,000
==========
</TABLE>

In the event that the proceeds of the offering, together with cash
flow from operations, if any, is insufficient to meet all of the expenses to
which the proceeds have been allocated, the Company will be required to
re-evaluate its planned expenditures and allocate its total resources in such
manner as the Board of Directors and management deems to be in the best
interest of eSoft in accordance with applicable regulatory requirements.
Moreover, the Board of Directors and management may, for business reasons,
reallocate funds among these or other uses in order to achieve the Company's
operating objectives in accordance with applicable regulatory requirements.

Shares sold outside the U.S. and not to U.S. Persons in the June 1998
Private Placement were sold pursuant to an exemption from the registration
requirements of the Securities Act of 1933 under Regulation S. Shares were
also offered and sold in the U.S. or to U.S. Persons pursuant to exemptions
from such registration under Regulation D. The shares issued in the June 1998
Private Placement are eligible for the shortened hold period of four months in
British Columbia pursuant to the requirements of BOR #97112 of the B.C.
Securities Commission.

The engagement letter with the Agent provided that the Company would
file a registration statement under the Securities Act of 1933 to register all
shares issued in the private placement for sale in the U.S., and to use its
best efforts to cause such a registration statement to become effective within
180 days of the closing of the private placement. All of

-3-

<PAGE> 5
the shares issued in the June 1998 Private Placement are included in this
offering (the "Offering") in fulfillment of the obligation to register those
shares.

NASDAQ SMALLCAP LISTING

On August 4, 1998, the Company's Common Stock became listed and began
trading on the Nasdaq SmallCap Market.

THIS OFFERING

The Company is registering an aggregate of 3,754,780 shares of its
Common Stock to be offered for sale by stockholders of the Company. Of these
shares, 3,073,362 shares are presently owned by the Selling Stockholders. An
additional 434,600 shares may be offered by four of the Selling Stockholders
which are consultants to the Company ("Consultants") if they acquire the shares
upon exercise of warrants to purchase shares of Common Stock of the Company at
an exercise price of $1.00 per share; 159,318 shares issuable upon the exercise
of warrants exercisable at $4.25 per share until June 17, 1999 and $4.90 per
share thereafter, held by the Agent, sub-agents and finders who placed shares
in the June 1998 Private Placement, and 87,500 shares being registered may be
offered by a Selling Stockholder if acquired from the Company upon exercise of
warrants issued to the Selling Stockholder in connection with its purchase of
350,000 shares in a private transaction. The Company will not receive any of
the proceeds from the sale of Common Stock by the Selling Stockholders. If all
shares offered hereunder that are purchasable upon the exercise of warrants are
purchased, proceeds to the Company from the Warrant exercise will be
$1,199,202.

<TABLE>
<S> <C>
Common Stock Outstanding Prior
To This Offering . . . . . . . . . . . . . . . 6,658,002 shares
Common Stock Offered:
By the Selling Stockholders . . . . . . . . . . 3,754,780 shares
Common Stock To Be Outstanding
After This Offering . . . . . . . . . . . . . 7,339,420 shares*

Use of Proceeds . . . . . . . . . . . . . . . . . . The Company will receive no proceeds from the sale
of shares by the Selling Stockholders.

</TABLE>
- -------------------
*Assumes the exercise of warrants to purchase 681,418 shares.

-4-

<PAGE> 6
RISK FACTORS

An investment in the shares of Common Stock offered hereby involves a
high degree of risk relating to the Company, the industries in which the
Company operates and the securities markets, particularly the markets for
securities of small issuers. Prospective purchasers of Common Stock should
consider carefully the information set forth below, as well as the other
information in this Prospectus, in determining whether to purchase the shares
of Common Stock offered hereby. In addition, certain information included in
this Prospectus is forward-looking. Such forward looking information involves
significant risks and uncertainties that could cause actual future results to
differ significantly from those expressed in any forward-looking statements
made by, or on behalf of, the Company. See also "Management's Discussion and
Analysis of Financial Condition" and "Results of Operation - Forward Looking
Statements."

The Company operates a growing business in a competitive market.
There are a number of risks inherent to the Company's business. These business
risks should be considered in the context of the Company's business, which is
described under "Business." These business risks include the following:

LIMITED OPERATING AND SALES HISTORY

The Company first entered the market place in 1995, with the IPAD 5000
focused at Internet Service Providers. In 1997 the Models 2500 and 1200 were
released as products to serve the small-to-medium sized business market.
Through the second quarter of 1998, the Company has sold less than 1,100 units
of these products, so they have not yet gained significant market exposure or
demonstrable market acceptance. Given the absence of clear market acceptance
with respect to these two newly introduced products, which in turn are
projected to be responsible for approximately 90% of the Company's system sales
in the next year, there can be no assurance that the Company will achieve its
expected market penetration rates, and associated growth in sales revenues.

ANTICIPATED MARKET GROWTH/RELIANCE UPON THE INTERNET

The Company's anticipated future growth in sales revenue is dependent
upon the rate of growth of the market for its IPAD systems. Growth of this
market in turn is dependent, in part, upon both the rate of growth of the
Internet, and its reputation as a secure, architecturally stable, and reliable
communications medium. Should these conditions erode, the Company's sales
prospects may be adversely affected. Moreover, there is no assurance that the
Company will be able to capture an increasing or consistent share of the market
for Internet connector systems if the market grows as the Company expects.

RECENT LOSSES

In the fiscal year ended December 31, 1997, and the first two quarters
of fiscal 1998, the Company incurred losses. The Company does not expect to
operate profitably for at least the remainder of 1998, as the Company intends
to expand its sales and marketing expenditures, including developing a
wholesale distribution network and to increase selling, general and
administrative expenses. The Company's ability to restore profitability in
future reporting periods is uncertain.

SUFFICIENCY OF WORKING CAPITAL

The Company intends during fiscal 1998 and 1999 to continue rapid
expansion of sales and marketing expenditures to develop a North American
wholesale distribution network, resulting in significantly increased selling,
general and administrative expenses and capital expenditures to meet this rapid
expansion. These increased expenditures along with increased capital
expenditures are anticipated to consume working capital. There can be no
assurances that cash flow contributions from operations, coupled with presently
available working capital will be sufficient to fully fund the planned
expansion of sales and marketing activities, other increased expenditures and
losses incurred from this expansion. It is therefore anticipated that the
Company will require additional equity capital in the future, and there can be
no assurance that it will be available on terms deemed desirable by the
Company, if at all. In the event that cash flow from operations, if any,
together with the proceeds of any future offerings, is insufficient to meet all
of the expenses, the Company will be required to re-evaluate its planned
expenditures and allocate its total resources in such manner as the Board of
Directors and management deems to be in the best interest of eSoft.

-5-

<PAGE> 7
TECHNOLOGICAL ADVANCES AND OBSOLESCENCE

The Company operates within an industry subject to a rapid pace of
technological obsolescence. The Company will seek to continuously enhance its
products with technological improvements. Current technological improvement
projects include the development of encryption software to facilitate IPAD
supported virtual private network offering to become available when an industry
standard for VPN protocols is established. There can be no assurance as to the
ability of the Company to successfully and timely complete any or all of its
development projects in order to establish and maintain a position at the
leading edge of technological trends within its industry, and thereby maintain
or improve its competitive position in relation to other market participants.

COMPETITION; FEW BARRIERS TO ENTRY

The Internet connectivity business is highly competitive. A number of
the Company's competitors are very well established in the marketplace, with
larger sales volumes, broader brand name recognition, a wider base of technical
resources. Most of the competitors have greater financial resources than the
Company; two companies which the Company believes are primary competitors have
raised between $20 million and $40 million of equity capital. As the market
expands for products which perform in a manner similar to that of the IPAD
product line, it is expected that a broader range of both small and large
industry participants will enter the market place with competing products, as
there are comparatively few barriers to entry. As such competition increases,
industry margins on system sales may diminish. There can be no assurance that
the Company will be able to effectively compete against such competitors given
their entrenched market presence, or that the Company will be able to attain
and maintain anticipated gross margins over time.

PROPRIETARY PROTECTION

The Company has no registered trademarks nor has it filed any patent
or design utility applications in any jurisdiction. The absence of such
proprietary protection may diminish the ability of the Company to distinguish
itself from other industry competitors. In addition, while the Company
licenses its software to purchasers and restricts unauthorized use under its
licensing provisions, this does not protect the Company from an erosion of
potential revenue as a consequence of illicit software use and piracy.

NO PRODUCT LIABILITY INSURANCE

The Company does not presently carry product liability or errors and
omissions insurance. To the extent that the Company becomes subject to third
party liability claims, its ability to adequately protect its assets and
operations against potential liability exposure is uncertain.

RELIANCE ON KEY PERSONNEL; NO KEY MAN INSURANCE

The Company's founder, Philip Becker, who is Chairman, Chief Executive
Officer and Chief Technology Officer, is a key individual upon whom the Company
is likely to be reliant to attain its commercial objectives. The loss of his
services may impair the ability of the Company to attain its corporate
objectives. An employment agreement has been entered into between the Company
and Mr. Becker, but the Company does not presently carry key man insurance on
Mr. Becker's life.

REGULATORY REQUIREMENTS

The industry in which the Company operates is subject to a variety of
regulatory rules and requirements in the United States, Europe and other
countries where the Company hopes to establish markets. In particular, the
IPAD products require access to telecommunications carriers and are therefore
subject to regulation in the United States by the Federal Communications
Commission ("FCC") and by other governmental regulatory agencies in other
foreign countries. While the Internet is largely unregulated, changes in
telecommunication regulations in various countries might impact the marketing
of Internet related products such as the IPAD. The IPAD products use
components purchased from other manufacturers which have the required FCC and
foreign regulatory agency approvals and the Company relies upon verification of
compliance by those manufacturers. The Company also has acquired the requisite
CE product approval from the appropriate agency which permits the marketing of
IPAD products in the European Union. (The Company's products may, however,

-6-

<PAGE> 8
be subject to other regulatory requirements adopted in various countries. Any
such regulatory requirements could adversely affect the Company's ability to
effectively compete in any market where such regulations are adopted. See
"Business - Government Regulations".)

TELEPHONE CONNECTION COSTS AS IMPEDIMENTS IN FOREIGN COUNTRIES

A significant cost factor for users of the IPAD products in certain
countries is the cost of maintaining a telephone line committed to access to
the Internet. Deregulation of telephone line access has begun in Europe in the
last six months and telephone line access costs are expected to decline there,
and deregulation in South America is beginning, but there can be no assurance
as to when or at what pace any deregulation will have the effect of
significantly reducing the cost of phone service utilization 24-hours per day
and 7-days per week. With costs at their present levels, the demand for
Internet access and therefore for the Company's products, may mature slowly in
those countries affecting the Company's ability to penetrate those markets.

SHARES ELIGIBLE FOR FUTURE SALE; OPTIONS AND WARRANTS; DILUTION

Sales in the public market of substantial amounts of Common Stock
which have not previously been publicly sold could have an adverse effect on
the price of the Company's Common Stock. In addition to the 3,754,780 shares
offered hereunder, an estimated 2,000,000 shares are eligible for sale pursuant
to Rule 144 under the Securities Act of 1933, and the Company has granted
1,537,418 warrants and options to purchase shares of Common Stock at prices
ranging from $1.00 per share to $7.00 per share which may become available for
public sale in the future. In addition, the issuance of shares upon exercise
of such options and warrants, if exercised at prices below the then current
market price for the stock, would have a dilutive effect upon the value of the
shares then outstanding.

POSSIBLE STRATEGIC RELATIONSHIPS

The Company hopes to establish strategic alliance relationships with
computer component manufacturers and/or marketers and with telecommunications
companies which will permit the IPAD products to be sold in conjunction with
other products and telecommunications services. No such relationships have
been established as yet and there is no assurance that negotiations for such
relationships will be successfully completed. If the Company establishes such
relationships it may become heavily dependent upon such strategic alliance
partners to maintain and expand its presence in the marketplace and the greater
economic resources of the other parties to such relationships may force
significant reductions in prices at which the Company can sell its products
and thus adversely affect its margins and potential for profits.

CONCENTRATION OF SALES

During the last two fiscal quarters, the Company had three customers
which accounted for 10% or more of IPAD product sales during that period. The
three customers represented 15%, 14% and 11% of revenue for the six months
ended June 30, 1998. With such concentration of its sales, the Company is
exposed to significant declines in revenue in future periods if one or more of
the large customers discontinues or substantially reduces its purchases in
future periods. Moreover, the larger customers are electronic products
distributors which have recently become distributors of the IPAD products and
have purchased significant quantities of the products to establish inventories
of the distributors and their affiliated resellers or dealers. Unless the
products are promptly resold to end users, future sales to these distributors
will likely decline. Any significant decline in sales revenue would likely
have a material adverse impact on the Company's ability to attain or maintain
profitability.

NEW, UNDEVELOPED PUBLIC MARKET

The Company's Common Stock recently became listed and began trading on
the NASDAQ SmallCap Market. Prior to such listing, there has been no public
market for the Company's Common Stock in the United States. Since March 17,
1998, the Company's Common Stock has been traded on the Vancouver Stock
Exchange. There can be no assurance that an active public market on either the
NASDAQ SmallCap Market or the Vancouver Stock Exchange will develop or be
sustained. See "Market for Common Equity and Related Stockholder
Matters-Common Stock."

-7-

<PAGE> 9
YEAR 2000 ISSUES

The Company has identified year 2000 compliance deficiencies in its
TBBS product line and in early modules of a component of the hardware that
supports the IPAD products. All deficiencies are expected to be corrected by
software program fixes or revisions by early 1999 without material costs to the
Company. Other possible impacts of year 2000 issues by reason of possible
deficiencies have not been thoroughly evaluated and, therefore, some impact not
yet identified could have material adverse effect upon the Company. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Year 2000 Effect."

NO DIVIDENDS

The Company has not paid dividends in the past and does not anticipate
paying dividends in the near future. The Company expects to retain its earnings
to finance further growth and, when appropriate, retire existing debt.

USE OF PROCEEDS

The Company will receive no proceeds from the sale of Common Stock by
the Selling Stockholders pursuant to this Prospectus. For a discussion of the
intended use of the proceeds of the June 1998 Private Placement and the
Canadian Offering see the "Summary - June 1998 Private Placement and Initial
Public Offering in Canada."

WARRANTS

If all shares offered hereunder that are purchasable upon the exercise of
warrants are purchased, the proceeds to the Company from the Warrant exercise
will be $1,199,202.

-8-

<PAGE> 10
MANAGEMENT'S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the
financial statements and accompanying notes included elsewhere in the
Registration Statement.

LIQUIDITY AND CAPITAL RESOURCES

During the first quarter the Company completed a $340,000 private
placement in February and March 1998 of 340,000 shares of the Company's common
stock, all at a price of $1.00 per share to officers, directors, key employees
and consultants of the Company. The Company accepted subscriptions for 50,000
shares included in above at a price of $1.00, which was collected in April 1998.

In the first quarter of 1998 the Company converted the non-interest
bearing Note payable to related parties in the amount of $355,903 into 355,903
shares of the Company's common stock at a price of $1.00 per share.

In March 1998, the Company completed its initial public offering of
1,550,000 shares of the Company's common stock at an offering price of $1.00
per share. Additionally, the Agent was issued 110,000 shares of the Company's
common stock in the Canadian Offering along with warrants to purchase 250,000
shares of the Company's common stock at a price of $1.00 for the first 12
months and at a price of $1.15 for the next 12 months. The agent, subsequent
to March 31, 1998, exercised its right to purchase 250,000 shares of common
stock.

On June 15, 1998, eSoft completed the private placement of 1,468,941
shares of its common stock at a price of $4.25 per share for a total offering
of $6,243,000. The net cash proceeds to the Company from the private placement
were approximately $5,531,000 after payment of expenses of the offering,
estimated at $204,175, and payment of $507,825 (8.13% of the offering price)
commissions to the Agent, sub-agents, and finders who will also be issued
warrants to purchase 159,318 (10.85% of the offered shares) shares of the
Company's common stock at a price of US $4.25 in the first year and US $4.90 in
the second year.

In April 1998, eSoft issued 250,000 shares of its common stock at a
price of $1.00 per share for a total of $250,000, upon the exercise of agent
warrants issued in conjunction with the Company's March 1998 Initial Public
Offering to its Canadian agents.

As a result of the above-described transactions, the Company's cash
position increased by $5,844,000 since December 31, 1997 and its working
capital increased from $251,000 at December 31, 1997 to $6,794,000 at June 30,
1998. Management expects the Company to continue to incur losses and to
increase its accounts receivable as the current steep growth of sales is
expected to continue to accelerate. Management believes that its current cash
position and the anticipated receipts will be sufficient to meet its working
capital needs for the current fiscal year.

CASH FLOW - JUNE 30, 1998

During the six months ended June 30, 1998, cash increased by
$5,844,000. Adjustments to reconcile net loss resulted in an adjustment of the
use of funds by $181,000 from depreciation, amortization of software costs,
provision for loss on accounts receivables, and issuance of compensatory
options. Funds used in operating activities were ($1,423,000). Funds of
$479,000 was provided form operating activities from an increase of $334,000 in
accounts payables, $92,000 from an increase in accrued expenses, an increase in
deferred revenue of $44,000 and a decrease of other assets of $10,000.
Operating funds of $1,256,000 were used to finance the $1,025,000 increase in
accounts receivables, $120,000 increases in inventories, and $110,000 increase
in prepaids. Investments were made in capital equipment of ($118,000),
capitalized software development costs ($60,000), an increase in notes
receivables of ($2,200) for a total use of funds for investment activities of
($180,000). Financing activities provided $7,447,000 of cash proceeds and
conversion of debt. Cash in the amount of $1,787,000 was received during the
period from the Company's IPO and private placements of 2,516,000 shares

-9-

<PAGE> 11
of the Company's common stock and $5,673,000 from the June private placement
and collection of subscription receivable. Principal payments and debt
conversion on the Company's indebtedness reduced debt obligations by $374,000.
Deferred offering costs decrease by $281,000 from the completion of the
Company's fund raising from financing activities, and were offset against the
proceeds from the offering.

The Company anticipates expending $350,000 for external capital
expenditures. eSoft will continue to capitalize software development costs
consistent with its strategy of the development of IPAD software for the
marketplace.

RESULTS OF OPERATIONS

SIX MONTHS ENDED JUNE 30, 1998 COMPARED TO SIX MONTHS ENDED JUNE 30, 1997

REVENUES

Revenues for six months of operations totaled $1,855,000 compared to
revenues of $482,000 for the same period in 1997. This represents an increase
of $1,373,000 or 285% over the comparable six month period in 1997. The
increase is associated with the continued expansion of the Company's sales
effort of IPAD product both domestically and in the international marketplace.
The Company added three large domestic distributors and/or VARs and four
international distributors and/or VAR's in the first six months of the year
contributing 65% of the total sales for the year.

Gross profit margin was 62% of revenue ($1,156,000) compared to 63%
($301,000) for the six months ended June 30, 1997. It is anticipated that the
margins will be maintained at this level through the remainder of the fiscal
year with the current two-tier distribution approach.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, General and Administrative Expenses (SG&A) and Research and
Development Expenses increased $1,674,000 or 515% from $325,000 for the first
six months in 1997 to $1,999,000 for the same six months in the 1998 period.
Sales and marketing expenses increased $810,000 from $67,000 in 1997 to
$877,000 in 1998. The increases in expenditures are attributed to the addition
of sales and marketing personnel, consultants and outside services, travel
expenses, commission and marketing programs required to meet the ramp of the
Company's anticipated sales growth rates. The aforementioned expenditures
represented 60% of the total year to date expenditures for sales and marketing.
General and administrative expense increased $620,000 from $179,000 in the 1997
period compared to total expenses of $799,000 year to date. The increase in
SG&A is attributed to the Company's intentional plan to expand the sales volume
of the Company's requiring the addition of personnel. The Company has
maintained an average of 42% quarter-on-quarter sales growth rate over the last
five quarters. To accomplish this sales ramp, the Company's SG & A increased
an average of 70% quarter-on-quarter over the last five quarters. Amortized
software development costs total $102,000 for the period.

COSTS AND EXPENSES

Interest expense decreased $11,500 in the six months ended June 30,
1998 from $16,700 in 1997 to $5,300 in 1998. This decrease in interest expense
is attributed to the conversion of a significant portion of debt to equity in
the first quarter of 1998. The Company additionally continues to pay down its
term loan with the bank reducing interest expense.

NET INCOME (LOSS)

Net losses totaled $828,000 for the six months ended June 30, 1998,
compared to $40,000 loss for the same period in 1997, an increase of $788,000
loss over the same period. The net loss is associated with the increased SG&A
necessary to ramp quarterly sales growth rate. Losses are anticipated to
continue through the current fiscal year due to expenditures leading sales
growth rates.

-10-

<PAGE> 12
FISCAL YEAR ENDED DECEMBER 31, 1997 COMPARED TO FISCAL YEAR ENDED DECEMBER 31,
1996

REVENUES

The Company's revenues in the fiscal year ended December 31, 1997
declined from the fiscal year ended December 31, 1996 primarily as a result of
the decline in revenue from sales of the Company's TBBS product. TBBS product
sales accounted for $239,000 in revenue in 1996 (17% of total revenues), but
only approximately $62,000 (5% of revenue) in 1997. IPAD related product sales
in 1997 were $1,171,000, substantially unchanged from $1,167,000 in 1996, but
IPAD sales had declined 33% in the first nine months of 1997 from the
comparable 1996 period as marketing and sales activity were curtailed until the
fourth quarter of 1997 as a result of the Company's shortage of working
capital. Approximately 44% of the 1997 IPAD sales were recorded in the fourth
quarter when sales and marketing efforts were revived after the infusion of
approximately $329,000 in a private placement in September 1997.

The Company's gross profit margins were approximately 66%, an
improvement over the 57% margins realized in 1996. The 1997 margins improved
as a result of the IPAD product being produced internally instead of being
outsourced to contract manufacturers. The improvement in gross margins was
also attributed to reduced costs of raw material created by quantity purchases
and multiple vendor sourcing.

RESEARCH AND DEVELOPMENT EXPENDITURES

The Company conducts research and development through internal
research projects. Costs are incurred from time to time, in specific projects
that employ existing technologies for which feasibility previously has been
established to develop applications. Production costs for the development of
the software used for which technological feasibility has been established but
before the product is ready for sale, are capitalized when broad applications
are identified within its existing product lines. Costs for which
technological feasibility had been established, which were capitalized in 1997
totaled $233,000. The Company capitalized $440,000 for such expenditures in
1996. The Company incurred $57,000 of expenses relating to research and
development costs in 1997, compared to no such expenses in 1996.

OTHER EXPENSES

Selling, general and administrative costs ("SG&A") increased from
$631,000 (45% of sales) in fiscal 1996, to $922,000 (75% of sales) in 1997,
primarily because of the overt fourth quarter activities including expenditures
to build the organization by hiring professional management and personnel,
increases in new employee hiring, the relocation of the Company from Aurora,
Colorado to Boulder, Colorado, the introduction of the Model 1200 IPAD, the
production of support and sales collateral material, the recruitment of
international sales representatives, and the increase in inventories necessary
to support the increased revenue levels of fiscal year 1998. Sales and
marketing expenses for 1997 were reported as $77,544, a decrease of 35% below
the $120,259 spent in 1996, as a result of significant decreases in advertising
and trade show expenses, but general and administrative expenses were up 65% in
1997 to $844,800 from the 1996 level of $510,865. Consultant expense was also
higher as consultants were retained on an interim basis to develop the sales
support literature and brochures to direct the recruitment and hiring of sales
personnel and international representatives.

NET INCOME (LOSS)

The Company realized net income in the fiscal year ended December 31,
1996, but in 1997 the Company recorded a loss of $355,000, of which $193,000
was attributable to operations. The balance of the loss, $162,000, was
substantially a result of recording deferred taxes because the Company changed
its federal income tax status from an S Corporation to a C Corporation during
that period.

INCOME TAXES AND NET OPERATING LOSSES

As discussed in Note 5 to the accompanying financial statements, the
Company has recorded an expense to recognize deferred tax liability due to the
change in tax status from an S corporation to a C corporation in September
1997. The deferred tax liability primarily results from capitalized software
development costs being expensed for income tax purposes in the period such
costs are incurred.

At June 30, 1998 and December 31, 1997, the Company had net operating
loss carry-forwards of approximately $900,000 and $155,000 with expirations
through 2014. The valuation allowance at June 30, 1998 was established as the
Company is not able to determine that it is more likely than not that the
defined asset will be realized.

-11-

<PAGE> 13
YEAR 2000 EFFECT

The Company's TBBS product line has one deficiency associated with
year 2000 ("Y2K") for which a correction is scheduled for a revision release in
October 1998. Early modules of the IPAD 2500 and 4500 products shipped before
November 1, 1997 may include a BIOS in the computer hardware which is not Y2K
compliant. The number of IPAD units affected is estimated to be a small
percentage of the installed base. In early 1999 a software program will be
made available to test IPAD systems to assess compliance issues. With this
diagnostic software a software patch will update the BIOS and correct the
problem if it affects the unit. The cost to the Company of the revision to the
TBBS product and the BIOS software update to the computer hardware which the
IPAD software operates on is not expected to be material. All IPAD products
produced after November 1, 1997 are Y2K compliant until 2036. The Company has
tested the remainder of the IPAD system and connections of the IPAD product
line to other systems utilize IEEE standard protocols. The IPAD product will
not be affected by the lack of a connection to a non-compliant Y2K system.

The Company has not made a thorough evaluation of the possible impact
upon its operations or business of any other suppliers or customers, and
although the Company does not anticipate material impacts related to year 2000
problems, the possible impacts will not be known until a thorough review is
completed, which is expected to be at least March 31, 1999. Possible impacts
not yet identified could be material.

IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS

The Financial Accounting Standards Board has recently issued
Statements of Financial Accounting Standards that may affect the Company's
financial statements as follows:

In June 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No.130, Reporting Comprehensive
Income (SFAS 130), which establishes standards for reporting and display of
comprehensive income, its components and accumulated balances. Comprehensive
income is defined to include all changes in equity except those resulting from
investments by owners and distributions to owners. Among other disclosures,
SFAS 130 requires that all items that are required to be recognized under
current accounting standards as components of comprehensive income be reported
in a financial statement that is displayed with the same prominence as other
financial statements. SFAS 130 has been adopted and there was no affect on the
financial statements.

Also, in June 1997, FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information" which supersedes SFAS No.
14, "Financial Reporting for Segments of a Business Enterprise." SFAS No. 131
establishes standards for the way that public companies report information
about operating segments in annual financial statements and requires reporting
of selected information about operating segments in interim financial
statements issued to the public. It also establishes standards for disclosures
regarding products and services, geographic areas and major customers. SFAS
No. 131 defines operating segments as components of a company about which
separate financial information is available that is evaluated regularly by the
chief operating decision maker in deciding how to allocate resources and in
assessing performance. SFAS 131 is effective for financial statements for
periods beginning after December 15, 1997 and requires comparative information
for earlier years to be restated. Because of the recent issuance of the
standard, management has been unable to fully evaluate the impact, if any, the
standards may have on future financial statement disclosures. Results of
operations and financial position, however, will be unaffected by
implementation of this standard.

In October 1997, Statement of Position 97-2, Software Revenue
Recognition (SOP 97-2) was issued. The SOP provides guidance on when revenue
should be recognized and in what amounts licensing, selling, leasing, or
otherwise marketing computer software. SOP 97-2 is effective for transactions
entered into in fiscal years after December 15, 1997. In March 1998, SOP 98-4
was issued to defer for one year the application of certain provisions of SOP
97-2. Because of the recent issuance of these SOP's, management has been
unable to fully evaluate the impact, if any, these SOP's may have on future
financial statement disclosure.

-12-

<PAGE> 14
analysis. SFAS No. 132 is effective for years beginning after December 15,
1997 and requires comparative information for earlier years to be restated,
unless such information is not readily available. Management believes the
adoption of this statement will have no material impact on the Company's
financial statements.

FORWARD-LOOKING STATEMENTS

This prospectus contains certain forward-looking statements within the
meaning of Section 27A of the Securities Act and Section 21E of the Securities
Exchange Act of 1934 and the Company intends that such forward-looking
statements be subject to the safe harbors for such statements under such
sections. The forward-looking statements herein are based on current
expectations that involve a number of risks and uncertainties. Such
forward-looking statements are based on numerous assumptions, including, but
not limited to, the following: that significant increases in sales and
marketing personnel and expenditures will result in increased sales; that the
recently introduced IPAD 2500 and IPAD 1200 models will be readily accepted in
the market; that the industry trends perceived by the Company as described
under "Business" will continue to exist; that market segments targeted by the
Company will continue to grow and that the Company can successfully compete
with larger, more established competitors.

The foregoing assumptions are based on judgments with respect to,
among other things, future economic, competitive and market conditions, and
future business decisions, all of which are difficult or impossible to predict
accurately and many of which are beyond the Company's control. Accordingly,
although the Company believes that the assumptions underlying the
forward-looking statements are reasonable, any such assumption could prove to
be inaccurate and therefore there can be no assurance that the results
contemplated in forward-looking statements will be realized. The
forward-looking statements are subject to risks and uncertainties that could
cause actual results to differ materially from those set forth in or implied by
the forward-looking statements. Additional information about these risks and
uncertainties is included in the Company's reports filed with the Securities
and Exchange Commission on Form 10-KSB for the fiscal year ended December 31,
1997 and Forms 10-QSB for the quarters ended March 31, 1998 and June 30, 1998.

-13-

<PAGE> 15
BUSINESS

GLOSSARY

The following discussion includes many technical terms and
abbreviations and acronyms commonly used in the computer industry. A glossary
of these terms is provided in an appendix at page 37 of the Prospectus.

CORPORATE HISTORY

The Company was incorporated under the laws of the State of Colorado
on March 3, 1984. On February 17, 1998, the Company merged into a newly formed
Delaware corporation, and was thus reincorporated in the State of Delaware.

Through September 4, 1997, the Company had elected to be taxed as an
"S-corporation" for U.S. income tax purposes. Under this election the Company
was essentially taxed as a partnership. Accordingly, in lieu of corporate
income taxes, the shareholders were taxed on their proportional share of the
Company's taxable income individually. The Company withdrew the S-corporation
election after September 4, 1997 and is now subject to U.S. corporate income
taxes.

On August 27, 1997 the Company's board of directors authorized a stock
split of 63.1579 to 1. The Company has no subsidiaries.

BUSINESS HISTORY

The IPAD is designed to be a total Internet/Intranet connectivity
solution without the complexity and high cost of traditional solutions. It
affords the small-to-medium sized businesses, institutions, or educational
sites a full connectivity solution that is economical and easily installed and
managed by existing information systems' personnel. To complete the Internet
connection package for the customer, through major national access providers,
the Company can provide hardware connectivity options covering all the major
line features such as Analog, ISDN line, Leased Line, ADSL, Cable Modem, and
Lan Feed. The IPAD product line includes all other accessories needed to
complete the connection, such as turnkey web servers, line interface devices,
modems and rack equipment.

The Company's IPAD is designed to integrate key software and hardware
components to facilitate an Internet presence. This includes the functionality
of a router and a broad range of servers including full DNS, SMTP, POP3, world
wide web, FTP, Telnet and related applications. Also included is a capability
to provide for text-mode user access from data terminals or other hosts such as
BBS's. Given these features, the Company's IPAD product line can be used by
Internet service providers who resell Internet access to the public, as well as
by businesses which can find ready application for the technology, to enhance
internal communications and Internet access for their employees working through
their Internet service provider.

PRODUCT LINE AND SERVICES

THE IPAD 5000

The IPAD 5000 integrates Internet hardware and communications software
into a user friendly turnkey system, which does not require extensive technical
knowledge to support. Utilizing an Intel Pentium CPU, the device is typically
configured with 8 MB of RAM; a 1.2 GB hard drive; and a 1.44 MB floppy drive.
The hardware includes five open slots, and hence is designed to allow for
customized interface configuration. These interfaces may include an Ethernet
card, an ISDN terminal adapter, a V.35 leased line or Token Ring or extra
serial interfaces if desired. The software includes a basic

-14-

<PAGE> 16
Web Server, Telnet, an FTP Server, an E-mail Server, a Finger Server, a DNS,
and a Packet-Routing Firewall. Unlike certain competing products in the
marketplace, IPAD does not operate on a UNIX platform but rather is a purpose
built component, real time operating system, which allows for a high degree of
security, performance, and user flexibility.

THE IPAD 2500

The IPAD 2500 was introduced to the marketplace in the second quarter
of 1997. The IPAD 2500 is a desktop unit which contains a router with firewall
capabilities, a terminal server offering up to 8 serial ports, and the same
basic Internet connectivity provided by all of the Company's IPADs. Server
functions include a DNS, a POP3, E-mail, FTP, a SMTP, Telnet, a Finger Server,
and a basic WWW server. With less features than the Model 5000, it nonetheless
allows for more than one IP address and routing for up to two networks as well
as multiple web and FTP servers.

THE IPAD 1200

The IPAD 1200 was introduced to the marketplace in October 1997. This
system is also a desktop unit which can connect a business LAN of up to 150
users to the Internet using a single address. The hardware is an Intel Pentium
CPU with 8 MB of RAM, a 1.2 GB hard drive, a 1.44MB floppy drive, 2 serial
ports and a 10 MB Ethernet card. The IPAD 1200 comes standard with either a 56
KB modem, ISDN terminal adaptor or integral 56 KB leased line CSU/DSU or its
Internet feed. The product is designed for mass production without significant
customization for specific client needs.

ACCESSORIES

In the case of the Model 5000 (and to a lesser degree with the IPAD
2500), customers can order additional cards and accessories to more effectively
configure a device to suit their needs. Aside from an Ethernet card, users
have the option, with certain models, of purchasing an ISDN terminal adapter,
interfaces for T1 and fractional T1 leased lines, as well as extra serial
interfaces. As many as 96 serial ports can be accommodated within a Model 5000
with each card being capable of connecting up to 16 modems or terminals.

TECHNICAL SUPPORT SERVICES

Customers can also purchase a contract through which the Company
offers technical support services to address customers' specific application
needs. More focused than the general seminars, such technical support services
are designed to address concerns of individual clients for applications ranging
from the launching of their web presence, to the reconfiguration of their LAN
to optimize both efficiency and connectivity.

TBBS SOFTWARE

Until the mid-1990s, most of the Company's revenues were generated
from the sale of TBBS, its bulletin board system software package. As the life
cycle of this product aged, the Company found it essential to expand and
diversify its range of product offerings which in turn led to the development
of the IPAD. The Company expects to continue to generate residual revenues
from the sale of TBBS software at least through the 1998 fiscal year. However,
no further development or upgrading of the software is expected to be pursued
by the Company, as TBBS is progressively phased out of the market in favor of
more sophisticated communications products.

PLANNED NEW SOFTWARE PRODUCTS

The Company proposes to develop an IPAD-supported virtual private
network ("VPN") product. This product will require the development and
integration into the IPAD product of encryption software. The Company expects
to license the encryption software from a firm or firms specializing in this
technology. The Company has identified encryption software which it believes
will meet the needs of this proposed new product and has begun negotiating the
terms of a license. The Company has also begun research to identify the
important characteristics of a future VPN product offering.

The Company believes that the inclusion of the VPN technology in an
IPAD product will have considerable market appeal for prospective customers
that require secure network connections from remote locations. Development of
this

-15-

<PAGE> 17
proposed new product, however, is in a very early stage and there can be no
assurance that the Company will be able to license the necessary technology at
a reasonable cost, or at all, nor that the Company will be able to
satisfactorily integrate the encryption technology into the IPAD product in a
timely manner or at a cost which will permit the Company to effectively compete
with other products offering similar technology. Moreover, as an industry VPN
standard has not yet been established by the market, there can be no assurance
that the Company's IPAD-supported VPN product will meet such standard when
established.

UPGRADES AND UPDATES

The Company plans two updates per year including minor enhancements
and bug fixes. Updates are free and typically available over the Internet from
our web site.

The Company plans two upgrades per year which include bug fixes, major
enhancements and new products. Upgrades are distributed free of charge via
floppy disc to those with software support agreements, or for a fixed upgrade
fee to clients without software support agreements. The Company's next upgrade
is planned for release in the Fall of 1998.

OPERATIONS

Currently, in the US, the Company utilizes a combination of purchasing
sub-assemblies from a variety of sources, and undertakes final assembly and
software integration at its production facility in Colorado. Additionally,
with respect to Models 1200 and 2500, the Company entered into an agreement to
purchase the Model 1200 and 2500 in completed and finished form. Upon shipment
of the finished units to its production facility, the Company will install a
communication card. In the case of the Models 1200 and 2500, each unit is
tested, certain other quality assurance checks are undertaken, and the devices
are packaged. The Company maintains software security by control of a security
chip that is forwarded to the contract manufacturer permitting the software to
function. With respect to the somewhat higher performing Model 2500, the
modifications and degree of the Company's customization which is undertaken, is
less than that applicable to the Model 5000, but more vigorous than that
carried out in the context of a typical Model 1200. In all cases, the loading
of the Company's IPAD software is what serves to distinguish the Company's
product line from competing products, and what provides it with its key
performance capabilities.

The Company has engaged a contract manufacturer in Holland to
manufacture products for the European market. This manufacturer was chosen for
its existing requisite approvals and certifications. See "Business -
Government Regulations" below.

INTELLECTUAL PROPERTY

The Company has no patents, but regards its software as proprietary
and seeks to protect it by relying upon copyrights, trade secret laws, internal
nondisclosure agreements and transferability restrictions incorporated into its
software license agreements. The Company provides its software products under
a perpetual paid-up license agreement. Title does not transfer to the
customer. Program source listings are not released, which the Company believes
further protects against unauthorized transfers of the Company's proprietary
information, as well as the confidentiality of the Company's trade secrets.
The Company also uses a combination of software programming and hardware
devices to protect its products from unauthorized use or duplication.

Up until and including 1994, substantially all of the Company's
revenues were generated from the sale of TBBS software. IPAD product sales
commenced in 1995 and the product was released to the general public with the
introduction of the IPAD 5000 in 1996. The precursors to the IPAD 5000 (the
IPAD 4000 and IPAD 4500) had identical software as the IPAD 5000 but were
installed on 66 MHZ Intel 486 CPUs. In 1996, when the 133 MHZ Intel Pentium
CPU became available, all installed units of Model 4000 and Model 4500 were
replaced with Model 5000. The IPAD 2500 was introduced to the marketplace in
mid-1997. The IPAD 1200 was introduced and was available for purchase in
October 1997. Accessories, and services are an ongoing activity designed to
supplement and enhance the Company's product offerings, reputation, reliability
and industry stature.

-16-

<PAGE> 18
The Company conducts research and development through internal
research projects. Costs are incurred from time to time, in specific projects
that employ existing technologies for which feasibility previously has been
established to develop applications. Production costs for the development of
the software used for which technological feasibility has been established but
before the product is ready for sale, are capitalized when broad applications
are identified within its existing product lines. Costs for which
technological feasibility had been established resulted in $130,000 in costs
being capitalized in 1995, $440,000 in 1996, and $233,000 in 1997. The Company
incurred research and development expenses of $254,000 in 1995, $0 in 1996, and
$57,000 in 1997.

In the design of the IPAD software, the Company contracted with a
consultant to write certain of the software components. Pursuant to the
consultant agreement for these services the Company was required to pay
royalties to the consultant based upon future sales of the products. In March,
1998, this royalty commitment was terminated in consideration for the Company's
payment of a total of $60,000 to the consultant and the issuance of a warrant
to purchase 20,000 shares of the Company's common stock at $1.00 per share.

THE MARKET FOR THE PRODUCTS

The primary market being pursued by the Company consists of
small-to-medium size businesses "SMB's". The Company believes these SMBs
increasingly find it beneficial to host their own Internet infrastructure
rather than rely upon an Internet service provider for all of their Internet
access and connectivity needs. A secondary market consists of Internet service
providers which can benefit from the Company's IPAD integrated software and
hardware product line.

The Company believes that for most SMBs in the U.S. Canada, South
America and Europe, that high speed pipeline access to the Internet is
sufficiently important to rely upon an Internet service provider in order to
gain that advantage if it were not available in Internet connectivity products
such as the Company's IPAD products. With new advancements in Internet
software, however, individual companies, without a great deal of software
expertise, can now assume many of the responsibilities and functions which
heretofore have been carried out by Internet service providers on their behalf.
This includes control over a router, firewall, remote access server, a web
server, and mail server. Perhaps most importantly, rather than paying an
Internet service provider fees in order to offer individual e-mail addresses
plus Web Page hosting and Internet access to each of many employees, the IPAD
products can provide such services to a growing company and their employees in
a much more cost effective manner.

The Company has sold less than 1,100 IPAD units since the introduction
of its product line in 1995. In 1997, the Company sold 146 IPAD units. In
1995, 1996 or 1997, no one customer has accounted for more than 10% of the
Company's revenue. In the first six months of fiscal 1998, three customers
each accounted for 10% or more of the sales revenue.

INDUSTRY TRENDS

At one time, the combination of hardware and software that are
currently incorporated within an IPAD device required several pieces of stand
alone equipment, and complex software skills. This in turn created barriers to
market entry among SMBs seeking to host many of their own Internet functions.
Unless they maintained the requisite technical skills, it was more cost
effective for these companies to allow an Internet service provider to host
these services on their behalf.

The Company believes Web Page and e-commerce listing are two trends
within the marketplace are eroding this historical condition. First, the
burgeoning demand for e-mail and Internet access has had the effect of
increasing the costs borne by companies to provide widespread access to such
services among their employees, (notwithstanding general reductions in the unit
costs of Internet access as a whole). Second, the Company and its market
competitors have been able to take advantage of increasingly powerful and
flexible personal computer systems. Today, these flexible personal computer
systems are readily available at comparatively modest cost and with the
integration of appropriate software, they can provide an all in one solution to
many of the software and hardware requirements that had previously demanded a
variety of pieces of equipment and considerable software integration skills.
Additionally, the trend of declining telecommunication costs for 24-hour per
day, 7-days per week has made line access costs to the Internet more
affordable.

-17-

<PAGE> 19
As a consequence, the Company has observed a current industry trend to
increasingly allow companies to take control of certain key Internet management
tools that have previously been hosted by Internet service providers and to
progressively limit the role of the Internet service providers to that of
offering high capacity access to the Internet itself.

MARKETING PLAN

eSoft's primary marketing strategy is to position the IPAD model
1200/2500 into the small-to-medium business market to satisfy a growing demand
for Internet connectivity and presence. The SMB segment encompasses most
vertical industries, and constitutes a large majority of the worldwide
businesses and installed local area networks ("LAN"). It is estimated that
there were 30 million LAN's in the world in 1997 and that this will double to
60 million by the year 2002. Most of these networks are in the SMB segment,
with less than five percent connected to the Internet. Assuming that at least
10% of these businesses will utilize an all-in-one appliance such as the IPAD
to gain Internet presence by 2002, the market potential for IPAD type products
is at least $24 billion. While the SMB market is the primary target for the
IPAD model 1200/2500, the Company will continue to offer the model 5000 to
internet service providers and Fortune 1000 companies.

The Company believes the IPAD is positioned well to address the SMB
market opportunity described above. To the Company's knowledge, the IPAD is
the only all-in-one appliance that provides all of the required connectivity
and presence functionality. The end user retail prices of $3,995 and $4,995
for the model 1200 and 2500 respectively, represent about 1/10 the cost of the
typical multi-system solution deployed in the Fortune 1000 businesses--and the
IPAD is much easier to install and maintain. The Company believes the IPAD is
competitively priced as compared to the all-in-one Internet appliances offered
by its 3 or 4 known competitors and is easily differentiated in functionality,
ease-of-use, performance and scalability, and security.

The Company's primary distribution strategy is the classical two-tier
distribution channel, but with a concentration on those distributors,
value-added-resellers ("VAR's") and resellers that focus on the network and
telecommunications segments. Lead generation and pull-through support for the
distribution channel will be accomplished through a combination of focused
marketing programs such as participation in trade shows and seminars,
advertising programs and public relations, and establishing a channel
development sales force. Additionally, the Company is implementing an SMB
marketing program with telecommunications companies.

To assist the Company in aggressively implementing the above described
marketing and sales strategies, a Vice President of Marketing with 18 years
experience in the telecommunication industry, and a Vice President of Sales
with over 13 years of experience in two-tier distribution were hired in the
second quarter of 1998. In the first quarter the Company retained international
sales agents for Europe and Latin America, and established manufacturing and
customer support capability in Europe.

During the second quarter the Company added four more distributors,
two internationally and two domestically. In early June 1998, the Company
entered into a distribution agreement with its first major U.S. distributor,
COMSTOR Corporation, part of the General Electric family of companies and one
of the nation's fastest growing microcomputer distributors. COMSTOR has a
network of 7,000 resellers through which the Company's IPAD products will be
distributed. COMSTOR also offers customer service and technical support upon
on which purchasers of the IPAD products will be able to rely. In late June,
the Company signed a distribution agreement with a regional distributor located
in Texas with a network of over 750 resellers that primarily sell to
telecommunications companies.

To assist in continuing expansion of product distribution in the North
America the Company intends to add at least one more national and four more
regional distributors before year-end 1998. Additionally, discussions are in
process with candidates for worldwide distribution to satisfy the Company's
requirements for Europe, Latin America and Asia.

Significant additions to the eSoft sales team are planned for the
third quarter and will include incremental sales managers and distribution
sales reps, plus several channel development representatives located in
high-density cities throughout the U.S., Canada, Europe and South America. The
distribution sales representatives will focus on the recruitment, management,
support and productivity of the distributors. The channel development
representatives will focus on assisting the VAR's and resellers to develop
market awareness in their respective geographic areas. Also, a
telecommunication marketing representative will assist with the implementation
of the SMB program into the

-18-

<PAGE> 20
telecommunications companies. The SMB marketing program is now being
introduced into many top telecommunications companies in the U.S. The Company
plans to launch at least two of these programs in the third quarter with
significant lead generation and revenue contribution visible in the fourth
quarter. The Company expects to complete its plan to outsource the
manufacturing of all IPAD model 1200/2500's early in the third quarter of 1998.

COMPETITION

Competition among the industry participants is based upon a number of
factors including product features, type of user primarily serviced, reputation
of the Company, ease of installation or use, reliability, cost, service
availability and other factors. The Company believes that its principal
competitive advantages are the product features, simplicity and ease of
installation and the availability of technical support for the product and the
customer. The Company's products are also designed to meet the specific needs
of the smaller to mid-sized companies that are the Company's target market.
For example, while many Internet connectivity devices are Unix-based systems
designed to support more complex operations generally required by larger
corporations, the Company's products emphasize use of a DOS based system which
is thought by management to be more user friendly as compared to those
operating on Unix platforms.

The Company's competitors are comprised of both well-established and
recognized industry participants (such as Sun Microsystems, Inc.) and smaller
corporations in some respects similar to the Company. Both groups produce
products which in terms of fundamental connectivity attributes are similar to
those currently offered by the Company. Among the more prominent industry
participants at present are companies such as Whistle Communications, Inc. of
Foster City, California; Apexx Technologies, Corp. of Boise, Idaho; FreeGate
Corporation of Sunnyvale, California; and iPlanet, Inc. of Sunnyvale,
California. While many other companies offer products that are either
advertised or perceived as containing most of the all-in-one feature set, the
Company believes many of these products provide less functionality than the
IPAD or other all-in-one systems. These products include simple routers and
firewalls, a router and web server combination, a router and e-mail server
combination, for example.

Whistle Communications, Inc. is a private corporation established in
1995. Whistle introduced the InterJet product line, a network office device
that reportedly delivers Internet connectivity to small offices of up to 100
employees or less. The InterJet provides e-mail, Web access, and Web
publishing, DHCP, DNS, firewall and communications ports. Whistle's product
line includes the InterJet 100/120/140/200 providing line access speeds of
33.6k, ISDN (internal and/or external modem), Frame Relay, Fractional T1
through full T1 (Frame Relay and T1 connections require CSU/DSU).
Additionally, the InterJet 200's provide dual Ethernet ports connecting
optional public Web servers to form a perimeter network outside the InterJet's
firewall. The InterJet 100, 120, 140 and 200 have suggested prices of $1,995,
$2,695, $2,995 and $3,495, respectively.

The InterJet is currently distributed in the U.S. through over 150
regional ISPs and one national ISP partner and two-tier distribution. The
InterJet is also available in Norway through Telenor Nextel, Scandinavia's
leading ISP. In Japan, the company has signed distribution agreements with
Ricoh Company Ltd., a leading supplier of office automation equipment, and with
Nippon Telegraph and Telephone (NTT). Whistle employs 70 with financing to
date of $32.8 million from investors that include Institutional Venture
Partners, Mayfield Fund, Ricoh and OCI (South Korea).

FreeGate founded in 1995 and located in Sunnyvale, CA, is funded by
the leading high-tech investment firms: Brentwood Venture Capital, ACCEL
Partners, Integral Capital Partners, and AT&T Ventures. FreeGate provides a
Multi- services Internet Gateway in an all-in-one system allowing smaller
organizations with as few as five or as many as 200 users to access the
internet. The Multi-services Internet Gateway provides e-mail, Web access, and
Web publishing, DHCP, DNS, firewall, remote access, remote management, and VPN.
The Multi-service Internet Gateway is an Intel processor based product with two
hard drives, ECC Memory, and an on-board uninterruptible universal power
supply. The Multi-service Internet Gateway allows line access speeds of 56k
Leased Line, ISDN U and S/T, Frame Relay, Fractional T1 through full T1 and
external xDSL interface.

FreeGate has partners with major carriers, Internet service providers
and VARs, as well as the top third-party Internet applications developers to
provide a comprehensive solution to customers. Partners include
Hewlett-Packard, Pacific Bell, UUNET, Net One Systems of Japan, Net Objects and
Micron CMS among many others.

-19-

<PAGE> 21
iPlanet, Inc. is a private corporation reportedly established in
January 1996. As is the case with the Company, iPlanet provides
fully-integrated turn-key Internet connectivity solutions. iPlanet has
developed the IPS series of products which provide small to medium sized
businesses access to the Internet and Web hosting capabilities. The IP-168 is
available in a variety of models to accommodate speeds ranging from 28.8K
dial-up to T1 dedicated lines. It incorporates router capabilities, and
supports a LAN print server. It includes a Web server, an e-mail server
(compatible with popular mail packages such as Eudora, and Microsoft Mail), and
standard mail protocols (POP2/3, IMAP3 and SMTP). The product is compatible
with both Microsoft's Windows and Unix operating systems. The IPS-PRO is a
rack mounted version of the IPS 168 which is designed for larger organizations
of about 200 people. The IPS PRO operates with a Pentium 133 MHZ
microprocessor, and offers 32 MB RAM and a dual Ethernet connection. In
addition to the standard e-mail and web servers, the IPS PRO supports a Domain
Name Service Protocol, and can also support remote access users and file
sharing. It also includes a firewall (and related software elements known as
"proxies"). To complement the IPS-168, iPlanet offers a variety of add-on
modules to provide fax, virtual private networking, and e-mail enhancing
capabilities.

Sun Microsystems, Inc. offers Internet servers referred to as "Netra
i" which accommodates high-volume Web site management. Netra i software comes
with Web server (Netscape Enterprise) and Web authoring software. Electronic
mail, a Domain Name Server and FTP functions are also fully integrated, as is
firewall security. Netra Internet servers operate in conjunction with Solaris
and Unix operating systems. Until recently, Netra i was classified as a fully
integrated series of Internet servers. However, software and hardware
components are now sold separately.

As is the case with the Company, most industry competitors produce an
array of products. Some are relatively inexpensive entry level devices, which
in some respects can be compared to the IPAD 1200. Typically, these are
designed with no significant degree of individual customization. Some products
are similar to the IPAD 5000 in that they provide for a substantial degree of
customization, and can accommodate multiple interfaces, and more than one
hundred individual users on a LAN with little difficulty.

Cross-comparisons indicate that several competing products incorporate
features similar to those offered by IPAD products (in terms of hardware and
software components), although they may provide varying degrees of
functionality, which in turn accounts for pricing variances. Products which
would likely compete with either the IPAD or the IPAD 5000 can either cost more
or less in relation to the IPAD depending upon their technical specifications.

Some competitors already possess well-established distribution
networks or have formed strategic collaborations with key industry players.
Others such as Sun Microsystems, Inc. have much greater technical and financial
resources compared to the Company. The ability of the Company to effectively
compete against such firms cannot be assured, as they are already well
established.

AVAILABILITY OF RAW MATERIALS AND SEMI-FINISHED GOODS

The computers which the Company utilizes to operate its software,
whether purchased in finished form, or as sub-assemblies, computer boards,
software programs and accessories which are assembled at the Company's
production facility from semi-finished goods, all represent widely available
materials and components in the marketplace. The Company has the ability to
source such goods from a wide range of prospective suppliers, depending upon
pricing, delivery, quality assurance and related considerations. In
combination, the Company's IPAD software represent a combination of "off the
shelf" operating systems and related software licensed from third parties,
working in concert with what the Company considers to be its own proprietary
software, developed in-house. The Company does not anticipate that the
sourcing of such materials is likely to become an impediment to its growth and
expansion.

CONCENTRATION OF SALES

The Company has six distributors which accounted for 61% of the
Company's sales through the six months ending June 30, 1998. Sales composition
through the six months ended June 30, 1998 include 41% for international
destinations and 59% for the domestic market. The six distributors that make
up the majority of the Company's six months sales represent 73% of the total
accounts receivable, with one customer representing 19% of the total accounts
receivable on June 30, 1998.

-20-

<PAGE> 22
The Company has three distributors which each comprise 10% or more of
the sales through the six months ending June 30, 1998. The three distributors
represent 15%, 14% and 11% of the sales revenue for the six months ended June
30, 1998.

GOVERNMENT REGULATIONS

As the Company's products require access to telecommunications
carriers, the products are subject to regulation by the Federal Communications
Commission ("FCC"). The Company's IPAD products use components purchased from
other manufacturers which have the required FCC approvals and the Company
relies upon the certification of compliance furnished by those manufacturers .
No testing or certification of the final assembled products offered by the
Company is required. Since the Company's products rely upon electrical power,
certain standards with respect to electrical safety must also be met. The
manufacturers of purchased components obtain the certification of testing
laboratories such as Underwriters Laboratories ("UL") and the Canadian
Standards Association and the Company again relies upon those certifications
without the necessity for certification of the final assembled products. The
Company believes there are no other material U.S. federal or state regulations
which must be satisfied to permit the sale of its products in the U.S.

The Company has acquired requisite "CE" product approval to permit
IPAD products to be marketed in the European Union. The Company has entered
into an agreement with a subcontract manufacturer located in Holland. This
subcontract manufacturer was chosen for its existing requisite approvals and
certifications held, including ISO 9002 certification and it is investigating
European safety standard requirements for the IPAD products.

As the Company's products require access to telecommunications
carriers, the products are subject to regulation by selected countries of the
European Union. The Company has not yet ascertained which approvals and
certifications are required to obtain access to the various telecommunications
carriers in Europe. There can be no assurance that the necessary approvals
will be obtained without extended delays, or at all.

EMPLOYEES

As of August 1, 1998, 22 people were employed by the Company, all on a
full-time basis, and three persons were performing services for the Company on
a contract basis. The Company believes its employee relations are excellent.

DESCRIPTION OF PROPERTY

The Company's offices are located at 5335 Sterling Drive, Suite C,
Boulder, Colorado 80301. The Company leases approximately 5,300 square feet of
space at this location pursuant to a lease entered into in November 1997, which
expires October 31, 2000, at a rent of approximately $58,000 per year.

The Company's production and warehouse facility are located at 6560
Odell Place, Suite 6, Boulder, Colorado 80301. The Company leases 2,878 sq.
ft. of space at this location under a lease entered into in July 1998, which
expires January 31, 1999, at a rent of approximately $1,799 per month. The
production and warehouse facility are being relocated to this facility from the
office location to accommodate additional administrative, sales and marketing
personnel at the main office.

The Company also remains obligated until November 1998 on a lease
covering 1,300 out of 7,500 square feet of lease space that the Company
formerly occupied in Aurora, Colorado. Rental on this 1,300 square feet is
approximately $13,000 per year. The Company hopes to sublet this space in the
near future, but at present the Company is using that space for storage.

-21-

<PAGE> 23
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS

DIRECTORS AND EXECUTIVE OFFICERS

The Company's Certificate of Incorporation and Bylaws provide that, to
the furthest extent permitted by applicable law in effect from time to time, no
director or officer of the Company shall have any personal liability for
monetary damages to the Company or its shareholders for breach of his fiduciary
duty as a director or officer, except that indemnity is not provided to a
director or officer whose conduct involves (i) a breach of the director's or
officer's duty of loyalty to the Company or its shareholders, (ii) acts or
omissions not in good faith or which involve intentional misconduct or a
knowing violation of the law, (iii) unlawful distributions, and (iv) any
transaction from which the director or officer derived an improper personal
benefit.

The following is a list of the current directors and senior officers
of the Company, their addresses, current positions with the Company and
principal occupations during the past five years:
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------------------
NAME AND POSITIONS PRINCIPAL OCCUPATION FOR PREVIOUS FIVE YEARS
- ----------------------------------------------------------------------------------------------------------------------
<S> <C>
Philip L. Becker Age 51. Chairman, Chief Technology Officer and Chief Executive
Chairman, Chief Executive Officer, Chief Officer of the Company since September 1997; President of the
Technology Officer and Director Company from July 1985 to September 1997; Director of the
Company from 1984 to present. Since February, 1997, Director
of CANnect Communications, Inc.

REGIS A. FRANK(1) Age 52. President and Chief Operating Officer of the Company
President, Chief Operating Officer and since January 1998; Vice-President, Marketing and Sales, of
Director Sigmacom Corporation, a software developer and integration
services company, from May 1997 to December 1997; President
of Team Advisors, a business and marketing consulting
company, from November 1995 to April 1997; President and Chief
Executive Officer for SecaGraphics, Inc., a software development
company from September 1986 to October 1995.

MICHAEL W. JOHNSON(1)(2) Age 36. President, CEO and Director, INFONOW Corporation, Denver,
Director Colorado (teleservices that help business clients improve their
customer services) since 1995; Engagement Manager, McKinsey &
Company, Inc., consultants, Dallas, Texas and Amsterdam, Netherlands
from 1990 to 1995.

ROBERT B. LOUTHAN(1)(2) Age 56. President of RBL Management Sciences, a management, marketing
Director and sales consulting company, since 1986. Director of GN
Danavox, Inc. since June 1997.

RICHARD B. RICE(2) Age 47. Since March 1998, President, CEO and Director of CANnect
Director Communications, Inc., a telecommunications company that
provides voice, data and Internet services to the Canadian
market. Owner, The Costwatch Consulting Group, Inc., a
telecommunications consulting company, since 1989.

THOMAS R. TENNESSEN Age 39. Secretary, Treasurer and Chief Financial Officer of the
Secretary, Treasurer and Chief Financial Company since April 9, 1998. Formerly financial consultant from March
Officer 1997 to April 1998; Chief Financial Officer of Topro, Inc.,
Denver, Colorado, a publicly-held system integrator from
September 1994 to March 1997.
</TABLE>

-22-

<PAGE> 24
<TABLE>
<S> <C>
ROBERT C. HARTMAN Age 38. Vice-President-Engineering of the Company since January 1993;
Vice President-Engineering Senior Software Engineer for the Company from 1990 to 1993;
President of Spark Software, a computer consulting company from
1986 to 1990; Senior Software Engineer and Project Leader for
Automatrix, Inc., a software development company, from 1983 to 1986.

JASON M. ROLLINGS Age 36. Vice-President-Operations of the Company since November 1997;
Vice President - Operations Director of Factory Operations for Micromotion Inc., an electronics
manufacturer, from July 1997 to October 1997; Director of Manufacturing
for Hi-Tech Manufacturing, a printed circuit board and computer
manufacturer, from April 1995 to July 1997; Director of Manufacturing
for Codar Inc., a military computer manufacturer, from September 1988 to
March 1995.

JAMES R. BELL Age 44. Vice President-Marketing of the Company since April 1998; Senior
Vice President - Marketing V.P.-Operations for Phoenix Network, Inc., from January 1990 to April 1998.

JAMES M. LOVE Age 39. Vice President-Sales of the Company since June 2, 1998.
Vice President - Sales Co-founder of Data Storage Marketing, Inc. in 1987 and served as
Vice President of Sales and Marketing growing the computer distributor to
$120 million in annual sales when General Electric acquired the company
in 1997. President of JML Consulting, a mechanical engineering consulting
firm, from 1982 to 1986.
</TABLE>

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

(1) Member, Compensation Committee

(2) Member, Audit Committee

Messrs. Becker, Frank, Tennessen, Hartman, Rollings, Bell and Love are
all full-time employees of the Company.

ELECTION OF DIRECTORS

Messrs. Becker, Frank, Johnson, and Louthan were elected as Directors
of the Company by the stockholders at a meeting on February 10, 1998. On March
16, 1998, the Directors elected Richard B. Rice as a Director. All Directors
hold office until the next annual meeting.

-23-

<PAGE> 25
EXECUTIVE COMPENSATION

The following tables contain disclosure regarding compensation awarded
to, earned by, or paid to the named executive officers.

EXECUTIVE COMPENSATION TABLE

<TABLE>
<CAPTION>
Long Term Compensation
------------------------------------
Annual Compensation Awards Payouts
------------------------------------ ----------------------- ------------
Year Securities
Ended Restricted Underlying
Name and December Other Annual Stock Options/ LTIP All Other
Principal Position 31, Salary($) Bonus($) Compensation($) Awards(s)($) SARs(#) Payments($) Compensation($)
<S> <C> <C> <C> <C> <C> <C> <C> <C>
PHILIP L. BECKER, 1997 100,000 -- -- -- -- -- --
Chief Executive 1996 60,000 -- -- -- -- -- --
Officer(1) 1995 45,000 -- -- -- -- -- --

J. WAYNE FARLOW(2) 1997 120,000(3) -- -- -- -- -- --

</TABLE>

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

(1) A detailed description of the employment agreement between the Company and
Mr. Becker follows under "Certain Relationship and Related Transactions"
below.

(2) Served as CEO from September 2, 1997 to November 7, 1997. Mr. Farlow
received a salary of $10,000 per month while serving as CEO. Pursuant to
the Severance Agreement described below under "Certain Relationships and
Related Transactions," the Company paid Mr. Farlow's salary through March
7, 1998.

(3) Reflects Mr. Farlow's salary on an annual basis. As he served as CEO from
September 2, 1997 to November 7, 1997, the Company actually paid him
$40,000 in salary for 1997.

OPTIONS/SAR GRANTS IN LAST FISCAL YEAR

Prior to the adoption of the Stock Option Plan described below, no
stock options were ever granted to or exercised by executive officers of the
Company.

In February 1998, the Board of Directors and shareholders of the
Company approved an amended Stock Option Plan, originally adopted in August
1997 (the "Plan"), which provides for incentive stock options and non-statutory
options to be granted to officers, employees, directors and consultants to the
Company. Options, to purchase up to 900,000 shares of the Company's Common
Stock may be granted under the Plan. Terms of exercise and expiration of
Options granted under the Plan may be established in the discretion of an
Administrative Committee appointed to administer the Plan or by the Board of
Directors if no Committee is appointed, but no option may be exercisable for
more than five (5) years.

-24-

<PAGE> 26
In the fiscal year ending December 31, 1997, stock options were
granted as follows:

Option/SAR Grants in Last Fiscal Year

<TABLE>
<CAPTION>
% of Total Options
Number of Granted
Shares Underlying to Employees in Exercise Expiration
Name Options Granted Fiscal Year Price Date
<S> <C> <C> <C> <C>
Philip L. Becker 200,000(1) 36% $1.00/share 9/2/2002

J. Wayne Farlow 60,000(2) 10% $ .50/share 9/2/1998(2)

J. Wayne Farlow 200,000(3) 36% $1.00/share 3/17/2003(3)

J. Wayne Farlow 100,000(3) 18% $2.00/share 3/17/2003(3)

</TABLE>

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

(1) No options were exercised during the fiscal year ended December 31, 1997.

(2) Pursuant to the Severance Agreement described below, Mr. Farlow exercised
this option on December 19,1997 and purchased the shares on February 20,
1998.

(3) Upon Mr. Farlow's resignation on November 7, 1997 as described below, these
options expired.

Aggregated Options/SAR Exercises FY-End Option/SAR Values

<TABLE>
<CAPTION>
(a) (b) (c) (d) (e)

Number of Securities Value of Unexercised In-
Shares Underlying Unexercised the Money Options/SARs at
Acquired on Value Options/SARs at FY-End(#) FY-End(#) Exercisable/
Name Exercise Realized Exercisable/Unexercisable Unexercisable
<S> <C> <C> <C> <C> <C>
Philip L. Becker - 0 - - 0 - 200,000 (U) $ 0
Chairman & CEO

J. Wayne Farlow 60,000(1) $30,000 - 0 - $ 0

</TABLE>

- ------------------------------
(1) Pursuant to the Severance Agreement described below, Mr. Farlow exercised
this option on December 19,1997 and purchased the shares on February 20,
1998.

During the fiscal year ended December 31, 1997, the Company did not
make any long-term incentive plan awards not disclosed above.

DIRECTOR COMPENSATION

The directors of the Company are not currently compensated for serving
as directors, but each director has been granted an option to purchase 18,000
shares of Common Stock at $1.00 per share. Mr. Becker and Mr. Frank also
receive compensation as officers and Mr. Louthan as a consultant. See "Certain
Relationships and Related Transactions - Consulting Agreement - Robert B.
Louthan".

-25-

<PAGE> 27

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The Company has a total of 6,658,002 shares of Common Stock issued and
outstanding. The following table sets forth information regarding beneficial
ownership of Common Stock of the Company and options to purchase Common Stock
that are currently exercisable or exercisable within sixty days of the date of
this Prospectus held by (i) each person or group of persons known by the
Company to own beneficially five percent (5%) or more of the outstanding shares
of the Company's Common Stock, (ii) each director of the Company, (iii) each
executive officer named in the Executive Compensation Table and (iv) all
executive officers and directors of the Company as a group. Unless otherwise
indicated, the shareholders listed below have sole voting and investment power
with respect to the shares reported as beneficially owned.

<TABLE>
<CAPTION>
Amount and Nature of
Name and Address of Beneficial Owner Beneficial Ownership Percent of Class
- ----------------------------------------------- -------------------- ----------------
<S> <C> <C>
Philip L. Becker, Director, Chairman and 1,012,667(1) 15.05%
CEO .......................................
5335 Sterling Drive, Suite C
Boulder, CO 80301

Regis A. Frank, President, Chief Operating 70,250(2) 1.05%
Officer and Director ......................
5335 Sterling Drive, Suite C
Boulder, CO 80301

Michael W. Johnson, Director ................ 26,050(3) .39%
1875 Lawrence Street
Denver, CO 80302

Robert B. Louthan, Director ................ 14,000(4) .21%
P. O. Box 4966
Vail, CO 81658

Richard B. Rice, Director ................... 23,000(5) .35%
5380 Lookout Ridge
Boulder, CO 80301

Opus Capital Fund, LLC ...................... 527,500(6) 7.82%
1113 Spruce St.
Boulder, CO 80302

Daryl Yurek ................................. 592,529(7) 8.63%
1041 Kalmia Avenue
Boulder, CO 80304

J. Wayne Farlow, Former Director 180,000 3.00%
and CEO(8) ................................

Directors and Executive Officers ............. 1,253,422(9) 18.83%
as a group

</TABLE>

- ------------------------
(1) Includes 72,667 options exercisable presently or within 60 days.

(2) Includes 45,250 options exercisable presently or within 60 days.

(3) Includes 5,250 options exercisable within 60 days.

(4) Reflects 14,000 options exercisable presently or within 60 days.

(5) Includes 3,000 options exercisable presently or within 60 days.

-26-

<PAGE> 28
(6) Includes 87,500 shares purchasable upon exercise of warrants.

(7) Includes 89,000 shares beneficially owned by Mr. Yurek and held in the
name of the Daryl F. Yurek Self Employed Pension of which Smith Barney
Inc. is custodian. Includes warrants to purchase 260,200 shares of Common
Stock exercisable presently or within 60 days.

(8) Served as CEO from September 2, 1997 to November 7, 1997.

(9) Includes 158,973 options exercisable presently or within 60 days.

SELLING STOCKHOLDERS

The following table sets forth certain information regarding beneficial
ownership of Common Stock as of July 28, 1998, after giving effect to the June
1998 Private Placement and the Canadian Offering by the stockholders selling
shares in this offering.
<TABLE>
<CAPTION>

Shares Shares
Beneficially Shares Beneficially Post-
Owned Pre-Offering Offered Owned Offering
Pre- Percentage in the Post- %
Name and Address Offering Ownership* Offering Offering Ownership(8)
- ----------------------------------- ------------ ------------ ---------- ------------- -------------
<S> <C> <C> <C> <C> <C>
Opus Capital Fund, LLC ............ 527,500(1) 7.82% 527,500(1) 0 0%
1113 Spruce Street
Boulder, CO 80302

Daryl Yurek ....................... 592,529(2) 8.63% 592,529(2) 0 0%
1041 Kalmia Avenue
Boulder, CO 80304

W. Terrance Schreier .............. 314,976(3) 4.66% 314,976(3) 0 0%
1942 Broadway, Suite 303
Boulder, CO 80302

Copeland Consulting Group, Inc..... 320,917(4) 4.75% 320,917(4) 0 0%
5373 Lookout Ridge Drive
Boulder, CO 80301

Michael W. Johnson, Director ...... 26,050 .39% 15,000 11,050 .17%
1875 Lawrence Street
Denver, CO 80202

Regis Frank, Pres., COO, .......... 70,250(5) 1.05% 25,000 45,250(5) 68%(6)
Director
5335 Sterling Drive, Suite C
Boulder, CO 80301

Wayne Farlow, Former CEO .......... 180,000 3.00% 180,000 -0- 0%
4020 Pinon Drive
Boulder, CO 80303

Robert C. Hartman, Jr., VP- Eng.... 55,389(5) .83% 40,000 15,389(5) 23%
3837 S. Olathe Circle
Aurora, CO 80013

James M. Love, VP-Sales ........... 30,000 .45% 20,000 10,000 0%
826 Trail Ridge Drive
Louisville, CO
U.S.A. 80027
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

-27-

Shares Shares
Beneficially Shares Beneficially Post-
Owned Pre-Offering Offered Owned Offering
Pre- Percentage in the Post- %
Name and Address Offering Ownership* Offering Offering Ownership(8)
- ----------------------------------- ------------ ------------ ---------- ------------- -------------
<S> <C> <C> <C> <C> <C>
Jason M. Rollings, VP Oper ......... 16,667(5) .25% 10,000(6) 6,667(5) .10%
5335 Sterling Drive, Suite C
Boulder, CO 80301

Cathy Lea, Controller .............. 34,444(5) .37% 30,000 4,444(5) .07%
5335 Sterling Drive, Suite C
Boulder, CO 80301

Chris Blaise, Software Engineer .... 12,222(5) .18% 10,000 2,222(5) .03%
5335 Sterling Drive, Suite C
Boulder, CO 80301

Joe W. Green, Salesperson .......... 59,444(5) .89% 55,000 4,444(5) .07%
2182 S. Grant St
Denver, CO 80210

Paul MacNeal ....................... 50,000 .75% 50,000 -0- 0%
First Marathon Securities
2000-400 Burrard Street
Vancouver, BC V6C 3A6

Robert C. Hartman, Sr .............. 15,000 .23% 10,000 5,000 .08%
3837 S. Olathe Circle
Aurora, CO 80013
Julie Green ........................ 15,000 .23% 15,000 -0- 0%
34 East Elm
Chicago, IL 60604

Concorde Bank Limited .............. 17,000 .26% 17,000 -0- 0%
Corporate Centre
Bush Hill & Bay Street
Bridgetown, Barbados

Credit Lyonnais (Suisse) S.A ....... 22,000 .33% 22,000 -0- 0%
Case Postale
1211 Geneve 11
Switzerland

Ranit Ltd. ......................... 17,000 .26% 17,000 -0- 0%
c/o Sonderegger Consulting
Schifflande 5
8001 Zurich, Switzerland
Helaba (Schweiz) S.A ............... 17,000 .26% 17,000 -0- 0%
Landesbank Hessen - Thuringen AG
Boraenstr. 16, Postfach
8022 Zurich, Switzerland

Helaba (Schweiz) S.A ............... 24,000 .36% 24,000 -0- 0%
Landesbank Hessen - Thuringen AG
Boraenstr. 16, Postfach
8022 Zurich, Switzerland
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

-28-

Pictet & Cie ................... 17,000 .26% 17,000 -0- 0%
for account van Daaku & Cie S.A
29 bd Georgestown
4211 Geveve 11, Switzerland

Lloyds Bank PLC ................ 17,000 .26% 17,000 -0- 0%
1, Place Bel-Air
Case Postale 5145
Ch. 1211, Geneve 11
Switzerland

C. Channing Buckland ........... 33,000 .50% 33,000 -0- 0%
2200 - 609 Granville Street
Vancouver, B.C. V7Y 1H2

Eric Garabedian - Banque NSM ... 17,000 .26% 17,000 -0- 0%
3 Avenue Hoche
75008 Paris
France

Gerald Williams ................ 17,000 .26% 17,000 -0- 0%
5728 - 125 A. Street
Surrey, B.C. V3X 3G8

Marint Limited ................. 100,000 1.5% 100,000 -0- 0%
c/o 7 Rue du Gabian
MC 98000, Monaco

BGG Banque Gevevoise de Geston . 17,000 .26% 17,000 -0- 0%
Rue Rodolphe-Toepffer 15
1211 Geneva 3
Switzerland

Brian Harwood .................. 17,000 .26% 17,000 -0- 0%
6066 Blink Bonnie Road
West Vancouver, B.C. V7W 1V8

Banque SCS Alliance SA ......... 35,000 .53% 35,000 -0- 0%
11, Route de Florissant
Case Postale 3733
1211 Geneve 3
Switzerland

Welcome Opportunities Ltd....... 125,000 1.88% 125,000 -0- 0%
711 - 675 West Hastings Street
Vancouver, B.C. V6B 1N2

Guy K. Cook .................... 17,000 .26% 17,000 -0- 0%
5420 S. Colorado Blvd
Littleton, Colorado
U.S.A. 80121
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

-29-

Shares Shares
Beneficially Shares Beneficially Post-
Owned Pre-Offering Offered Owned Offering
Pre- Percentage in the Post- %
Name and Address Offering Ownership* Offering Offering Ownership(8)
- ----------------------------------- ------------ ------------ ---------- ------------- -------------
<S> <C> <C> <C> <C> <C>
Primus Corporation ........... 34,000 .51% 34,000 0 0%
7235 Central
Kansas City, MO
U.S.A 64114

Lowell D. Miller IRA ......... 17,000 .26% 17,000 -0- 0%
16940 Stonehaven Drive
Belton, MO
U.S.A. 64012 - 4100

J. Stephan & Co. Inc. ........ 34,000 .51% 34,000 -0- 0%
201 - 801 West 47th
Kansas City, MO
U.S.A 64112

Barry H. Bacon, IRA .......... 34,000 .51% 34,000 -0- 0%
c/o Delaware Charter Guarantee
& Trust
1013 Centre Road, P.O. Box
8963
Wilmington, Delaware
19899-8963

Michael E. Herman (Revocable 17,000 .26% 17,000 -0- 0%
Trust) .......................
6201 Ward Parkway
Kansas City, MO
U.S.A. 64113

Storie Partners, L.P. ........ 235,294 3.53% 235,294 -0- 0%
1350 - One Bush Street
San Francisco, CA
U.S.A. 94104

Thomas E. Mancino ............ 17,000 .26% 17,000 -0- 0%
901 - 2190 Washington Street
San Francisco, CA
U.S.A. 94109

Frederick Frank .............. 60,000 .90% 60,000 -0- 0%
109 East 91st Street
New York, NY
U.S.A. 10128

Robert S. London ............. 117,647 l.77% 117,647 -0- 0%
c/o Cruttenden Roth
809 Presidio Avenue, Ste. #B
Santa Barbara, CA
U.S.A. 93101

H. Leigh Severance ........... 25,000 .38% 25,000 -0- 0%
300 - 100 Fillmore Street
Denver, CO
U.S.A. 80206
- --------------------------------------------------------------------------------------------------------------------
</TABLE>

-30-

Shares Shares
Beneficially Shares Beneficially Post-
Owned Pre-Offering Offered Owned Offering
Pre- Percentage in the Post- %
Name and Address Offering Ownership* Offering Offering Ownership(8)
- ----------------------------------- ------------ ------------ ---------- ------------- -------------
<S> <C> <C> <C> <C> <C>
H.L. Severance, Inc. Profit 25,000 .38% 25,000 0 0%
Sharing Plan and Trust ..........
300 - 100 Fillmore Street
Denver, CO
U.S.A. 80206

Reed Slatkin ................... 34,000 .51% 34,000 -0- 0%
890 N. Kellor Ave.
Santa Barbara, CA
U.S.A. 93111

Chicago International Ltd....... 17,000 .26% 17,000 -0- 0%
P.O. 170, Front Street, Grand
Turk
Turks & Caicos Islands

Doug Forster ................... 20,000 .30% 20,000 -0- 0%
1810 St. Denis Road
West Vancouver, B.C. V7V 3W5

Bank Julius Bauer SA ........... 50,000 .75% 50,000 -0- 0%
2, boulevard du Theatre
P.O. Box 1211
Geneva 11
Switzerland

Gustavson Development Ltd....... 17,000 .26% 17,000 -0- 0%
450 - 999 West Hastings Street
Vancouver, B.C. V6C 2W2

Leola Purdy, Sons Ltd........... 17,000 .26% 17,000 -0- 0%
1634 Kebet Way
Port Coquitlam, B.C. V3C 5W9

Rahn & Bodmer .................. 25,000 .38% 25,000 -0- 0%
Talstrasse 15 Postfach
Ch-8001 Zurich
Switzerland

Alison Sedun ................... 17,000 .26% 17,000 -0- 0%
6015 Alma Street
Vancouver, B.C. V6N 1Y3

Sedun DeWitt Capital Corp ...... 20,000 .30% 20,000 -0- 0%
2200 - 885 West Georgia Street
Vancouver, B.C. V6C 3E8

Cambridge Americas Fund ........ 17,000 .26% 17,000 -0- 0%
Royal Trust Corporation of
Canada
ITF account: 113-555-004
South Tower, 2nd Floor
200 Bay Street
Toronto, Ontario M5J 2J5
- -------------------------------------------------------------------------------------------------------------------
</TABLE>

-31-

Carmen P. Hartman ........... 5,000 .08% 5,000 -0- 0%
3837 South Olathe Circle
Aurora, CO 80013

Jacqueline M. Hartman ....... 5,000 .08% 5,000 -0- 0%
3837 South Olathe Circle
Aurora, CO 80013

Kelly Yeaton ................ 3,500 .05% 3,500 -0- 0%
3837 South Olathe Circle
Aurora, CO 80013

Ruth L. Yeaton .............. 5,000 .08% 5,000 -0- 0%
3837 South Olathe Circle
Aurora, CO 80013

Michelle L. Peebles ......... 3,333 .05% 3,333 -0- 0%
5373 Lookout Ridge Dr.
Boulder, CO 80301

Patrick J. Copeland ......... 3,333 .05% 3,333 -0- 0%
5373 Lookout Ridge Dr.
Boulder, CO 80301

Daniel R. Copeland .......... 3,333 .05% 3,333 -0- 0%
5370 Lookout Ridge Dr.
Boulder, CO 80301

C.M. Oliver & Company Limited 32,424(6) .48% 32,424(6) -0- 0%
750 West Pender Street, Suite
1600
Vancouver, BC V6C2T8

Crutendon, Roth Securities .. 40,394(6) .60% 40,394(6) -0- 0%
809 Presidio Avenue, Suite B
Santa Barbara, CA 93101

Vail Securities Investment, . 13,600(6) .20% 13,600(6) -0- 0%
Inc .........................
232 West Meadow Drive
Vail, CO 81637

Michael Cornis .............. 20,000(6) .30% 20,000(6) -0- 0%
5 Avenue Theodore-Flournoy
CH-1207 Geneva, Switzerland

John McMillan ............... 20,000(7) .30% 20,000(7) -0- 0%
512 Pine Street
Apton, CA

Charles Cushing ............. 25,000 .37% 25,000 -0- 0%
355 South 68th Street
Boulder, CO 80303
</TABLE>

- --------------------
(1) Includes warrants to purchase 177,500 shares of Common Stock.

-32-

<PAGE> 34
(2) Includes 89,000 shares beneficially owned by Mr. Yurek and held in the
name of the Daryl F. Yurek Self Employed Pension of which Smith Barney
Inc. is custodian. Includes warrants to purchase 260,200 shares of Common
Stock exercisable presently or within 60 days.

(3) Includes 31,500 shares held in the name of W. Terrance Schreier Simplified
Employee Pension (SEP) of which Everen Securities is custodian, and
179,826 shares held by Sherilyn J. Schreier, wife of W. Terrance Schreier.
Also includes warrants held by Transition Partners, Ltd. to purchase up to
103,650 shares of Common Stock of the Company exercisable presently or
within 60 days. Transition Partners, Ltd. is controlled by Mr. Schreier
and he is therefore the beneficial owner of all shares and warrants held
in the name of Transition Partners, Ltd.

(4) Shares Beneficially Owned Pre-Offering includes warrants to purchase
103,650 shares of Common Stock of the Company exercisable presently or
within 60 days. Copeland Consulting Group, Inc. is controlled by Gene R.
Copeland and he is the beneficial owner of all shares and options held in
the name of Copeland Consulting Group, Inc.

(5) "Shares Beneficially Owned pre-Offering" and "Shares Owned Beneficially
Post-Offering" include shares that may be purchased upon exercise of
options granted under the Company's Stock Option Plan which are
exercisable presently or within 60 days as follows: Regis Frank: 45,250
shares; Robert C. Hartman, Jr.: 8,889 shares; Jason M. Rollings: 6,667
shares; Cathy Lea: 4,444 shares; Chris Blaise: 2,222 shares and Joe W.
Green: 4,444 shares. The shares purchasable upon exercise of the options
are not offered hereunder, and are expected to be offered pursuant to a
registration statement on Form S-8.

(6) Shares listed may be purchased upon exercise of warrants. Each Warrant
entitles the holder to purchase one share of the Company's Common Stock at
a price of $4.25 before June 15, 1999 and $4.90 between June 15, 1999 and
June 15, 2000.

(7) Shares listed may be purchased upon exercise of Warrants. Each Warrant
entitles the holder to purchase one share of the Company's Common Stock at
a price of $1.00 before March 17, 1999 and $1.15 between March 17, 1999
and March 17, 2000.

(8) For purposes of calculating the Post Offering % Ownership, it is assumed
that all shares offered hereunder which are purchasable upon the exercise
of warrants have been purchased by the selling Stockholder upon exercise
of his warrants and that these shares have been sold pursuant to this
offering.

MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

COMMON STOCK

On August 4, 1998, the Company's Common Stock became listed and began
trading on the Nasdaq SmallCap Market. Prior to such date, there was no listed
trading market for the Company's Common Stock in the United States.
Nonetheless, effective March 17, 1998, following completion of the Canadian
Offering, the Common Stock of the Company became listed and began trading on
the Vancouver Stock Exchange. There can be no assurance that an active trading
market for the Company's Common Stock will develop or be sustained on either
the Nasdaq SmallCap Market or the Vancouver Stock Exchange.

The high and low closing sales prices for the Company's Common Stock
on the Vancouver Stock Exchange for the period from March 17, 1998 to March 31,
1998 and for the quarter ended June 30, 1998, were as follows:

<TABLE>
<CAPTION>
March 17 to March 31, 1998: Quarter ending June 30, 1998
<S> <C>
High - $5.40 High - $9.15
Low - $3.75 Low - $4.90
</TABLE>

The Company has 6,658,002 shares of Common Stock issued and
outstanding, of which approximately 3,756,002 shares held by U.S. Persons are
"restricted securities" under Rule 144 of the Securities Act of 1933, as
amended (the "Act"). The 1,660,000 shares issued in the Canadian Offering and
250,000 shares issued to the Agent in that offering on exercise of its
warrants, all of which were issued pursuant to Regulation-S under the Act, are
freely tradable. An additional 410,000 shares issued pursuant to Regulation S
in September 1997 have been registered under the Act and all of the 1,458,941
shares issued in the Company's June 1998 private placement are registered
hereunder. 940,000 of the shares held by Philip Becker have been held for the
two-year holding period under Rule 144. The remaining 496,000 shares subject
to Rule 144 will satisfy the Rule 144 one-year and two-year (as the case may
be) holding periods at various times from September 4, 1998 through March 16,
2000. In addition to Rule 144 and Regulation S restrictions on sales under the
U.S. securities laws, in

-33-

<PAGE> 35
accordance with Vancouver Stock Exchange requirements, 151,579 shares are
subject to a "hold" and may not be sold by the owners until September 16, 1998
and 50,000 shares until March 16, 1999.

STOCK OPTIONS AND WARRANTS

As of the date of this Registration Statement, options to purchase
876,000 shares have been granted under the Company's Stock Option Plan (the
"Option Plan"), 241,028 of which are currently exercisable. Under the Stock
Option Plan, 711,000 of such options are exercisable at a price of $1.00 per
share, and 145,000 options are exercisable at prices between $5.34 and $7.00
per share. In addition, the Company has granted warrants to agents and
consultants to purchase an aggregate of 681,418 shares of Common Stock. Of the
warrants, 522,100 are exercisable at $1.00 per share until March 16, 1999 and
at $1.15 per share thereafter until March 16, 2000.

The Company has granted to the Agent, subagent and finders in the June
1998 Private Placement non-transferable warrants (the "Agent's Warrant") to
acquire up to 159,318 shares of Common Stock. The Agent's Warrant is
exercisable at $4.25 per share until June 15, 1999, and thereafter at $4.90 per
share until June 15, 2000.

HOLDERS

As of August 3, 1998, there were approximately 650 holders of Common
Stock of the Company.

DIVIDENDS

The Company has not paid dividends in the past and intends, for the
foreseeable future, to retain all earnings, if any, for the development of its
business opportunities. The payment of future dividends will be at the
discretion of the Company's board of directors and will depend upon , among
other things, future earnings, capital requirements, the Company's financial
condition and general business conditions.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The Company has entered into transactions with its officers and
directors, and with principal stockholders listed above or affiliated entities
as described below.

EMPLOYMENT AGREEMENT - PHILIP BECKER

On September 2, 1997 the Company and Philip Becker ("Becker"), the
founder, the Chairman, Chief Technical Officer, Chief Executive Officer and a
director of the Company, entered into an employment agreement (the "Becker
Agreement") which extends for a thirty six month period commencing on September
1, 1997. Under the terms of the Becker Agreement the Company will pay to
Becker the sum of $8,333 per month until March 17, 1998, the completion of the
Canadian Offering, and thereafter the sum of $10,000 per month plus incentive
stock options to acquire 200,000 shares of Common Stock at a price of $1.00 per
share for a period of five years from the date of the issuance, September 2,
1997. The options vest over a 36 month period. No options will be exercisable
initially, but 7/36 of the options will vest seven months after the date of the
issuance, September 2, 1997, and 1/36 of the options will vest on the first day
of each month thereafter.

The Becker Agreement also provides that Becker shall be eligible to
receive a quarterly performance bonus equal to 10% of the Company's earnings
net of adjustments for interest and taxes. In the event that the bonus exceeds
50% of Becker's gross annual salary, the bonus will be capped at the amount of
Becker's salary for the quarter.

The Becker Agreement includes non-competition and confidentiality
provisions which extend for 12 months and five years following the termination
of Becker's employment with the Company, respectively. The Becker Agreement
may be terminated by either the Company or Becker on 30 days notice without
cause. If his employment is terminated by the Company without cause, the
Company must pay Becker one month's salary for each year of employment since
1992.

-34-

<PAGE> 36
EMPLOYMENT AGREEMENT - REGIS A. FRANK

On March 6, 1998, the Company and Regis Frank ("Frank"), the
President, Chief Operating Officer and a director, entered into an employment
agreement (the "Frank Agreement") which extends for a thirty six month period
commencing on January 1, 1998. Under the terms of the Frank Agreement the
Company will pay to Frank the sum of $10,000 per month plus incentive stock
options to acquire 90,000 shares of Common Stock at a price of $1.00 per share
for a period of five years from the date of the issuance, January 8, 1998. The
option will vest over a 36 month period, with no options exercisable initially,
but 7/36 of the options will vest seven months after the date of the issuance,
and 1/36 of the options will vest on the first day of each month thereafter
(the "Standard Executive Option Terms"). A minimum of 22,500 options would
become exercisable in the event of termination. The Frank Agreement also
provides that Frank shall be eligible to receive a quarterly performance bonus
not to exceed $20,000 per quarter.

The Frank Agreement includes non-competition and confidentiality
provisions which extend for 12 months and five years following the termination
of Frank's employment with the Company, respectively. The Frank Agreement may
be terminated by either the Company or Frank on 90 days notice without cause.
If his employment is terminated by the Company without cause, the Company must
pay Frank the greater of three (3) month's salary and benefits or that number
of months equal to the number of years which have elapsed since January 1, 1998
until the date of Frank's termination by the Company.

EMPLOYMENT AGREEMENT - ROBERT C. HARTMAN

On March 6, 1998, the Company and Robert C. Hartman ("Hartman"), the
Vice President of Engineering, entered into an employment agreement (the
"Hartman Agreement") which extends for a thirty six month period commencing on
January 1, 1998. Under the terms of the Hartman Agreement the Company paid to
Hartman the sum of $5,600 per month until the completion of the Canadian
Offering, March 17, 1998, and thereafter the sum of $7,500 per month plus
incentive stock options on Standard Executive Option Terms to acquire 40,000
shares of Common Stock at a price of $1.00 per share for a period of four years
from the date of the issuance, January 8, 1998. The Hartman Agreement also
provides that Hartman shall be eligible to receive a quarterly performance
bonus not to exceed $5,000 per quarter.

The Hartman Agreement includes non-competition and confidentiality
provisions which extend for 12 months and five years following the termination
of Hartman's employment with the Company, respectively. The Hartman Agreement
may be terminated by either the Company or Hartman on 30 days notice without
cause. If his employment is terminated by the Company without cause, the
Company must pay Hartman the greater of three (3) month's salary and benefits
or that number of months equal to the number of years which have elapsed since
January 1, 1998 until the date of Hartman's termination by the Company.

EMPLOYMENT LETTER - JASON M. ROLLINGS

On October 7, 1997, the Company provided a letter (the "Rollings
Letter") to Jason M. Rollings ("Rollings"), the Vice President of Operations,
outlining the terms of his employment by the Company. Under the terms of the
Rollings Letter, the Company will pay to Rollings the sum of $7,500 per month
plus incentive stock options on Standard Executive Option Terms to acquire
30,000 shares of Common Stock at a price of $1.00 per share for a period of
four years from the date of issuance, January 8, 1998. Rollings is also
eligible to receive a quarterly performance bonus, based equally on Rollings
performance and the Company's performance, not to exceed $7,500 per quarter.

The Rollings Letter also provides that the Company will loan Rollings
$20,000. The loan is to be forgiven over a two-year period, with $10,000 being
forgiven after one year of service and the remainder being forgiven when he has
completed his second year of employment with the Company. If Rollings chooses
to leave the Company before completing two years of employment with the
Company, he agrees to repay any portion of the loan still outstanding. If the
Company terminates Rollings' employment for any reason, other than cause, any
outstanding loan balance will be immediately forgiven and Rollings will be
entitled to three months severance.

The Company also agreed to loan Rollings $15,000 on the earlier of
February 28, 1998 or the closing of the Canadian Offering, March 17, 1998. Any
such loan is to be repaid from any quarterly bonus Rollings receives. If
Rollings chooses to leave the Company before any such loan has been repaid,
Rollings agrees to repay any outstanding balance related thereto. If the
Company terminates Rollings for any reason, other than cause, any outstanding
loan balance will be forgiven.

-35-

<PAGE> 37
EMPLOYMENT AGREEMENT - THOMAS R. TENNESSEN

The Company and Thomas R. Tennessen ("Tennessen"), the Chief Financial
Officer, entered into an employment agreement (the "Tennessen Agreement") which
extends for a thirty six month period commencing on April 16, 1998. Under the
terms of the Tennessen Agreement the Company will pay to Tennessen the sum of
$7,500 per month plus incentive stock options to acquire 45,000 shares of
Common Stock at a price of $1.00 per share on Standard Executive Option Terms
for a period of four years from the date of the issuance, February 20, 1998.
The Tennessen Agreement also provides that Tennessen shall be eligible to
receive a quarterly performance bonus not to exceed $5,000 per quarter.

The Tennessen Agreement includes non-competition and confidentiality
provisions which extend for 12 months and five years following the termination
of Tennessen's employment with the Company, respectively. The Tennessen
Agreement may be terminated by either the Company or Tennessen on 30 days
notice without cause. If his employment is terminated by the Company without
cause, the Company must pay Tennessen the greater of three (3) month's salary
and benefits or that number of months equal to the number of years which elapse
subsequent to execution of the proposed agreement until the date of Tennessen's
termination by the Company.

EMPLOYMENT AGREEMENT - JAMES R. BELL

The Company and James R. Bell ("Bell"), the Vice President of
Marketing, entered into an employment agreement (the "Bell Agreement") which
extends for a thirty six month period commencing on April 20, 1998. Under the
terms of the Bell Agreement the Company will pay to Bell the sum of $10,417 per
month plus incentive stock options to acquire 60,000 shares of Common Stock at
a price of $5.34 per share on Standard Executive Option Terms for a period of
four years from the date of the issuance, April 19, 2002. The Bell Agreement
also provides that Bell shall be eligible to receive a quarterly performance
bonus not to exceed $12,500 per quarter.

The Bell Agreement includes non-competition and confidentiality
provisions which extend for 12 months and five years following the termination
of Bell's employment with the Company, respectively. The Bell Agreement may be
terminated by either the Company or Bell on 30 days notice without cause. If
his employment is terminated by the Company without cause, the Company must pay
Bell the greater of three (3) month's salary and benefits or that number of
months equal to the number of years which elapse subsequent to execution of the
proposed agreement until the date of Bell's termination by the Company.

EMPLOYMENT LETTER - JAMES M. LOVE

Under the terms of a letter dated June 1, 1997 with James M. Love
("Love"), Vice President of Sales, (the "Love Employment Letter"), the Company
will pay and grant him $7,500 per month and grant him incentive stock options
to acquire 60,000 shares of common stock at a price of $7.00 per share on
Standard Executive Option Terms for a period of three years from the date of
issuance, June 2, 1998. Additionally, an incentive stock option on Standard
Executive Option Terms to acquire 20,000 shares of common stock at a price of
$7.00 per share for a period of three years from the date of issuance, June 2,
1998 based on reaching certain sales performance goals through December 31,
1998. The Love Employment Letter provides for a 1% commissions on gross sales
from domestic and international sales, payable monthly.

CONSULTING AGREEMENT - PANTHEON CAPITAL LTD.; DARYL YUREK

On August 22, 1997 the Company and Pantheon Capital Ltd. ("Pantheon")
entered into a consulting and non-competition agreement (the "Pantheon
Agreement") which extends until May 21, 1998. Under the terms of the Pantheon
Agreement, as amended November 11, 1997, Pantheon provided certain consulting
services relating to an interim private financing of up to $410,000 and to the
Canadian Offering and agreed not to disclose confidential information of the
Company for five years. All rights of Pantheon under the Pantheon Agreement
have subsequently been transferred to its Stockholders, Daryl Yurek and Kent
Nuzum. In consideration of its consulting services Pantheon was issued
warrants to purchase 414,600 shares of Common Stock of the Company at $1.00 per
share beginning September 16, 1998 and expiring March 31, 1999 (the "Pantheon
Warrants"). For assistance in performing its services, Pantheon assigned
one-half of the warrants equally to Transitions Partners, Ltd. and Copeland
Consulting Group, Inc. The warrants provide that they may be exercised by
giving a non-interest bearing 12-month promissory note to the Company.

-36-

<PAGE> 38
Daryl Yurek provided assistance in fund raising in the June 1998
Private Placement and, as compensation, Pantheon was paid $163,519 in finders
fees and issued a warrant to purchase 52,900 shares of the Company's common
stock at $4.25 in the first year and $4.90 in the second year. Pantheon paid
one-third of the finders fees and agreed to assign one-third of the warrants,
if permitted by regulatory authorities to Transition Partners, Ltd.
Additionally as a consultant on sales and marketing strategies and management
the Company has compensated Daryl Yurek by paying consulting fees and
reimbursable expenses $73,454 and $14,758 in fiscal 1998 and 1997 respectively.

CONSULTING AGREEMENT - TRANSITION PARTNERS, LTD.; W. TERRANCE SCHREIER

The Company and Transition Partners, Ltd. ("TPL"), a Colorado
corporation controlled by Terrance Schreier, entered into a letter consulting
agreement (the "TPL Agreement") on October 14, 1996, which was subsequently
modified and extended on May 6, 1997 and August 22, 1997 and terminated on May
21, 1998, but orally extended on a month to month basis. Under the terms of
the TPL Agreement, as amended, TPL provides certain consulting and advisory
services related to general corporate development, strategic planning and
capital formation of the Company. As a partial payment for its consulting
services, TPL received two promissory notes in the amounts of $41,000 and
$75,000 respectively for services in 1997. TPL assigned one-half of each note
to Copeland Consulting Group, Inc. to compensate it for assisting in performing
the services under the TPL Agreement. These promissory notes were paid in
February 1998 by the issuance of shares of Common Stock at a price of $1.00 per
share. The Company has paid total cash fees and reimbursable expenses of
$41,549 and $90,767 to TPL in 1997 and 1998 respectively. Mr. Schreier also
assisted in fund raising in the June 1998 Private Placement, and TPL received
or will receive from Pantheon one-third of the finders fees and warrants
received by Pantheon in connection with that offering, and for assistance in
performing services under the Pantheon Agreement, Pantheon assigned to TPL
103,650 of the Pantheon Warrants. See "Consulting Agreement - Pantheon Capital
Ltd.; Daryl Yurek", above.

CONSULTING AGREEMENT - COPELAND CONSULTING GROUP, INC.; GENE COPELAND

Copeland Consulting Group, Inc. ("CCG"), a Delaware corporation
controlled by Gene Copeland, has provided certain consulting and advisory
services related to general corporate development, strategic planning and
capital formation of the Company and Copeland also was a director of the
Company from September 1997 to February 1998. The Company has paid total fees
and reimbursable expenses of $6,000 and $43,254 in 1997 and 1998 respectively.
CCG also assisted TPL and Pantheon, in performing services under the TPL
Agreement and the Pantheon Agreement and was assigned one-half of TPL's notes
that were paid by the Company by the issuance of shares of Common Stock at
$1.00 per share, and 103,650 of the Pantheon Warrants. See "Consulting
Agreement - Transition Partners, Ltd.; W. Terrance Schreier" and "Consulting
Agreement - Pantheon Capital, Ltd.; Daryl Yurek", above.

CONSULTING AGREEMENT - ROBERT B. LOUTHAN

The Company has engaged Mr. Louthan, who is also a Director, as a
consultant to the Company with respect to the Company's efforts to establish
strategic relationships with computer manufacturers and resellers for the
distribution of the IPAD products. Upon the Company establishing a strategic
relationship with a manufacturer or reseller, Mr. Louthan will be entitled to
receive compensation equal to 2 1/2% of the value of orders received from such
parties within a limited period, with a minimum of $15,000, and he will be
granted options to purchase 10 shares of the Company's common stock for each
$1,000 of such purchase orders with a minimum of 25,000 options. Options will
be exercisable at the market value on the date of grant. Additionally, Mr.
Louthan is paid $1,200 per day for his consulting services. His consulting
compensation in 1997 amounted to $4,200 and his compensation in the first six
months of 1998 was $24,000.

CUSTOMER RELATIONSHIP

CANnect Communications, Inc. of which Richard B. Rice, a director of
the Company, is the President, Chief Executive Officer and Director, and an
11.2% shareholder, is a customer of the Company, and has purchased from the
Company products of a total value of $207,000 during the six months ended June
30, 1998 and is presently indebted to the Company in the amount of $163,000.
All purchases were made at the Company's usual prices for comparable customers.
Philip L. Becker, Chairman and CEO of the Company, is also a director of
CANnect, and Daryl Yurek, an 8.6% stockholder of the Company, is also an 11%
shareholder of CANnect.

-37-

<PAGE> 39
SEVERANCE AGREEMENT

J. Wayne Farlow was Chief Executive Officer of the Company from
September 2, 1997 to November 11, 1997. On December 19, 1997 the Company and
Wayne Farlow entered into a Severance Agreement and a Mutual Release (the
"Severance Agreement") pursuant to that Agreement, the Company and Mr. Farlow
agreed to Mr. Farlow's resignation as an officer and director effective
November 7, 1997, the Company paid Mr. Farlow $10,000 per month through March
7, 1998, plus $1,875 in lieu of accrued vacation, and Mr. Farlow continued to
participate in the Company's health insurance program, with premiums paid by
the Company, until March 1998. In accordance with an option previously granted
to Mr. Farlow, he has purchased 60,000 shares of Common Stock of the Company at
a price of $0.50 per share, paid for by cash ($600) with the balance secured by
a non-recourse promissory note, payable to the Company and due September 5,
1999.

SALE OF SHARES BY SELLING STOCKHOLDERS

The sale of Shares by the Selling Stockholders may be effected from
time to time in transactions (which may include block transactions) on any
stock exchange or trading market, if any, on which the Company's Common Stock
is listed or traded, in negotiated transactions, or a combination of such
methods of sale at fixed prices which may be changed, at market prices
prevailing at the time of sale, at prices related to such prevailing market
prices, or at negotiated prices. The Selling Stockholders may effect such
transactions by selling shares to or through broker- dealers, and such
broker-dealers may receive compensation in the form of discounts, concessions
or commissions from the Selling Stockholders and/or the purchasers of such
shares for whom such broker-dealers may act as agent or to whom they sell as
principal, or both (which compensation as to a particular broker-dealer might
be in excess of customary commissions). The Selling Stockholders and any
broker-dealers that act in connection with the sale of the shares of Common
Stock hereunder might be deemed to be "underwriters" within the meaning of
Section 2(11) of the Act and any commissions received by them and any profit on
the resale of the Shares as principals might be deemed to be underwriting
discounts and commissions under the Act.

The Company has paid substantially all of the expenses incident to the
offering of the Shares, other than any fees and expenses of counsel to any of
the Selling Stockholders.

LEGAL MATTERS

The due authorization, valid issuance and non-assessability of the
shares of Common Stock offered hereby will be passed upon for the Company by
the law firm of Davis, Graham & Stubbs LLP, Denver, Colorado.

DESCRIPTION OF SECURITIES

The Company is authorized to issue 50,000,000 shares of Common Stock,
$.01 par value. The holders of Common Stock are entitled to vote at all
meeting of stockholders, to receive dividends if, as and when declared by the
board of directors, and to participate ratably in any distribution of property
or assets on the liquidation, winding up or other dissolution of the Company.
The shares have no preemptive or conversion rights.

EXPERTS

The financial statements of the Company included in this Prospectus
and in the Registration Statement have been audited by BDO Seidman, LLP,
independent certified public accountants, to the extent and for the periods set
forth in their reports appearing elsewhere herein and in the Registration
Statement, and are included in reliance upon such reports given upon the
authority of said firms as experts in auditing and accounting.

AVAILABLE INFORMATION

The Company is subject to the informational requirements of the
Securities Exchange Act of 1934 and, in accordance therewith, files reports and
other financial information with the Commission pursuant to Section 13 of the
Securities Exchange Act of 1934. Following completion of this Offering, the
Company intends to furnish its stockholders

-38-

<PAGE> 40
with annual reports containing audited financial statements examined and
reported upon by its independent certified public accountants and such interim
reports, in each case, as it may determine to furnish or as may be required by
law.

The Company has filed with the Commission, a Registration Statement on
Form 10-SB pursuant to the Securities Exchange Act of 1934, as amended and a
Registration Statement on Form SB-2 pursuant to the Securities Act of 1933, as
amended (collectively referred to as the "Registration Statements") with
respect to the Shares being offered hereby. This Prospectus does not contain
all the information set forth in the Registration Statements, certain parts of
which are omitted in accordance with the rules and regulations of the
Commission, and to which reference is hereby made. Statements contained in
this Prospectus as to the contents of any contract or any other document are
not necessarily complete, and , in each instance, reference is made to the copy
of such contract or document filed as an exhibit to the Registration
Statements, each such statement being qualified in its entirety by such
reference. The Registration Statements and reports filed pursuant to the
informational requirements of the Securities Exchange Act of 1934 may be
inspected and copied at the offices of the Commission at Judiciary Plaza
Building, 450 Fifth Street, N.W., Washington, D.C. 20549; and its regional
offices located at Suite 1400, Northwestern Atrium Center, 500 West Madison
Street, Chicago, Illinois 60661, and Seven World Trade Center, 13th Floor, New
York, New York 10048. Copies of such material, or any portion thereof, may be
obtained from the Public Reference Section of the Commission, Judiciary Place,
450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. The
Commission maintains a Web site that contains information regarding
registrants' electronic filings with the Commission. The address of the
Commission's Web site is http://www.sec.gov.

The Company's Common Stock is listed on the Nasdaq SmallCap Market.
Reports and other information concerning the Company may be inspected at such
stock market.

-39-

<PAGE> 41
APPENDIX

GLOSSARY

The following is a glossary of technical terms that appear in the
discussion of the Company's business in this prospectus:

"CLOSED, PROPRIETARY OPERATING SYSTEM" means an operating system which
is not made available for open use and serves a specific purpose. A closed
proprietary operating system has an advantage in security.

"CPU" means Central Processing Unit, the computational engine of a
computer.

"CSU/DSU" means Customer Service Unit/Digital Service Unit. A device
which converts the signals on a high speed leased line circuit to the digital
signals required to connect to a computer interface.

"DNS (DOMAIN NAME SERVER)" is a server function on the Internet which
acts as a "Directory Assistance" service.

"DOS" means Disk Operating System.

"ETHERNET" is a high speed transmission medium which allows direct
connection of computers in a local area at data transmission speeds of either
10Mhz or 100Mhz.

"FCC" means Federal Communications Commission (US).

"FINGER SERVER" is software which provides responses to queries using
the standard Finger protocol.

"FIREWALL" means a security function to prevent unauthorized access to
a network. Firewalls can be very simple allowing for basic security, or very
complex and involved for more advanced security needs.

"FTP SERVER" means a File Transfer Protocol server which is a server
function that allows you to offer access to files for transfer over the
Internet. They are normally linked to web servers to provide a graphical
interface.

"GB" means Gigabyte. One billion bytes.

"INTEGRAL 56 KB LEASED LINE CSU/DSU" is a complete interface to allow
direct connection to a particular type of leased line known as a 56KB leased
line. Includes both the digital interface and the CSU/DSU required for this
type of connection.

"ISDN" means Integrated Services Digital Network. A special type of
telephone circuit which allows direct digital connections.

"KB" means Kilobyte. One thousand bytes.

"LAN" means Local Area Network. A group of computers in a local area
(usually within a single building) which are connected together to share data.

"MB" means Megabyte. One million bytes.

"MHZ" means Megahertz. One million cycles per second.

"MICROPROCESSOR" is a computer on a single integrated circuit chip.

"PACKET ROUTING FIREWALL" is a security system based on applying rules
to each packet which enters a router to determine if it should be allowed to
continue onward or be rejected.

-40-

<PAGE> 42
"POP3 (POST OFFICE PROTOCOL 3) SERVER" is a server which stores local
mail to be accessed by the end users E- mail package, e.g., Eudora, Microsoft
Outlook, Netscape.

"RAM" means Random Access Memory. A computer's working program and
data memory.

"ROUTER" means a device which acts as a "gateway" between network
segments. A router in its simplest form will examine the address of each
"information packet," determine its destination and send it down the
appropriate wire.

"SMTP (SIMPLE MAIL TRANSPORT PROTOCOL)" is a server that acts as the
sending and receiving server. It looks at the address and sends it on its way
or transfers it to the POP3 (Post Office Protocol 3) server.

"TBBS" means The Bread Board System, a PC server software which
creates a multi-user host for direct dial-in access for multiple users for
ongoing messaging, file transfer and data access.

"TELNET" is the Internet protocol used to simulate a point to modem
(serial line) connection between two computers over the Internet.

"TERMINAL SERVER" means a device which allows for remote dial-up
access to a network.

"UL" means Underwriter's Laboratories, Inc.

"UNIX" is a multiuser computer operating system.

"VPN (VIRTUAL PRIVATE NETWORK)" is the result of using encryption and
special protocols to create a private network using public data transmission
lines to promote lower cost and easy mobile access.

"WWW" means World Wide Web.

-41-

<PAGE> 43
FINANCIAL STATEMENTS

CONTENTS

<TABLE>
<CAPTION>
PAGE
----
<S> <C>
REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS . . . . . . . . . . . . . . . F-1

BALANCE SHEET . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2

STATEMENTS OF OPERATIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-4

STATEMENTS OF STOCKHOLDERS' EQUITY . . . . . . . . . . . . . . . . . . . . . . . F-5

STATEMENTS OF CASH FLOWS . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-6

SUMMARY OF ACCOUNTING POLICIES . . . . . . . . . . . . . . . . . . . . . . . . . F-7

NOTES TO FINANCIAL STATEMENTS . . . . . . . . . . . . . . . . . . . . . . . F-11-F-18
</TABLE>

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS

To the Board of Directors
eSoft, Incorporated
Boulder, Colorado

We have audited the accompanying balance sheet of eSoft, Incorporated as of
December 31, 1997 and the related statements of operations, stockholders'
equity and cash flows for each of the two years in the period ended December
31, 1997. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of eSoft, Incorporated at
December 31, 1997 and the results of its operations and its cash flows for each
of the two years in the period ended December 31, 1997 in conformity with
generally accepted accounting principles.

/s/ BDO Seidman, LLP
Denver, Colorado
March 5, 1998

F-1

<PAGE> 44
ESOFT, INC.

BALANCE SHEETS

<TABLE>
<CAPTION>
December 31, June 30,
1997 1998
----------- ----------
(Unaudited)
ASSETS
<S> <C> <C>
CURRENT ASSETS
Cash $102,837 $5,946,399
Receivables:
Trade, net of allowance for doubtful accounts 199,832 1,398,108
Subscription Receivable 200,000 -
Inventories 94,607 214,401
Prepaid expense and other 24,799 135,526
Note Receivables 20,000 21,377
Deferred income taxes 18,000 18,000
---------- ----------
Total current assets 660,075 7,733,811

PROPERTY AND EQUIPMENT, at cost:
Computer equipment 119,544 173,110
Furniture and equipment 143,157 207,327
---------- ----------
262,701 380,437
Less accumulated depreciation (147,881) (175,861)
---------- ----------
Net property and equipment 114,820 204,576

CAPITALIZED SOFTWARE COSTS, NET OF AMORTIZATION 651,470 609,378

OTHER ASSETS
Deferred offering costs 280,896 -
Other assets 17,539 7,689
---------- ----------
TOTAL ASSETS $1,724,800 $8,555,454
========== ==========
</TABLE>

See accompanying summary of accounting policies and notes to financial
statements.

F-2
<PAGE> 45
ESOFT, INC.

BALANCE SHEETS

<TABLE>
<CAPTION>
December 31, June 30
1997 1998
----------- ----------
(Unaudited)
<S> <C> <C>
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Note Payable - bank $75,757 $57,423
Accounts payable 174,754 508,954
Deferred revenue 46,622 90,194
Accrued expenses and other 91,949 183,773
Due to related party - 100,000
Note Payable - related party - current 20,000 -
---------- ----------
Total current liabilities 409,082 940,344

Deferred tax liability - net 180,000 180,000
Convertible notes payable - related parties 355,903 -
---------- ----------
Total liabilities 944,985 1,120,344

STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share;
authorized 50,000,000 shares; 2,433,158 and
6,658,002 issued and outstanding December 31, 1997
and June 30, 1998, respectively 24,332 66,581
Additional paid-in capital 1,135,432 8,576,399
Accumulated deficit (379,949) (1,207,870)
---------- ----------
Total stockholders' equity 779,815 7,435,110

TOTAL LIABILITIES AND $1,724,800 $8,555,454
========== ==========
STOCKHOLDERS' EQUITY
</TABLE>

See accompanying summary of accounting policies and notes to financial
statements.

F-3
<PAGE> 46
ESOFT, INC.

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
For the Years Ended For the Six Months Ended
December 31, June 30,
1996 1997 1997 1998
---------- ---------- --------- ----------
(Unaudited) (Unaudited)
<S> <C> <C> <C> <C>
REVENUES $1,405,761 $1,233,137 $ 482,263 $1,854,940
COST AND EXPENSES:
Cost of revenue 598,736 412,639 180,890 698,540
Research and development - 56,671 34,003 15,658
Selling, general and administrative 631,124 922,344 290,923 1,983,295

Interest expense 23,914 31,012 16,718 5,263
Loss on disposal of assets 27,739 7,803 - -
Other 4,899 (4,080) (668) (19,896)
---------- ---------- --------- ----------
Total costs and expenses 1,286,412 1,426,389 521,866 2,682,860
---------- ---------- --------- ----------
Income (loss) before income taxes 119,349 (193,252) (39,603) (827,920)
---------- ---------- --------- ----------
Income tax expense - 162,000 - -
---------- ---------- --------- ----------
Net income (loss) 119,349 (355,252) (39,603) (827,920)
---------- ---------- --------- ----------
Basic and diluted income (loss) per
common shares $ 0.11 ($0.23) (0.03) (0.19)
---------- ---------- --------- ----------
Weighted-average number of common
shares outstanding 1,102,253 1,536,884 1,263,158 4,249,592
========== ========== ========= ==========

</TABLE>

See accompanying summary of accounting policies and notes to financial
statements.

F-4
<PAGE> 47
ESOFT, INC.

STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
Common Stock Additional Total
Paid-in Accumulated Stockholders
Shares Amount Capital Deficit Equity
--------- ------- ---------- ----------- ----------
<S> <C> <C> <C> <C> <C>
BALANCE, January 1, 1996 921,704 $ 9,217 $ 340,833 $ (144,046) $ 206,004
Debt exchange for common stock 341,454 3,415 127,140 - 130,555
Net income for the year - - - 119,349 119,349
--------- ------- ---------- ----------- ----------
BALANCE, December 31, 1996 1,263,158 12,632 467,973 (24,697) 455,908

Issuance of common stock pursuant to private
placements, net of issuance costs of
$80,841 820,000 8,200 320,959 - 329,159
Common stock subscribed 350,000 3,500 346,500 - 350,000
Net loss for the year - - - (355,252) (355,252)
--------- ------- ---------- ----------- ----------
BALANCE, December 31, 1997 2,433,158 $24,332 $1,135,432 $ (379,949) $ 779,815
Issuance of warrants pursuant to private
placement, January 1998 - - 438 - 438

Issuance of stock pursuant to private
placement net, of offering costs,
February 1998 290,000 2,900 184,082 - 186,982

Issuance of stock pursuant to option
conversion 60,000 600 29,400 - 30,000

Issuance of stock pursuant to stock grant 90,000 900 (900) - -

Issuance of stock pursuant to IPO net of
offering costs, March 1998 1,550,000 15,500 993,650 - 1,009,150

Issuance of stock for IPO fee shares, March
1998 110,000 1,100 (1,100) - -

Issuance of stock for note conversion, March
1998 355,903 3,560 352,343 - 355,903

Issuance of stock pursuant to private
placement, March 1998 50,000 500 49,500 - 50,000

Issuance of stock pursuant to exercise of
agents' warrants, April 1998 250,000 2,500 247,500 - 250,000

Issuance of compensatory warrants, April
1998 - - 69,600 - 69,600

Issuance of stock pursuant to private
placement, net of offering costs,
June 1998 1,468,941 14,689 5,516,454 - 5,531,143

Net loss for the six months ended June 30,
1998 - - - (827,921) (827,921)
--------- ------- ---------- ----------- ----------
BALANCE, June 30, 1998 (Unaudited) 6,658,002 $66,581 $8,576,399 $(1,207,870) $7,435,110
========= ======= ========== =========== ==========
</TABLE>

See accompanying summary of accounting policies and notes to financial
statements.

F-5
<PAGE> 48
ESOFT, INC.

STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
(UNAUDITED)
FOR THE YEARS ENDED FOR THE SIX MONTHS ENDED
DECEMBER 31, JUNE 30,
1996 1997 1997 1998
-------- -------- -------- ----------
<S> <C> <C> <C> <C>
CASH FLOW FROM OPERATING ACTIVITIES:

Net income (loss) $119,349 $(355,252) ($39,603) $ (827,920)
Adjustments to reconcile net income (loss) to net cash (used
in) provided by operating activities
Depreciation and amortization 79,637 141,943 79,830 129,966
Loss on disposal of capital assets 27,739 7,803 - -
Provision for losses on accounts receivables - 48,000 - 27,930
Deferred tax expense - 162,000 - -
Issuance of compensatory options/warrants - - - 23,200
Consulting expense incurred for note payable - 41,000 - -
Changes in operating assets and liabilities:
Accounts receivable - trade 12,173 (213,167) (13,429) (1,025,276)
Inventories 37,734 (35,948) 11,346 (119,794)
Other assets 18,949 (59,777) - 9,850
Prepaid expenses - - - (110,728)
Accounts payable (58,667) 145,026 20,695 334,200
Accrued expenses and other (35,122) 85,915 1,078 91,824
Deferred revenue 57,970 (11,348) (28,042) 43,572
-------- -------- -------- ----------
Net cash provided by (used in) operating activities 259,762 (43,805) 31,875 (1,423,176)
-------- -------- -------- ----------

CASH FLOW FROM INVESTING ACTIVITIES:
Purchase of property and equipment (19,041) 21,989 (440) (117,736)
Additions to capitalized software (440,237) 221,139 (131,196) (60,000)
Notes receivable - related parties - (2,192)
-------- -------- -------- ----------
Net cash used in investing activities (459,278) (243,128) (131,636) (179,928)
-------- -------- -------- ----------
CASH FLOW FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock - net - 479,159 - 7,460,007
Proceeds from (payments on) borrowings - 100,000 120,000 (20,000)
Payments on debt (24,243) (11,845) (18,334)
Proceeds from related party borrowings 208,550 20,000 100,000
Deferred offering costs - (205,896) - 280,896
Payments on related party notes payable (36,386) -
Conversion of promissory note - - - (355,903)
-------- -------- -------- ----------
Net cash provided by financing activities 172,164 369,020 108,155 7,446,666
-------- -------- -------- ----------
INCREASE (DECREASE) IN CASH (27,352) 82,087 8,394 5,843,562

CASH: BEGINNING OF PERIOD 48,102 20,750 20,750 102,837
-------- -------- -------- ----------
CASH: END OF PERIOD $ 20,750 $102,837 $ 29,144 $5,946,399
======== ======== ======== ==========

</TABLE>

See accompanying summary of accounting policies and notes to the financial
statements.

F-6
<PAGE> 49
SUMMARY OF ACCOUNTING POLICIES

BUSINESS

eSoft, Incorporated (the "Company" or "eSoft"), a Delaware
corporation, develops and markets internet connectivity solutions. The Company
has developed software, which is integrated with a hardware component, that
allows local area networks to connect with the internet. The software also
contains full access control for its remote access features. The Company also
resells related connectivity accessories. The Company previously had developed
and sold software for the bulletin board market.

The Company was previously a Colorado corporation and was merged into
a newly formed Delaware corporation as of February 17, 1998 of the same name
with the Colorado corporation ceasing to exist. The transaction was accounted
for on a basis similar to a pooling of interest with no change in the
historical financial statements of eSoft. The newly formed corporation had no
operations prior to the merger.

Prior to June 30, 1996, eSoft and Philip L. Becker, Ltd. ("PLB")
operated as a combined entity due to common ownership. eSoft, an
S-corporation, acted as the general partner of PLB, a limited partnership.
eSoft, as general partner, owned 10% of the partnership while the sole
stockholder of eSoft owned the other 90% individually. PLB was dissolved on
June 30, 1996 and the assets were contributed to the Company in exchange for
common stock.

The contribution of assets was accounted for in a manner similar to a
pooling-of-interests (the assets, liabilities and partnership capital were
contributed at book values) and, accordingly, the Company's financial
statements have been presented to include the results of operations as though
the contribution of assets occurred as of January 1, 1996.

CONCENTRATIONS OF CREDIT RISK

The Company's financial instruments that are exposed to concentrations
of credit risk consist primarily of cash and cash equivalents and trade
accounts receivable. The Company's cash and cash equivalents are deposited
with financial institutions and are primarily invested in money market
accounts. The investment policy limits the Company's exposure to concentration
of credit risk. Such deposit accounts at times may exceed federally insured
limits. The Company has not experienced any losses in such accounts.

On-going credit evaluations of customers' financial condition are
performed and, generally no collateral is required. The Company maintains an
allowance for potential losses based on management's analysis of possible
uncollectible accounts.

The Company with regard to its foreign sales does not take the risk of
foreign currency fluctuation. All sales are designated as payment in US
denominated funds at the time of sale.

USE OF ESTIMATES

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

FAIR VALUE OF FINANCIAL INSTRUMENTS

Unless otherwise specified, the Company believes the book value of
financial instruments approximates their fair value.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-7
<PAGE> 50
INVENTORIES

Inventories, consisting of purchased goods, are valued at the lower of
cost (first-in, first-out) or market.

PROPERTY AND EQUIPMENT

Property and equipment are stated at cost. Depreciation is computed
using straight-line methods over the estimated useful lives (generally five
years) of the assets.

CAPITALIZED SOFTWARE COSTS

Costs incurred internally in creating software products for resale are
charged to expense until technological feasibility has been established upon
completion of a detail program design. Thereafter, all software development
costs are capitalized until the point that the product is ready for sale and
subsequently reported at the lower of amortized cost or net realizable value.

In accordance with Statement of Financial Accounting Standard No. 86,
the Company recognizes the greater amount of annual amortization of capitalized
software costs under 1) the ratio of current year revenues by product, to the
product's total estimated revenues method or 2) over the products estimated
economic useful life by the straight-line method.

REVENUE RECOGNITION

The Company recognizes revenue at the time products are shipped to its
customers. Provision is made currently for estimated product returns which may
occur under programs the Company has with its customers. Revenue from support
and update service agreements is deferred at the time the agreement is executed
and recognized ratably over the contractual period. The Company recognizes
revenues from customer training and consulting services when such services are
provided. All costs associated with licensing of software products, support
and update services, and training and consulting services are expensed as
incurred.

INCOME TAXES

The Company with consent of its stockholder, through September 4,
1997, elected under the Internal Revenue Code to be an S-corporation.
Subsequent to September 4, 1997, the Company is taxed as a U.S. C-corporation.
Philip L. Becker, Ltd. elected to be taxed as a partnership. In lieu of
corporation income taxes, the stockholder and partners were taxed on their
proportional share of the Company's or partnership's taxable income. Therefore
through September 4, 1997, no provision for income taxes has been made in the
accompanying financial statements.

The Company follows the provisions of Statement of Financial
Accounting Standards No. 109 - Accounting for Income Taxes ("SFAS No. 109"),
which requires use of the "liability method." Accordingly, deferred tax
liabilities and assets are determined based on the temporary differences
between the financial statement and tax bases of assets and liabilities, using
the enacted tax rates in effect for the year in which the differences are
expected to reverse. The provisions of SFAS No. 109 did not have an impact
until after September 4, 1997.

CASH EQUIVALENTS

The Company considers cash and all highly liquid investments purchased
with an original maturity of three months or less to be cash equivalents.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-8
<PAGE> 51
LONG-TERM ASSETS

The Company applies SFAS No. 121, "Accounting for the Impairment of
Long-Lived Assets". Under SFAS No. 121, long-lived assets and certain
intangibles are reported at the lower of the carrying amount or their estimated
recoverable amounts.

NET INCOME (LOSS) PER SHARE

Through December 31, 1996, the Company followed the provisions of
Accounting Principles Board Opinion (APB) No. 15, "Earnings Per Share".
Effective for the year ended December 31, 1997, the Company implemented
Statement of Financial Accounting Standards (SFAS) No. 128, "Earnings Per
Share". SFAS No. 128 provides for the calculation of "Basic" and "Diluted"
earnings per share. Basic earnings per share includes no dilution and is
computed by dividing income available to common stockholders by the weighted
average number of common shares outstanding for the period. Diluted earnings
per share reflects the potential dilution of securities that could share in the
earnings of an entity, similar to fully diluted earnings per share. In loss
periods, dilutive common equivalent shares are excluded as the effect would be
anti-dilutive. Basic and diluted earnings per share are the same for all
periods presented.

Options and warrants to purchase 762,100 shares of common stock and
convertible notes payable-related parties into 355,903 shares of common stock
were not included in the computation of diluted EPS because their effect was
anti- dilutive for the year ended December 31, 1997.

Subsequent to December 31, 1997, the Company granted 90,000 shares to
certain employees, sold 290,000 shares of common stock, and accepted
subscriptions to another 100,000 shares of common stock. Additionally, the
Company converted $355,903 of the convertible notes payable - related parties
into 355,903 shares of common stock.
Through the period ended June 30, 1998 the Company had granted options
and warrants to purchase 1,537,418 shares of common stock that were not
included in the computation of diluted earnings per share because their effect
was anti-dilutive. During the period ended June 30, 1997, the Company granted
no options or warrants.

STOCK OPTION PLANS

The Company applies Accounting Principles Board Opinion 25,
"Accounting for Stock Issued to Employees," (APB Opinion 25) and related
Interpretations in accounting for all stock option plans. Under APB Opinion
25, no compensation cost has been recognized for stock options granted as the
option price equals or exceeds the market price of the underlying common stock
on the date of grant.

Statement of Financial Accounting Standards No. 123, "Accounting for
Stock-Based Compensation" (SFAS No. 123), requires the Company to provide pro
forma information regarding net income as if compensation cost for the
Company's stock option plans had been determined in accordance with the fair
value based method prescribed in SFAS No. 123.

DEFERRED OFFERING COSTS

Costs incurred in connection with the Company's public offering and
private placements were deferred until completion of the offerings. The
charges were offset against stockholders' equity upon the completion of the
offering.

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

In June 1997, the Financial Accounting Standards Board issued
Statement of Financial Accounting Standards No. 130, Reporting Comprehensive
Income (SFAS 130), which establishes standards for reporting and display of
comprehensive income, its components and accumulated balances. Comprehensive
income is defined to include all changes in equity except those resulting from
investments by owners and distributions to owners. Among other disclosures,
SFAS 130 requires that all items that are required to be recognized under
current accounting standards as components of comprehensive income be reported
in a financial statement that is displayed with the same prominence as other
financial statements. SFAS 130 was adopted after December 31, 1997 and there
was no effect on the June 30, 1998 financial statements.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-9
<PAGE> 52
Also, in June 1997, FASB issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information" which supersedes SFAS No.14,
"Financial Reporting for Segments of a Business Enterprise." SFAS No. 131
establishes standards for the way that public companies report information
about operating segments in annual financial statements and requires reporting
of selected information about operating segments in interim financial
statements issued to the public. It also establishes standards for disclosures
regarding products and services, geographic areas and major customers. SFAS
No. 131 defines operating segments as components of a company about which
separate financial information is available that is evaluated regularly by the
chief operating decision maker in deciding how to allocate resources and in
assessing performance. SFA 131 is effective for financial statements for
periods beginning after December 15, 1997 and requires comparative information
for earlier years to be restated. Because of the recent issuance of the
standards, management has been unable to fully evaluate the impact, if any, the
standards may have on future financial statement disclosures. Results of
operations and financial position, however, will be unaffected by
implementation of these standards.

In October 1997, Statement of Position 97-2, Software Revenue
Recognition (SOP 97-2), was issued. The SOP provides guidance on when revenue
should be recognized and in what amounts licensing, selling, leasing, or
otherwise marketing computer software. SOP 97-2 is effective for transactions
entered into in fiscal years after December 15, 1997. In March 1998, SOP 98-4
was issued to defer for one year the application of certain provisions of SOP
97-2. Because of the recent issuance of these SOPs, management has been unable
to fully evaluate the impact, if any, these SOPs may have on future financial
statement disclosure.

In February 1998, the FASB issued SFAS No. 132, "Employer's
Disclosures about Pensions and Other Postretirement Benefits" which
standardizes the disclosure requirements for pensions and other postretirement
benefits and requires additional information on changes in the benefit
obligations and fair values of plan assets that will facilitate financial
analysis. SFAS No. 132 is effective for years beginning after December 15,
1997 and requires comparative information for earlier years to be restated,
unless such information is not readily available. Management believes the
adoption of this statement will have no material impact on the Company's
financial statements.

RECLASSIFICATIONS

Certain items included in the prior year's financial statements have
been reclassified to conform to the current presentation.

UNAUDITED PERIODS

The financial information with respect to the six months ended June
30, 1998 and 1997, is unaudited. In the opinion of management, such
information contains all adjustments, consisting only of normal recurring
accruals necessary for a fair presentation of the results for such period. The
results of operations for interim periods are not necessarily indicative of the
results of operations for the full fiscal year.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-10
<PAGE> 53
NOTES TO FINANCIAL STATEMENTS

1. TRADE RECEIVABLES

The following information summarizes trade receivables:

<TABLE>
<CAPTION>
JUNE 30,
DECEMBER 31, 1998
1997 (UNAUDITED)
----------- -----------
<S> <C> <C>
Accounts Receivable 247,832 1,473,108

Less allowance for doubtful accounts (48,000) (75,000)
-------- ----------
$199,832 $1,398,108
======== ==========
</TABLE>

The company sales efforts are being focused through a two tier
distribution model. The Company has six distributors which accounted for 61% of
the Company's sales through the six months ending June 30, 1998. Sales
composition through the six months ended June 30, 1998 include 41% for
international destinations and 59% for the domestic market. The six
distributors that make up the majority of the Company's six months sales
represent 73% of the total accounts receivable, with one customer representing
19% of the total accounts receivable on June 30, 1998.

The Company has three distributors which each comprise 10% or more of
the sales through the six months ending June 30, 1998. The three distributors
represent 15%, 14% and 11% of the sales revenue for the six months ended June
30, 1998.

2. CONVERTIBLE NOTES PAYABLE - RELATED PARTIES

Prior to January 1, 1996 the Company had entered into an unsecured
note agreement with the initial stockholder in the amount of $125,000 with
interest at 9% per annum, maturing December 31, 1997. The Company also had
borrowed an additional $111,598 from the stockholder under various unsecured
demand note agreements with interest at 7% per annum.

On June 21, 1996, the stockholder converted $130,555 of the above
notes into 341,454 shares of common stock. The remaining amounts outstanding
and additional advances from the stockholder during 1996 were combined into a
$239,903 unsecured demand note payable. The note bears interest at 7% per
annum and requires monthly interest payments of $1,399. In October 1997, the
note was amended which provides the Company the option to convert the note into
equity at the price of the Company's contemplated initial public offering. The
note is payable in full on January 2, 1999.

The Company entered into an agreement with a business consulting firm
to provide services through May 31, 1998 in exchange for convertible notes
payable totaling $116,000. The convertible notes payable bear interest at a
rate of 12% per annum and are payable on January 2, 1999. The notes are
convertible into common stock, at the Company's option, at the price of the
Company's contemplated initial public offering.

Subsequent to December 31, 1997, holders of the convertible notes
payable accepted as full payment of the principal amounts owed 355,903 shares
of the Company's common stock valued at $1.00 per share.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-11
<PAGE> 54
3. RESEARCH AND DEVELOPMENT

During the years ended December 31, 1997 and 1996, the Company
capitalized $233,425 and $440,237 of software development costs. During the
period ending June 30, 1998, the Company capitalized $60,000 of software
development costs. Amortization expense of capitalized software development
costs included in depreciation and amortization for the years ended December
31, 1997 and 1996 amounted to $116,912 and $35,761 and $102,092 for the six
months ended June 30, 1998. Research and development costs were $56,671 and $0
for the years ended December 31, 1997 and 1996, and $15,658 for the period
ended June 30, 1998.

Research and development expenditures during the following periods
were comprised as follows:

<TABLE>
<CAPTION>
Years Ended December 31
-------------------------------- June 30, 1998 June 30, 1997
1996 1997 (Unaudited) (Unaudited)
------- ------- ------------- -------------
<S> <C> <C> <C> <C>
Payroll and related costs $218,545 $131,627 - 78,976

Officer payroll 48,300 50,000 - 30,000
Internet and telephone expenses 35,276 30,056 - 18,034

Beta testing 35,534 - - -

Occupancy costs 24,427 34,860 - 20,916
Purchased software 23,800 - 60,000 -
Other 54,355 43,553 15,658 26,132
-------- ------- ------- -------

440,237 290,096 75,658 174,058
Less capitalized software costs 440,237 233,425 60,000 190,055
-------- ------- ------- -------
$ - $56,671 $15,658 34,003
======== ======= ======= =======
</TABLE>

4. COMMITMENTS

Leases

The Company leases certain of its facilities and equipment under
noncancellable operating lease agreements which expire at various dates through
2000. Rent expense for the years ended December 31, 1997 and 1996 was $50,625
and $31,160, and for the six months ended June 30, 1998 and June 30, 1997 was
$45,164 and $44,000, respectively.

Future minimum lease payments under noncancellable operating leases
are as follows:

<TABLE>
<CAPTION>
Year ending December 31,
- ------------------------
<S> <C>
1998 $ 80,000
1999 60,000
2000 49,000
-----------
$ 189,000
===========
</TABLE>

Software Development and License Agreements

The Company has entered into several software development and license
agreements related to software utilized in certain of the Company's products.
The agreements require compensation or royalty payments based on percentages

June 30, 1998 and 1997 Financial Statements are unaudited.

F-12
<PAGE> 55
(ranging from 2.5% to 33.3%) of applicable gross sales and subject to certain
maximum amounts per license as defined in the agreements.

Subsequent to December 31, 1997, the Company entered into an agreement
to terminate the software development agreements. The termination agreement
required the Company to pay $30,000 at the agreements inception; $30,000 no
later than 15 days after the Company completes its proposed public offering,
and the issuance of stock warrants entitling the warrant holder, for a period
of two years from January 29, 1998 to purchase up to 20,000 shares of the
Company's common stock at a price of $1.00 per share until March 17, 1998 and
$1.15 per share until the warrants expire.

5. INCOME TAXES

As stated in the summary of accounting policies, the Company had elected to be
taxed as an S corporation. In lieu of the corporation income taxes, the
stockholders and partners were taxed on their proportional share of the
Company's taxable income. The proforma income (loss) per common share if the
Company was subject to taxes (federal statutory rate of 34%) would be as
follows:

<TABLE>
<CAPTION>
Year ended December 31, 1996 1997
- ------------------------ -------- ----------
<S> <C> <C>
Income (loss) before $119,349 $(193,252)
income taxes
Proforma income tax (41,000) 66,000
benefit (expense)
-------- ---------
Proforma net income (loss) $ 78,349 $(127,252)
======== =========
Proforma income (loss) per share $ .08 $ (.08)
======== =========

</TABLE>

With the change in tax status from an S corporation to a C corporation
on September 4, 1997, the Company recorded an expense to recognize a deferred
tax liability. The deferred tax liability primarily results from the
capitalized software development costs being expensed for income tax purposes
in the period such costs are incurred.

The provision for income taxes consisted of the following:

<TABLE>
<CAPTION>
Six months ended
Year ended June 30, 1998
December 31, 1997 (unaudited)
----------------- ----------------
<S> <C> <C>
Current expense (benefits):
Federal $ (16,000) -

State (2,000) -

Deferred expense (benefit):
Federal 164,000 -
State 16,000 -
--------- ----
$ 162,000 -
========= ====

</TABLE>

June 30, 1998 and 1997 Financial Statements are unaudited.

F-13
<PAGE> 56
A reconciliation of the effective tax rates and the statutory U.S.
federal income tax rates follows:

<TABLE>
<CAPTION>
Year ended Six months ended
December 31, June 30, 1998
1997 (unaudited)
-------------- ----------------
<S> <C> <C>
U.S. federal tax benefit at statutory rates $ (68,000) $(281,000)
State income tax benefit, net of federal tax amount (7,000) (27,000)
Other (6,000) -

Change in valuation allowance - 308,000
Deferred tax expense for software 243,000 -
-------------- ---------
Income tax expense $ 162,000 -
============== =========

</TABLE>

Temporary differences that give rise to a significant portion of the
deferred tax assets and liability are as follows:

<TABLE>
<CAPTION>
December 31, June 30, 1998
1997 (unaudited)
------------ --------------
<S> <C> <C>
Net operating loss carryforward $ 58,000 $ 340,000
Provisions for allowance for uncollectible accounts 18,000 27,000
Valuation allowance - (308,000)

Software amortization (243,000) (228,000)
Other 5,000 5,000
---------- ---------
Net deferred tax liability $ (162,000) $(162,000)
========== =========
</TABLE>

At June 30, 1998 and December 31, 1997, the Company had net operating
loss carry forwards of approximately $900,000 and $155,000 with expirations
through 2014. The net operating losses are limited due to issuances of common
stock. The valuation allowance at June 30, 1998 was established as the Company
is not able to determine that it is more likely than not that the not defined
asset will be realized.

6. CAPITAL TRANSACTIONS

On August 27, 1997, the Board of Directors authorized a stock split of
63.1579 to 1. All references to common share and per share amounts in the
accompanying financial statements have been retroactively restated to reflect
the effect of the stock split.

On September 12, 1997, the Company sold 820,000 shares of common stock
for $410,000 in a private placement. In December 1997, the Company sold
350,000 shares of common stock for $350,000 in a private placement. The
Company granted the promoter of the private placement warrants to purchase an
additional 87,500 shares of common stock at $1 per share. The warrants expire
December 22, 1999. Of the December 1997 private placement, $200,000 was
recorded as a subscription receivable. Subsequent to December 31, 1997, the
Company received the outstanding balance. The net proceeds to the Company
after stock issuance costs was $679,159.

In September 1997 the Company granted various options and warrants to
purchase an aggregate of 614,600 shares of its common stock to employees and
consultants. Terms of the employee options are 200,000 shares at $1 per share
which expire September 2002. Warrants to purchase 414,600 shares of common
stock have been issued to consultants at $1 per share. The warrants were
modified in January 1998, changing the term of the warrants to one year and
fifteen days after the

June 30, 1998 and 1997 Financial Statements are unaudited.

F-14
<PAGE> 57
Company's shares are listed for trading. If the shares are not exercised
within a year, the exercise price increased to $1.15 for fifteen days.

The Company also granted in September 1997, 60,000 options to an
employee at $.50 per share that were exercisable immediately. The options
expire in September 1998. The 60,000 options were exercised in February 1998
under a stock subscription. The Company received $600 cash and a note
receivable for $29,400 to exercise such shares.

In January 1998, the Company granted 90,000 shares of common stock to
certain employees.

In February 1998, the Company sold and issued an additional 290,000
shares. The Company accepted subscriptions for an additional 150,000 shares,
all at a price of $1.00 per share in private transactions to officers,
directors, key employees and consultants of the Company. Subscriptions
receivable of $100,000 from the private placement was collected in March 1998.

In February and March 1998 the Company converted the non-interest
bearing Note payable to related parties in the amount of $355,903 into 355,903
shares of the Company's common stock at a price of $1.00 per share.

On March 16, 1998 the Company completed its Initial Public Offering
(IPO), on the Vancouver Stock Exchange, of 1,550,000 shares of its common stock
at a price of US $1.00 per share for a total offering of US $1,550,000. The
offering was underwritten by C.M. Oliver & Company Ltd. (the "Agent") and was
made pursuant to the requirements of Regulation S under the Securities Act of
1933 (the "Act") to non US Persons. The shares offered were therefore exempt
from registration under the Act. The net cash proceeds to the Registrant from
the Canadian Offering were approximately US $1,009,150 after payment of US
$116,750 commissions to the Agent (7.5% of the offering price). The Company
granted to the Agent for the Canadian Offering a non-transferable warrant (the
"Agent's Warrant") to acquire up to 250,000 shares of Common Stock. The
Agent's Warrant was exercisable at $1.00 per share until March 16, 1999, and
thereafter at $1.15 per share until March 16, 2000.

On June 15, 1998, eSoft completed the private placement of 1,468,941
shares of its common stock at a price of $4.25 per share for a total offering
of $6,243,000. The offering was placed through C.M. Oliver & Company Ltd. of
Vancouver, B.C. (the "Agent"), which acted as agent in the offering, with the
participation of other sub-agents and finders. The net cash proceeds to the
Company from the private placement were approximately $5,531,000 after payment
of expenses of the offering, estimated at $204,175, and payment of $507,825
(8.13% of the offering price) commissions to the Agent, sub-agents, and finders
who will also be issued warrants to purchase 159,318 (10.85% of the offered
shares) of eSoft's common stock at a price of US $4.25 in the first year and US
$4.90 in the second year. Shares were sold in the offering to investors in
Canada and Europe in reliance upon the exemption from registration of the
shares under Regulation S under the Securities Act of 1933 (the "Act") (see
Part II item 2, below), and to accredited investors in the United States in
reliance upon Regulation D (Rule 505) under the Act. The shares issued in the
private placement are eligible for the shortened hold period of four months in
British Columbia pursuant to the requirements of BOR #97112 of the B.C.
Securities Commission. eSoft has agreed to register the shares as soon as
practicable under the U.S. Securities Act of 1933 for public sale in the
United States.

FASB Statement 123, "Accounting for Stock-Based Compensation" (SFAS No.
123), requires the Company to provide pro forma information regarding net income
and net income per share as if compensation costs for the Company's stock option
plans and other stock awards had been determined in accordance with fair value
based methods prescribed in SFAS No. 123. The proforma net loss and net loss
per share for the year ended December 31, 1997 would have been $(355,969) and
($.23). The Company estimated the fair value of each stock award at the grant
date by using the Black-Scholes option-pricing model with the following
weighted-average assumptions used for grants in the twelve months ended December
31, 1997: dividend yield of 0 percent for all years; risk-free interest rate of
6 percent; and expected live of one year for the options.

June 30, 1998 and 1997 Financial Statements are unaudited.

F-15
<PAGE> 58
A summary of the Company's outstanding options and warrants as of June
30, 1998 and changes during the periods presented below:

<TABLE>
<CAPTION>
Range of Weighted Average
Shares Exercise Price
-------- ----------------
<S> <C> <C>
Outstanding, beginning of year - $ -

Granted 762,100 .96
Canceled - -
Exercised - -
------- -----------
Outstanding, December 31, 1998 762,100 $ .96
======= ===========
</TABLE>

The following table summarizes information about stock options and warrants
outstanding at December 31, 1997:

<TABLE>
<CAPTION>
Number Weighted Average Weighted Number Weighted
Range of Outstanding Remaining Average Exercisable Average
Exercise Prices at 06/30/98 Contractual Life Exercise Price at 06/30/98 Exercise Price
- --------------- ----------- ---------------- -------------- ----------- ---------------
<S> <C> <C> <C> <C> <C>
$ .50 60,000 .75 $ .50 60,000 $ .50
1.00 702,100 2.19 1.00
- --------------- ----------- ---------------- -------------- ----------- ---------------
$ .96 762,100 2.08 $ .96 60,000 $ .50
=============== =========== ================ ============== =========== ===============
</TABLE>

In 1998, the Company granted options to purchase 581,000 shares of
common stock at prices ranging from $1 to $7 per share to employees and
directors. The shares vest over various periods from 2 months to 36 months.
The options expire through February 2003.

In January, February, and March 1998, the Company granted 100,000
options to consultants at $1 per share, of which 65,000 options vest at date of
grant and 35,000 options vest ratably over a 36 month period. The options
expire through February 2003.

7. NOTES PAYABLE

<TABLE>
<CAPTION>
June 30,
December 31, 1998
1997 (unaudited)
----------- -----------
<S> <C> <C>

Bank:

On January 3, 1997, the Company borrowed $100,000
from a bank, bearing interest at 12% per annum and
was payable with monthly installments of $3,325 with
the balance due on April 3, 1998. On April 5, 1998,
the loan was extended to October 5, 1998 with monthly
installment payments of $3,325 and a final payment of
$51,924 due October 5, 1998. The loan is collateralized
by all assets of the Company. $75,757 $57,423

Related Party:

Two notes payable on demand to an officer, director and
stockholder of the Company, interest payable monthly at 7%
per annum, the note was paid in full in May 1998. $20,000 --
======= =======
</TABLE>

June 30, 1998 and 1997 Financial Statements are unaudited.

F-16
<PAGE> 59
8. EMPLOYMENT AGREEMENTS

The Company has entered into employment agreements with certain
members of management. The agreements expire through August 31, 2001. Future
commitments are 1998-$375,000, 1999-$545,000, 2000-$505,000, and 2001-$68,250.

The Company and its former President have entered into a severance
agreement and mutual release pursuant to which the Company paid its former
president $10,000 per month through March 7, 1998.

9. RELATED PARTY TRANSACTIONS

The Company has entered into various agreements with certain former
outside directors to provide services in the year. One director has an
agreement to coordinate the offering process in Vancouver for $3,500 a month.
The agreement became effective August 1, 1997 and expires July 31, 1998.

The Company has also been paying another former director and a
shareholder $6,000 a month each to provide services with respect to sales,
marketing, sales channel development and related administrative activities in
the months of November and December 1997.

The Company accepted subscription agreements for the private placement
of 150,000 shares of the Company's common stock at $1.00 per share in March
1998. From the total private placement Philip Becker, the CEO & CTO of the
Company, subscribed to purchase 100,000 shares of the Company's common stock.
The private placement required the Company to seek the approval of the
Vancouver Stock Exchange for the transaction. Due to the ownership level of
the shareholder increasing to 20% of the outstanding shares in March 1998 the
issuance of the common stock was subsequently restricted by the Vancouver Stock
Exchange in May 1998. The Vancouver Stock Exchange authorized the Company to
issue the shares, subject to shareholder approval of the private placement to
Philip Becker. If shareholder approval is not received, the funds will be
required to be remitted to the subscriber immediately. The Company has not yet
scheduled a shareholders' meeting to seek approval for the above referenced
transaction.

10. SUPPLEMENTAL DISCLOSURE TO STATEMENTS OF CASH FLOW AND NON CASH
INVESTING AND FINANCING ACTIVITIES

<TABLE>
Years ended December 31, 1996 1997
------------------------ ------- --------
<S> <C> <C>
Cash paid for interest $ 23,914 $ 31,012
Convertible notes payable issued for consulting services and deferred $ -- $116,000
offering costs
Common stock issued for subscription receivable $ -- $200,000
Common stock issued for conversion of debt $130,555 --
</TABLE>

June 30, 1998 and 1997 Financial Statements are unaudited.

F-17
<PAGE> 60
[BACK COVER PAGE OF PROSPECTUS]

[logo]

ESOFT, INC.

PROSPECTUS

NO DEALER, SALESMAN OR OTHER PERSON IS AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS IN CONNECTION WITH THIS OFFERING AND
NOT CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION MUST
NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR ANY UNDERWRITER.
THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN
OFFER TO BUY, ANY SECURITY OTHER THAN THE REGISTERED SECURITIES OFFERED BY THIS
PROSPECTUS OR AN OFFER TO, OR A SOLICITATION OF, ANY PERSON IN ANY JURISDICTION
IN WHICH SUCH AN OFFER OR SOLICITATION IS NOT AUTHORIZED OR WOULD BE UNLAWFUL.
NEITHER THE DELIVERY OF THIS PROSPECTUS, NOR ANY OFFER OR SALE MADE HEREUNDER
SHALL, UNDER THE CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE HEREOF.

TABLE OF CONTENTS

<TABLE>
<S> <C>
SUMMARY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2

RISK FACTORS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5

USE OF PROCEEDS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS . . . . . . . . . . . . . . . . . 9

BUSINESS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14

DESCRIPTION OF PROPERTY . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21

DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22

EXECUTIVE COMPENSATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT . . . . . . . . . . . . . . . . . . . . . . . . . . . 26

SELLING STOCKHOLDERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27

MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34

SALE OF SHARES BY SELLING STOCKHOLDERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38

LEGAL MATTERS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39

DESCRIPTION OF SECURITIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39

EXPERTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39

AVAILABLE INFORMATION . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 39

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-1

SUMMARY OF ACCOUNTING POLICIES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-7

NOTES TO FINANCIAL STATEMENTS . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-11
</TABLE>

UNTIL ________, 1998 (40 DAYS AFTER THE DATE OF THIS PROSPECTUS), ALL
DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT
PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS.
THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

SEPTEMBER ___, 1998

<PAGE> 61
PART II

INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 24 INDEMNIFICATION OF DIRECTORS AND OFFICERS

The Company is incorporated in the state of Delaware. Section 145 of the
General Corporation Law of the State of Delaware contains provisions permitting
corporations organized thereunder to indemnify directors, officers and other
representatives from liabilities in connection with any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative
or investigative, by reason of the fact that such person was or is a director,
officer, employee or agent of the corporation, against liabilities arising in
any such action, suit or proceeding, expenses incurred in connection therewith,
and against certain other liabilities.

Article 8 of the Certificate of Incorporation of the Company provides that,
to the furthest extent permitted by applicable law in effect from time to time,
no director of the Company shall have any personal liability for monetary
damages to the Company or its shareholders for breach of his fiduciary duty as
a director, except that indemnity is not provided to a director whose conduct
involves (i) a breach of the director's duty of loyalty to the Company or its
shareholders, (ii) acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of the law, (iii) unlawful
distributions as defined in Section 174 of the Delaware General Corporation
Law, and (iv) any transaction from which the director derived an improper
personal benefit.

Article 9 of the Certificate of Incorporation and the Bylaws of the Company
provides similar indemnification provisions as that provided by Section 145 of
the General Corporation Law of the state of Delaware. The Company will also
indemnify any person who is serving or has served the Company as an officer to
the same extent as a director.

ITEM 25 OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

The following table sets forth the costs and expenses, payable by the
Company in connection with the sale of Common Stock being registered (all
amounts are estimated except the Commission Registration Fee).

<TABLE>
<S> <C>
Commission Registration Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ --
------
Blue Sky Qualification Fees and Expenses (including legal fees) (estimated) . . . . . . . . . .--*
Printing Expenses (estimated) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .--*
Legal Fees and Expenses (estimated) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .--*
Accountants' Fees and Expenses (estimated) . . . . . . . . . . . . . . . . . . . . . . . . . .--*
Miscellaneous Expenses (estimated) . . . . . . . . . . . . . . . . . . . . . . . . . . . . . --*
------
Total . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $. --*

* To be supplied by amendment.
</TABLE>

II-1
<PAGE> 62
ITEM 26 RECENT SALES OF UNREGISTERED SECURITIES

PRIVATE PLACEMENT TRANSACTIONS

In September 1997 the Company sold in a private placement transaction
820,000 shares of Common Stock at $.50 per share to 25 investors, nine of which
were U.S. Persons. In December, the Company sold to a venture capital fund
350,000 shares of Common Stock at $1.00 per share and warrants to purchase
87,500 shares of Common Stock at $1.00 per share for one year and $1.15 per
share for a second year. The price paid for these warrants was $438.00. In
February and March 1998, the Company sold 440,000 shares at $1.00 per share to
officers, directors, key employees and consultants of the company. All of the
sales to U.S. persons were made in reliance upon exemptions from the
registration requirements of Section 5 of the 1933 Act provided by Rule 505 of
Regulation D under the 1933 Act, and sales outside of the United States to
non-U.S. persons were made in reliance upon Regulation S under the 1933 Act.

In January 1998, the Company issued 90,000 shares of common stock to
certain employees in reliance upon Rule 701 under the Securities Act of 1933
(the "Act").

On March 16, 1998 the Company completed its Initial Public Offering
(IPO), on the Vancouver Stock Exchange, of 1,550,000 shares of its common stock
at a price of US $1.00 per share for a total offering of US $1,550,000. The
offering was underwritten by C.M. Oliver & Company Ltd. (the "Agent") and was
made pursuant to the requirements of Regulation S under the Securities Act of
1933 (the "Act") outside the U.S. and to non US Persons. The shares offered
were therefore exempt from registration under the Act. The net cash proceeds
to the Registrant from the Canadian Offering were approximately US $1,158,250
after payment of US $116,750 commissions to the Agent (7.5% of the offering
price). The Company granted to the Agent for the Canadian Offering a
non-transferable warrant (the "Agent's Warrant") to acquire up to 250,000
shares of Common Stock. The Agent's Warrant was exercisable at $1.00 per share
until March 16, 1999, and thereafter at $1.15 per share until March 16, 2000.
The Warrant was exercised by the Agent, a Canadian Broker Dealer and not a U.S.
Person, on or before April 27, 1998 in reliance upon Regulation S and the
proceeds to the Company were $250,000.

On June 15, 1998, eSoft completed the private placement of 1,468,941
shares of its common stock at a price of $4.25 per share for a total offering
of $6,243,000. The offering was placed through C.M. Oliver & Company Ltd. of
Vancouver, B.C. (the "Agent"), which acted as agent in the offering, with the
participation of other sub-agents and finders. The net cash proceeds to the
Company from the private placement were approximately $5,467,000 after payment
of expenses of the offering, estimated at $267,000, and payment of $507,825
(8.13% of the offering price) commissions to the Agent, sub-agents, and finders
who will also be issued warrants to purchase 159,318 (10.85% of the offered
shares) of eSoft's common stock at a price of US $4.25 in the first year and US
$4.90 in the second year. Shares were sold in the offering to investors in
Canada and Europe in reliance upon the exemption from registration of the
shares under Regulation S under the Securities Act of 1933 (the "Act") (see
Part II item 2, below), and to accredited investors in the United States in
reliance upon Regulation D (Rule 505) under the Act. The shares issued in the
private placement are eligible for the shortened hold period of four months in
British Columbia pursuant to the requirements of BOR #97112 of the B.C.
Securities Commission. eSoft has agreed to register the shares as soon as
practicable under the U.S. Securities Act of 1933 for public sale in the
United States.

PROMISSORY NOTES

The Company issued to Transition Partners, Ltd. an $18,750 promissory
note and a $10,250 promissory note, each payable on the earlier of January 2,
1999 or 30 days after the date of the Canadian Offering. The promissory notes
were payable at the option of the Company by issuance of such number of shares
of Common Stock, priced at the offering price to the public in the Canadian
Offering, that in the aggregate equals the amount outstanding under the
promissory note. The Company has paid the notes by the issuance of 29,000
shares of common stock at $1.00 per share.

The Company issued to Copeland Consulting Group, Inc. an $18,750
promissory note and a $10,250 promissory note, each payable on the earlier of
January 2, 1999 or 30 days after the date of the Canadian Offering. The
promissory notes were payable, at the option of the Company by issuance of such
number of shares of Common Stock, priced at the offering price to the public in
the Canadian Offering, that in the aggregate equals the amount outstanding
under the promissory note. The Company has paid the notes by the issuance of
29,000 shares of common stock at $1.00 per share.

II-2
<PAGE> 63
The Company issued to Pantheon Capital Ltd. a $37,500 promissory note
and a $20,500 promissory note, each payable on the earlier of January 2, 1999
or 30 days after the date of the Canadian Offering. The promissory notes were
payable, at the option of the Company by issuance of such number of shares of
Common Stock, priced at the offering price to the public in the Canadian
Offering, that in the aggregate equals the amount outstanding under the
promissory note, and the Company has paid the notes by the issuance of 58,000
shares of common stock at $1.00 per share.

The Company believes that the issuance of the promissory notes is
exempt from the registration requirements of Section 5 of the Act by virtue of
the exemption contained in Section 4(2) of the Act.

SEVERANCE AGREEMENT

Pursuant to the Severance Agreement described above, the Company sold
to Wayne Farlow 60,000 shares of Common Stock of the Company at a price of
$0.50 per share, the par value of which was paid in cash ($600) with the
balance to be paid by a non-recourse promissory note payable to the Company and
due September 5, 1999.

II-3
<PAGE> 64
EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT
NUMBER DESCRIPTION OF EXHIBITS
------ -----------------------
<S> <C>
3.1 Articles of Incorporation*

3.1a Certificate of Incorporation of New eSoft, Inc.***

3.1b Certificate of Merger of eSoft, Inc. into New eSoft, Inc.***

3.2 Bylaws of eSoft*

3.2a Bylaws of New eSoft, Inc.*

5.1 Legal Opinion(1)

10.1 Severance Agreement and Mutual Release dated December 19, 1997 between the Company and Wayne
Farlow*

10.2 Agency Agreement with C.M. Oliver Capital****

10.2a Agent's Warrant****

10.3 Lease Agreement dated September 18, 1997 between the Company and Aspen Industrial Park
Partnership**

10.6 Voting Agreement dated September 2, 1997 between Philip Becker, Pantheon Capital Ltd. and
Transition Partners, Ltd.*

10.6a Termination Agreement***

10.7 Registration Rights Agreement dated September 2, 1997 between Transition Partners, Ltd.,
Pantheon Capital Ltd. and the Company*

10.8 Agreement dated May 6, 1997 between Transition Partners, Ltd. and the Company*

10.9 Agreement dated October 14, 1997 between Transition Partners, Ltd. and the Company*

10.10 Amendment to Agreement dated August 22, 1997 between Transition Partners, Ltd. and the Company*

10.11 Second Amendment to Agreement dated November 11, 1997 between Transition Partners, Ltd. and the
Company*

10.12 Stock Option Agreement dated November 11, 1997 between Transition Partners, Ltd. and the
Company*

10.12a Amended Stock Warrant Agreement dated January 29, 1998***

10.13 Consulting Agreement dated August 1, 1997 between the Company and Kent Nuzum*

10.14 Consulting Agreement dated August 22, 1997 between Pantheon Capital Ltd. and the Company*

10.15 Amendment to Consulting Agreement dated August 22, 1997 between Pantheon Capital Ltd. and the
Company*

10.16 Stock Option Agreement dated November 11, 1997 between Pantheon Capital Ltd. and the Company*
</TABLE>

II-4
<PAGE> 65
<TABLE>
<S> <C>
10.16a Amended Stock Warrant Agreement dated January 29, 1998***

10.17 Stock Option Agreement dated November 11, 1997 between Copeland Consulting Group, Inc. and the
Company*

10.17a Amended Stock Warrant Agreement dated January 29, 1998***

10.18 Employment Agreement dated September 2, 1997 between Philip Becker and the Company*

10.19 Form of Employee Confidentiality Agreement***

10.20 Termination Agreement terminating Software Development and Consulting Agreements***

10.21 Promissory Note to First National Bank of Arvada, Colorado***

10.22 Proposal for financing arrangement from Colorado National Bank***

10.23 Employment Agreement dated March 6, 1998 between Regis Frank and the Company****

10.24 Employment Agreement dated March 6, 1998 between Robert C. Hartman and the Company****

10.25 Employment Letter dated October 7, 1997 between Jason M. Rollings and the Company*****

10.26 Proposed Employment Agreement between Thomas R. Tennessen and the Company*****

10.27 Employment Agreement between Thomas R. Tennessen and the Company

10.28 Employment Agreement between James R. Bell and the Company

10.29 Employment Letter between James M. Love and the Company

10.30 Consulting Retainer Agreement

10.31 Form of Distributor Agreement

23.1 Consent of Certified Public Accountants
</TABLE>

_______________________________

* Filed with Registration Statement on Form 10-SB on December 22, 1997.

** Filed with Registration Statement on Form SB-2 on December 24, 1997.

*** Filed with Amendment No. 1 to Registration Statement on Form 10-SB on
February 18, 1998.

**** Filed with Amendment No. 1 to Registration Statement on Form SB-2,
filed March 24, 1998.

***** Filed with Amendment No. 2 to Registration Statement on Form SB-2,
filed April 17, 1998.

(1) To be filed by Amendment.

(b) Financial Statement Schedules

None

II-5
<PAGE> 66
ITEM 28

I. UNDERTAKINGS

Insofar as indemnification for liabilities arising under the
Securities Act of 1933, as amended (the "Act") may be permitted to directors,
officers and controlling persons of the registrant pursuant to the Company's
Bylaws or the Certificate of Incorporation, the registrant has been advised
that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is
therefore unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the registrant of expenses incurred
or paid by a director, officer or controlling person of the registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

The undersigned hereby undertakes that:

(1) for purposes of determining any liability under the Act, the
information omitted from the form of prospectus filed as part of this
registration statement in reliance upon Rule 430A and contained in a form of
prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act shall be deemed to be part of this registration statement as of
the time it was declared effective.

(2) For the purpose of determining any liability under the Act,
each post-effective amendment that contains a form of prospectus shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

II. UNDERTAKING PURSUANT TO REGULATION 415

The undersigned Registrant hereby undertakes: (1) to file, during any
period in which offers or sales are being made, a post-effective amendment to
this Registration Statement to (a) include any prospectus required by section
10(a)(3) of the Securities Act of 1933 (the "Act"), (b) reflect in the
prospectus any facts or events arising after the effective date of the
registration statement (or the most recent post-effective amendment thereof)
which, individually or in the aggregate, represent a fundamental change in the
information set forth in the registration statement, and (c) include any
material information with respect to the plan of distribution not previously
disclosed in the Registration Statement or any material change to such
information in the Registration Statement; (2) that, for the purpose of
determining any liability under the Act, each such post-effective amendment
shall be deemed to be a new Registration Statement relating to the securities
offered therein, and the offering of such securities at that time shall be
deemed to be the initial bona fide offering thereof; and (3) to remove from
registration by means of a post- effective amendment any of the securities
being registered which remain unsold at the termination of the offering.

II-6
<PAGE> 67
SIGNATURES

In accordance with the requirements of the Securities Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe
that it meets the requirements for filing on Form SB-2 and has authorized this
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Boulder, State of Colorado, on August 18, 1998.

eSOFT, INC.

By: /s/ Philip L. Becker
---------------------------------------
Philip L. Becker, Chairman,
Chief Executive
Officer and Chief Technology Officer

POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature
appears herein constitutes and appoints Philip L. Becker, Lester R. Woodward
and Thomas R. Tennessen, and each of them, as his true and lawful
attorneys-in-fact and agents, with full power of substitution and
resubstitution, for him and in his name, place and stead, in any and all
capacities, to sign any and all amendments to this Registration Statement
(including post-effective amendments), including a registration statement filed
pursuant to Rule 462(b) under the Securities Act of 1933, as amended, and to
file the same, with all exhibits thereto, and other documents in connection
therewith, with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents, and each of them, full power and authority to do
and perform each and every act and thing requisite in person, hereby ratifying
and confirming all that said attorneys-in-fact and agents, or any of them, or
their or his substitute or substitutes, may lawfully do or cause to be done by
virtue hereof.

In accordance with the requirements of the Securities Act of 1933 as
amended, this registration statement has been signed by the following persons
in the capacities and on the dates indicated.

<TABLE>
<CAPTION>
<S> <C> <C>
SIGNATURES TITLE DATE
---------- ----- ----
/s/ Philip L. Becker
-------------------------- Chairman, Chief Executive Officer, Chief August 18, 1998
Philip L. Becker Technology Officer and Director

/s/ Thomas R. Tennessen
-------------------------- Secretary, Treasurer and Chief Financial
Thomas R. Tennessen Officer (Principal Financial and August 18, 1998
Accounting Officer)
/s/ Regis A. Frank
-------------------------- President, Chief Operation Officer and August 18, 1998
Regis A. Frank Director

/s/ Robert B. Louthan
-------------------------- Director August 18, 1998
Robert B. Louthan

/s/ Michael W. Johnson
-------------------------- Director August 18, 1998
Michael W. Johnson

/s/ Richard B. Rice
-------------------------- Director August 18, 1998
Richard B. Rice
</TABLE>

II-7
<PAGE> 68
EXHIBIT INDEX