NETSOLVE INC
S-1/A, 1999-08-30
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: DOW TARGET VARIABLE FUND LLC, NSAR-A, 1999-08-30
Next: PAPP SMALL & MID CAP GROWTH FUND INC, NSAR-A, 1999-08-30



<PAGE>


 As filed with the Securities and Exchange Commission on August 30, 1999
                                                     Registration No. 333-65691
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

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

                            Amendment No. 2 To

                                   FORM S-1
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933

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

                            NETSOLVE, INCORPORATED
            (Exact name of registrant as specified in its charter)

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

        Delaware                     7379                   75-2094811-2
     (State or other           (Primary Standard          (I.R.S. Employer
     jurisdiction of              Industrial           Identification Number)
    incorporation or          Classification Code
      organization)                 Number)

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

                           12331 Riata Trace Parkway
                              Austin, Texas 78727
                                (512) 340-3000
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)

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

                                Craig S. Tysdal
                     President and Chief Executive Officer
                           12331 Riata Trace Parkway
                              Austin, Texas 78727
                                (512) 340-3000
           (Name, address, including zip code, and telephone number,
                  including area code, of agent for service)

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

 Copies of all communications, including all communications sent to the agent
                        for service, should be sent to:

   Worsham, Forsythe & Wooldridge, L.L.P.        Foley, Hoag & Eliot LLP
     Attn: L. Scott Austin, Esq.               Attn: Mark L. Johnson, Esq.
        Timothy A. Mack, Esq.                    One Post Office Square
    1601 Bryan Street, 30th Floor              Boston, Massachusetts 02109
         Dallas, Texas 75201

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

  The registrant hereby amends this registration statement on the 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 the date that the Commission, acting pursuant to
said section 8(a), may determine.

- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

                                EXPLANATORY NOTE

  This registration statement contains two forms of prospectus: (1) one
prospectus to be used in connection with an offering in the United States and
Canada and (2) one prospectus to be used in connection with a concurrent
offering outside of the United States and Canada. The U.S. prospectus and the
international prospectus are identical in all respects except for the front
cover page and the "Underwriting" section. The front cover page and the
"Underwriting" section of the international prospectus are included immediately
before Part II of this registration statement.
<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+The information in this prospectus is not complete and may be changed. We may +
+not sell these securities until the registration statement filed with the     +
+Securities and Exchange Commission is effective. This prospectus is not an    +
+offer to sell securities, and we are not soliciting offers to buy these       +
+securities, in any state where the offer or sale is not permitted.            +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++

               SUBJECT TO COMPLETION, DATED AUGUST 30, 1999

                        [LOGO OF NETSOLVE APPEARS HERE]

                                3,700,000 Shares

                                  Common Stock

  NetSolve, Incorporated is offering 3,530,000 shares of its common stock and
the selling stockholders are offering an additional 170,000 shares. This is our
initial public offering and no public market currently exists for our shares.
We have applied for quotation of the offered shares on the Nasdaq National
Market under the symbol "NTSL." We anticipate that the initial public offering
price will be between $11.00 and $13.00 per share.
                                 ------------

                 Investing in our common stock involves risks.

                    See "Risk Factors" beginning on page 6.
                                 ------------

<TABLE>
<CAPTION>
                                                                 Per Share Total
                                                                 --------- -----
<S>                                                              <C>       <C>
Public offering price...........................................    $      $
Underwriting discounts and commissions..........................    $      $
Proceeds to NetSolve............................................    $      $
Proceeds to selling stockholders................................    $      $
</TABLE>

  The Securities and Exchange Commission and state securities regulators have
not approved or disapproved these securities or determined if this prospectus
is truthful or complete. Any representation to the contrary is a criminal
offense.

  We have granted the underwriters a thirty-day option to purchase up to an
additional 555,000 shares of our common stock. BancBoston Robertson Stephens
expects to deliver the shares of common stock to purchasers on      , 1999.

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

BancBoston Robertson Stephens                         Thomas Weisel Partners LLC

                  The date of this prospectus is      , 1999.
<PAGE>


[The front gatefold pages contain a diagram composed of the following:]

[1.  The background of the diagram contains a black-and-white photograph of
     three people viewing a computer terminal.]

[2.  The following text appears in the upper left hand corner of the diagram:]

     DESIGNING, IMPLEMENTING, AND MANAGING ADVANCED DATA NETWORKS.

     .  NetSolve provides web-based remote network management services for
        enterprises

     .  Network management is offered from our centralized network management
        center in Austin, Texas

[3.  Graphic depiction of the NetSolve network management center appears in the
     center of the diagram. Superimposed on the graphic element are the words:]

     NetSolve Management Center
     Austin, Texas
     Standards Based Tools, Database

[4.  A computer screen containing lines of code appears in the right center of
     the diagram. The following text appears next to the screen:]

     PROWATCH FOR WANS
     Wide area network management for companies with multiple locations

[5.  A second computer screen appears in the bottom right hand corner.  The
     screen depicts a map of the United States and a portion of a graphical user
     interface.  The following text appears next to the screen:]

     PROWATCH EXCHANGE
     Web-based access to customer network performance and analysis reports

[6.  The NetSolve name and logo appear in a circle at the lower right hand
     corner of the diagram.]

[7.  A schematic diagram linking four graphic depictions surrounding a graphic
     depiction labeled "Internet" and linked to the central graphic element
     labelled "NetSolve Management Center" appears in the lower left hand corner
     of the diagram. The following words appear superimposed around these
     graphic depictions:]

     Remote User
     Partner
     Customer
     Headquarters

[8.  A third computer screen appears above the schematic diagram described in
     item 7 above. The computer screen depicts a portion of a sample monthly
     security incident report. The following text appears next to the screens:]

     ProWatch Secure
     Security management for companies using the Internet for business.

[9.  A fourth computer screen appears at the top center of the diagram. The
     screen contains a line graph and a bar graph. The following text appears
     next to the screen:]

     ProWatch for LANs
     Management of local area network devices, with a focus on enhancing network
     performance

[10. A schematic diagram appears in the upper right corner, linked by arrows to
     the computer screens described in items 4, 5, 7, 8 and 9 above. At the
     center of this diagram is a cloud with the words "Frame Relay/ATM Wide Area
     Network" superimposed in its center. Surrounding this cloud are five
     graphic depictions, each linked to the central cloud. The following text
     appears next to each graphic element:]

     Headquarters
     Branch Office
     Branch Office
     Factory
     Factory
<PAGE>

[The inside front cover contains the following:]

[1.  The following text appears at the top of the page:]

     NetSolve Scope
     Network Management and Security Services

[2.  A diagram composed of the following items appears in the middle of the
    page:]

     [A.  Three rectangles are linked by arrows pointing from left to right. The
          three rectangles contain the following words:]

          Design
          Configure
          Implement

     [B.  Arrows lead from the rectangle captioned "Implement" to a
          circle.  The circle contains the following words:]

          Operate and Support

     [C.  The following terms appear around the outside of the circle with
          arrows between each word pointing to the next word beginning directly
          to the left of the circle and moving to the right:]

          .  Monitor
          .  Alarm
          .  Fix
          .  Report and Trend
          .  Upgrade
          .  Document

[3.  The following text appears below the diagram:]

     Our Goal Is To Provide Customers
     .  Increased network reliability and uptime
     .  Reduced overall network cost
     .  Simple and timely migration to new technology

[4.  The NetSolve name and logo appear in the bottom right hand corner of the
     page]
<PAGE>

  You should rely only on the information contained in this prospectus. We have
not authorized anyone to provide you with information different from that
contained in this prospectus. We are offering to sell, and seeking offers to
buy, shares of common stock only in jurisdictions where offers and sales are
permitted. The information contained in this prospectus is accurate only as of
the date of this prospectus, regardless of the time of the delivery of this
prospectus or any sale of our common stock.

  Until      , 1999, all dealers that buy, sell or trade our common stock,
whether or not participating in this offering, may be required to deliver a
prospectus. This requirement is in addition to the dealers' obligation to
deliver a prospectus when acting as underwriters and with respect to their
unsold allotments or subscriptions.

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
Summary..................................................................   4
Risk Factors.............................................................   6
Use of Proceeds..........................................................  14
Dividend Policy..........................................................  14
Capitalization...........................................................  15
Dilution.................................................................  16
Selected Consolidated Financial Data.....................................  17
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  19
Business.................................................................  33
Management...............................................................  45
Transactions with Related Parties........................................  53
Principal and Selling Stockholders.......................................  53
Description of Capital Stock.............................................  56
Shares Eligible for Future Sale..........................................  58
Underwriting.............................................................  60
Legal Matters............................................................  62
Experts..................................................................  62
Where You Can Find More Information......................................  62
Index to Consolidated Financial Statements............................... F-1
</TABLE>

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

  We have federal trademark registrations for the NetSolve(R) logo, the name
NetSolve(R) and the trade names ProWatch(R), ProWatch IV(R), ProWatch for
WANs(R), ProWatch for LANs(R) and ProWatch Secure(R). We have a federal service
mark application pending for the trade name ProWatch Exchange SM. Trade names,
trademarks and service marks of other companies appearing in this prospectus
are the property of the respective holders.

                                       3
<PAGE>

                                    SUMMARY

  This summary may not contain all the information that is important to you.
You should read the entire prospectus, including the consolidated financial
statements and related notes, before deciding to invest in shares of our common
stock.

  Unless otherwise indicated, all information in this prospectus assumes the
underwriters do not exercise their over-allotment option and reflects the
conversion of all of our outstanding preferred stock into common stock, which
will take effect immediately before the closing of this offering.

                                    NetSolve

  We offer a range of services that allow companies to outsource some or all of
the activities relating to the design, implementation, management and security
of their computer networks. Our network management and security services are
designed to increase network reliability and up-time, reduce overall network
costs, and simplify timely migration to new technologies. In some cases, we
also resell to our customers networking equipment manufactured by others.

  Businesses increasingly depend on the ability to access and share electronic
information reliably. As a result, networks have become a more critical part of
day-to-day operations and businesses are seeking ways to implement responsive,
reliable and secure networks. Many companies are large enough to employ large
computer networks across multiple sites, referred to as wide area networks, or
WANs, but may be too small to afford or may prefer not to devote the
information technology personnel necessary to manage and secure their networks.
Facing rapid advances in technology and a continuing shortage of information
technology professionals, these companies are beginning to turn to third-party
service providers for network management and security solutions.

  Our network management services address all or selected parts of the full
life cycle of network management, which consists of the following elements:

<TABLE>
<S>                                  <C>                                <C>
  . design                           . monitoring                       . reporting


  . configuration                    . fault diagnosis                  . upgrading


  . implementation                   . fault resolution                 . documentation
</TABLE>

  We furnish our network management services remotely 24 hours per day, seven
days per week from our network management center in Austin, Texas. As a
standard part of our services, we enable customers to access, through standard
web-based browsers, up-to-date network status reports. We also provide around-
the-clock remote security services for networks' Internet and intranet
perimeter points.

  We target middle market companies, roughly defined as companies that have
between 100 and 1,000 employees and annual revenues between $25 million and
$1.0 billion. More than 600 middle market companies currently use our services
to manage approximately 9,500 network sites. We market our services through
relationships with resellers, including telecommunications carriers, Internet
service providers and value-added resellers, as well as through our direct
sales force. Sales to AT&T, which resells our services to its customers,
accounted for 59% of our total revenues in our fiscal year ended March 31, 1999
and 69% of our total revenues in the three months ended June 30, 1999. We
derive our revenues from both recurring and non-recurring network management
services, as well as from equipment resales. We support selected providers of
networking equipment and carrier services.

  Our executive offices are located at 12331 Riata Trace Parkway, Austin, Texas
78727. Our telephone number is (512) 340-3000, and our web site is located at
www.netsolve.com. Information contained on our web site is not a part of this
prospectus.

                                       4
<PAGE>

                                  The Offering

<TABLE>
<S>                                       <C>
Common stock offered by NetSolve........   3,530,000 shares
Common stock offered by selling
 stockholders...........................     170,000 shares
Common stock to be outstanding after
 this offering..........................  13,408,516 shares
Use of proceeds.........................  General corporate purposes, including
                                          working capital and potential
                                          acquisitions.
Proposed Nasdaq National Market symbol..  NTSL
</TABLE>

  The number of shares of our common stock to be outstanding after this
offering is based on shares outstanding as of June 30, 1999. It excludes:

  .  2,584,411 shares issuable upon exercise of outstanding options with a
     weighted average exercise price of $3.39 per share;
  .  107,500 shares issuable upon exercise of outstanding warrants with a
     weighted average exercise price of $2.01 per share; and
  .  2,986,020 shares reserved for future issuance under our stock-based
     compensation plans.
                      Summary Consolidated Financial Data

  The following tables summarize the financial data of our business. The pro
forma income from continuing operations per share and pro forma net income per
share are described in notes 2 and 4 of the notes to consolidated financial
statements included elsewhere in this prospectus. The pro forma balance sheet
data reflect the conversion of all of our outstanding preferred stock into
common stock that will occur immediately before the closing of this offering.
The pro forma as adjusted data reflect the sale of 3,530,000 shares of common
stock offered by us at an assumed public offering price of $12.00 and our
application of our estimated net proceeds of this offering. Additional per
share information is disclosed on the consolidated statements of operations in
the consolidated financial statements included elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                 Three Months
                                      Year Ended March 31,      Ended June 30,
                                    --------------------------- ----------------
                                     1997      1998      1999    1998     1999
                                    -------  --------  -------- -------  -------
                                      (in thousands, except per share data)
<S>                                 <C>      <C>       <C>      <C>      <C>
Statement of operations data:
Total revenues....................  $ 6,316  $ 14,523  $ 26,716 $ 5,562  $ 9,076
Total cost of revenues............    5,072    11,131    18,923   4,129    6,208
Operating income (loss)...........   (3,753)   (3,369)      780    (293)     719
Discontinued operations, net......   12,757       506        98     --       --
Net income (loss).................   10,295    (2,226)      952    (245)     750
Pro forma diluted income per
 share:
 From continuing operations.......                     $   0.07          $  0.07
 Net income.......................                     $   0.08          $  0.07
Pro forma weighted average shares
 used in diluted per share
 calculation......................                       11,341           11,450
</TABLE>

<TABLE>
<CAPTION>
                                                       June 30, 1999
                                               -------------------------------
                                                                    Pro Forma
                                                Actual   Pro Forma As Adjusted
                                               --------  --------- -----------
                                                       (in thousands)
<S>                                            <C>       <C>       <C>
Balance sheet data:
Cash and cash equivalents..................... $  6,582   $ 6,582    $45,127
Working capital...............................    6,685     6,685     45,230
Total assets..................................   17,238    17,238     55,783
Capital lease obligations, net of current
 portion......................................      763       763        763
Redeemable convertible preferred stock........   44,776       --         --
Total stockholders' equity (deficit)..........  (34,330)   10,446     48,991
</TABLE>

                                       5
<PAGE>

                                  RISK FACTORS

  Investing in shares of our common stock involves risks. You should be able to
bear a complete loss of your investment. You should carefully consider the
following factors and other information in this prospectus before deciding to
invest in shares of our common stock.

We may be unable to operate profitably in the future.

  We may not operate profitably. Although we began operating in 1987, we did
not introduce our first network management service until the quarter ended
March 31, 1994. Our track record of operating profitably in the network
management services business is short, and it is difficult to predict our
future revenues and operating results. We have previously incurred substantial
net losses. Our ability to operate profitably in the future depends on
increasing sales of our services while maintaining sufficient gross profit
margins. We must, among other things:

  .  maintain satisfactory relationships with resellers such as AT&T, our
     largest customer, and network equipment manufacturers such as Cisco;

  .  establish relationships with additional marketing partners for the
     resale of our services;

  .  develop software to make our principal existing service, ProWatch for
     WANs, more efficient and economical;

  .  develop and sell other network management services; and

  .  maintain reliable, uninterrupted service from our network management
     center 24 hours per day, seven days per week.

Our revenues will decline significantly and our business will be adversely
affected if AT&T discontinues, or materially reduces, sales of our services.

  Sales to AT&T, which resells our services to its customers, accounted for 59%
of our total revenues in the fiscal year ended March 31, 1999 and 69% of our
total revenues in the three months ended June 30, 1999. We expect sales to AT&T
to continue to comprise a substantial percentage of our revenues at least
through fiscal year 2000 and it is possible this percentage could increase. To
the extent we continue to depend on AT&T for a large portion of our sales, our
total revenues will decline materially if AT&T discontinues selling our
services or significantly reduces its sales of our services. We cannot be sure
that we will be successful in reducing our dependence on AT&T in the future.

  Our existing agreements with AT&T expire at various dates beginning in
December 1999. In addition, a number of the orders for services that we provide
to AT&T's customers under an agreement expiring in December 2001 can be
cancelled beginning in July 2000 and all new orders placed after June 30, 1999
can be cancelled beginning July 2001. Our agreements with AT&T are not
exclusive arrangements. We will need to maintain a good working relationship
with different business units of AT&T in order to maintain the business we
currently provide to AT&T's customers and to encourage AT&T to sell our
services to additional customers. Problems in our relationship with AT&T would
seriously damage our business. We cannot assure you that AT&T will continue to
sell our services to existing or additional AT&T customers. A substantial
reduction in our AT&T business would result in diminished revenues for an
extended period of time as we attempt to replace that business.

  On December 9, 1998, AT&T announced that it was acquiring IBM's Global
Network business, which services the networking needs of global companies, mid-
sized businesses and individual Internet users. We are unable to predict what
impact, if any, this acquisition will have on our relationship with AT&T.

                                       6
<PAGE>

Our quarterly results may fluctuate and cause the price of our common stock to
fall.

  Our revenues and results of operations are difficult to predict and may
fluctuate significantly from quarter to quarter. If either our revenues or
results of operations fall below the expectations of investors or public market
analysts, the price of our common stock could fall dramatically.

  Our revenues are difficult to forecast and may fluctuate for a number of
reasons:

  .  the market for network management services is relatively new, and we
     have no reliable means to assess overall customer demand;

  .  we derive a majority of our revenues from AT&T and other resellers, and
     our revenues therefore depend significantly on the willingness and
     ability of AT&T and those other resellers to sell our services to their
     customers;

  .  we may not be able to attract additional resellers to market our
     services as expected;

  .  we expect to encourage end users to purchase equipment from other
     sources, and we therefore anticipate that our revenues from equipment
     resales will decline as we seek to manage our mix of revenues;

  .  we may not add new end users as rapidly as we expect;

  .  we may lose existing end users as the result of competition, problems
     with our services or, in the case of end users who are customers of our
     resellers, problems with the reseller's services; and

  .  we may not be able to develop new or improved services as rapidly as
     they are needed.

  Most of our expenses, particularly employee compensation and rent, are
relatively fixed. As a result, variations in the timing of revenues could
significantly affect our results of operations from quarter to quarter and
could result in quarterly losses.

Our future operating results may vary by season, which will make it difficult
to predict our future performance.

  As a result of seasonal factors, we believe that quarter-to-quarter
comparisons of our results of operations are not necessarily meaningful. These
factors may adversely affect our operating results or cause our operating
results to fluctuate, resulting in a decrease in our stock price. You should
not rely on our quarterly results of operations to predict our future
performance.

  Our bookings may be slower during the months of July and August due to the
vacation schedules of our resellers' sales and marketing employees. This
situation may lead to lower levels of revenues earned during the following
fiscal quarter, which ends December 31.

  Our revenues during our third and fourth fiscal quarters may be more volatile
and difficult to predict due to the budgeting and purchasing cycles of our end
users. End users typically purchase our services at the same time they purchase
new network equipment such as routers. As a result, the timing of their large
capital expenditures could affect the timing of their purchases of our
services. Some end users may not be able to purchase network equipment and our
services near the end of a calendar year due to depleted budgets. Other end
users may accelerate purchases in order to use an unspent portion of their
budget.

The market for our services is new and evolving rapidly, and our business will
be seriously damaged if the market does not develop as we expect.

  Our long-term viability depends significantly upon the acceptance and use of
remote network management services by mid-sized companies. The market for
remote network management services is new and rapidly evolving. This market
environment makes it more difficult to determine the size and growth of the
market and to predict how this market will develop. Changes in technology, the
availability of qualified information technology professionals and other
factors that make internal network management more cost effective than

                                       7
<PAGE>

remote network management would adversely affect the market for our services.
Our business may be seriously damaged if this market fails to grow, grows more
slowly than we expect or develops in some way that is different from our
expectations.

We must establish relationships with additional resellers in order to increase
our revenues and become consistently profitable.

  We expect to rely increasingly on resellers such as telecommunications
carriers, Internet service providers and data networking value-added resellers
to market our services. We must establish these alternative sales channels in
order to increase our revenues and become consistently profitable. We have
limited experience in managing sales through resellers. We have only recently
begun to develop these sales channels, and we have established relationships
with only a few resellers. Except for AT&T, these resellers have not generated
significant sales of our services to date and may not succeed in marketing our
services in the future.

  Our agreements with resellers, including AT&T, generally do not require that
the resellers sell any minimum level of our services and generally do not
restrict the resellers' development or sale of competitive services. We cannot
be sure that these resellers will dedicate resources or give priority to
selling our services. In addition, resellers may seek to make us reduce the
prices for our services in order to lower the total price of their equipment,
software or service offerings.

Reseller relationships may adversely affect our business by weakening our
relationships with end users, decreasing the strength of our brand name and
limiting our ability to sell services directly to resellers' customers.

  If we succeed in increasing our sales through resellers, we may have weaker
relationships with the end users of our services. This may inhibit our ability
to gather customer feedback that helps us improve our services, develop new
services and monitor customer satisfaction. We may also lose brand
identification and brand loyalty, since our services may be identified by
private label names or may be marketed differently by our resellers. A failure
by any of our resellers to provide their customers with satisfactory products,
services or customer support could injure our reputation and seriously damage
our business. Our agreements with these resellers may limit our ability to sell
our services directly to the resellers' customers in the future.

Any material decrease in sales of our WAN management services will
significantly reduce our total revenues and adversely affect our business.

  Competitive pressures or other factors that adversely affect sales of our
wide area network, or WAN, management services or that cause significant
decreases in the prices of our WAN management services could significantly
limit or reduce our revenues. Sales of our ProWatch for WANs and similar WAN
management services accounted for 98% of our recurring network management
services revenues in the fiscal year ended March 31, 1999. Likewise, a
substantial portion of our nonrecurring network management services and
equipment resale revenues depend on the successful sale of these WAN management
services. We expect that these WAN management services will continue to
generate substantially all of our revenues for the foreseeable future. Our
financial performance therefore depends directly on continued market acceptance
of our WAN management services, as well as our ability to introduce enhanced
versions of these services that make these services more efficient and
economical.

Our failure to develop and sell additional services could impair our financial
results and adversely affect our business.

  Our future financial performance will depend in part on our ability to
develop, introduce and sell new and enhanced network management services other
than WAN management services, including services that:

  .  address the increasingly sophisticated needs of current and prospective
     end users; and


                                       8
<PAGE>

  .  respond on a timely and cost-effective basis to technological advances
     and emerging industry standards and protocols.

  Although we have developed new services, such as network management services
for local area networks, or LANs, and network security services, we have not
derived significant revenues from these services to date. We cannot be sure
that we will be successful selling these services or developing additional
services on time or on budget. The development of new services is a complex and
uncertain process. The newness of the market for remote network management
services makes it difficult to determine whether a market will develop for any
particular network management service. If we succeed in increasing the
percentage of our revenues that is derived from resellers, we may have weaker
relationships with the end users of our services, making it even more difficult
for us to identify services acceptable to our target market of mid-sized
companies. We cannot assure you that future technological or industry
developments will be compatible with our business strategy or that we will be
successful in responding to these changes in a timely or cost-effective manner.
Our failure to develop and sell services other than WAN management services
could seriously damage our business.

Our business may be harmed if we lose the services of our chief executive
officer.

  Our ability to build our business and compete effectively depends to a
significant degree on the skills, experience and efforts of our executive
officers, particularly Craig S. Tysdal, our president and chief executive
officer. Mr. Tysdal has led us during our transition from our data transport
business to the network management services field. He is our key representative
in our relationship with AT&T. We do not have employment contracts requiring
Mr. Tysdal or any of our other personnel to continue their employment for any
period of time, and we do not maintain key man life insurance on Mr. Tysdal or
any of our other personnel. The loss of the services of Mr. Tysdal would
seriously damage our business.

In order to support our business, we must hire additional information
technology professionals, who are in extremely short supply.

  We derive all of our revenues from network management services and related
resales of equipment. These services can be extremely complex, and in general
only highly qualified, highly trained information technology, or IT,
professionals have the skills necessary to develop and provide these services.
In order to continue to support our current and future business, we need to
attract, motivate and retain a significant number of qualified IT
professionals. Qualified IT professionals are in short supply, and we face
significant competition for these professionals, from not only our competitors
but also our end users, marketing partners and other companies throughout the
network services industry. Other employers may offer IT professionals
significantly greater compensation and benefits or more attractive career paths
or geographic locations than we are able to offer. Any failure on our part to
hire, train and retain a sufficient number of qualified IT professionals would
seriously damage our business.

We could incur significant costs if we are unable to retain our information
technology professionals.

  Because of the limited availability of IT professionals, we seek to hire
persons who have obtained college bachelor's degrees and then train those
persons to provide our services. As a result, we invest a significant amount of
time and money in training these new employees before they begin to support our
business. We do not enter into employment agreements requiring these employees
to continue in our employment for any period of time. Departures of trained
employees could limit our ability to generate revenues and would require us to
incur additional costs in training new employees.

We currently compete most directly with our customers' internal solutions, and
we expect increasing competition from other network services companies.

  To compete successfully, we must respond promptly and effectively to the
challenges of technological change, evolving standards and our competitors'
innovations by continuing to enhance our services, as well as

                                       9
<PAGE>


our sales programs and channels. Any pricing pressures, reduced margins or loss
of market share resulting from increased competition, or our failure to compete
effectively, could seriously damage our business.

  We face competition from different sources. Currently, we compete principally
with potential end users' and resellers' internal network administration
organizations. These organizations may have developed tools and methodologies
to manage their network processes and may be reluctant to adopt applications
offered by third parties like us.

  If the market for out-sourced network management services grows as we expect,
we believe this market will become highly competitive. Competition is likely to
increase significantly as new network management services companies enter the
market and current competitors expand their service and product lines. Many of
these potential competitors are likely to enjoy substantial competitive
advantages, including:

  .  larger technical staffs;

  .  more established sales channels;

  .  more software development experience;

  .  greater name recognition; and

  .  substantially greater financial, marketing, technical and other
     resources.

If our operations are interrupted, we may lose customers and revenues.

  We must be able to operate our network management infrastructure 24 hours per
day, seven days per week without interruption. If our operations are
interrupted, we may lose customers and revenues. All of our network management
services are provided remotely from our network management center, which is
located at a single site in Austin, Texas. We do not have any redundant systems
or facilities at a separate geographic location. In order to operate without
interruption, we must guard against:

  .  power outages, fires, tornados and other natural disasters at our
     network management center;

  .  telecommunications failures;

  .  equipment failures or "crashes;"

  .  security breaches; and

  .  other potential interruptions.

  Any interruptions could:

  .  require us to make payments on the contractual performance guarantees we
     offer our customers;

  .  cause end users to seek damages for losses incurred;

  .  require us to spend more money replacing existing equipment or adding
     redundant facilities;

  .  damage our reputation for reliable service;

  .  cause existing end users and resellers to cancel our contracts; or

  .  make it more difficult for us to attract new end users and resellers.

Our revenues would decline and our business would be adversely affected if the
networking equipment and carrier services we support become obsolete or are
otherwise not used by a large part of our target market.

  As part of our strategy, we have elected to support only selected providers
of networking equipment and carrier services. For example, we support routers
manufactured by 3Com, Bay/Nortel and Cisco, but not by other equipment
providers. Our services cannot be used by companies with networking equipment
and carrier services that we do not support. Our business would be seriously
damaged if the networking equipment and

                                       10
<PAGE>


carrier services that we support are not used by a significant portion of our
target market or if they become unavailable or significantly more expensive.
Technological advances that make obsolete any of the networking equipment and
carrier services that we support, or that offer significant economic or
functional advantages over the equipment and services, also could limit or
reduce our revenues or could force us to incur significant costs attempting to
support other networking equipment and carrier services.

We may be unable to protect our intellectual property, and we could incur
substantial costs defending our intellectual property from infringement or
claims of infringement made by others.

  Our business and financial performance depends to a significant degree upon
our software and other proprietary technology. The software industry has
experienced widespread unauthorized reproduction of software products. We have
no patents. The steps we have taken may not be adequate to deter competitors
from misappropriating our proprietary information, and we may not be able to
detect unauthorized use and take appropriate steps to enforce our intellectual
property rights.

  We could be the subject of claims alleging infringement of third-party
intellectual property rights. In addition, we may be required to indemnify our
distribution partners and end users for similar claims made against them. Any
infringement claim could require us to spend significant time and money in
litigation, pay damages, develop non-infringing intellectual property or
acquire licenses to intellectual property that is the subject of the
infringement claims. As a result, any infringement claim could seriously damage
our business.

Our stock price may be volatile.

  Volatility in our stock price may negatively impact the price investors may
receive for their shares of our common stock and increase the risk that we
could be the subject of costly securities litigation. The market price of our
common stock may fluctuate substantially due to a variety of factors,
including:

  .  the reaction of the market to the negotiated public offering price;

  .  quarterly fluctuations in our results of operations;

  .  changes in our relationship with AT&T;

  .  adverse circumstances affecting the introduction or market acceptance of
     new products or services offered by us;

  .  announcements of new products or services by competitors;

  .  changes in our business strategies;

  .  changes in earnings estimates by public market analysts;

  .  inactivity in the trading market for our stock;

  .  loss of market-making or securities analyst coverage for our stock;

  .  changes in accounting principles;

  .  sales of common stock by existing holders; and

  .  loss of key personnel.

We may incur significant costs from securities litigation.

  In the past, securities class action litigation often has been brought
against companies following periods of volatility in the market price of their
stock. We may in the future be the target of similar litigation. Securities
litigation against us could result in substantial costs and divert our
management's attention and resources.

                                       11
<PAGE>


Problems related to the year 2000 issue could cause internal system failures
that impair our operations.

  Many currently installed computer systems and software products only accept
two digits to identify the year in any date. Thus, the year 2000 will appear as
"00," which the system might consider to be the year 1900 rather than 2000.
This could result in system failures, delays or miscalculations. Computer
systems and software that have not been developed or enhanced recently may need
to be upgraded or replaced to comply with year 2000 requirements.

  We have only recently completed the conversion of our internal financial and
accounting system to make it year 2000 compliant and we are still in the
process of completing routine upgrades to some of our other internal systems,
including server and desktop computer operating systems, desktop computer
packaged software and desktop computer firmware. We expect to spend less than
$100,000 to complete all remaining hardware and software upgrades in order to
be year 2000 compliant. If, however, we discover significant year 2000 errors
or defects, we could incur substantial costs and our operations could be
seriously disrupted. We have not developed a specific contingency plan for
handling year 2000 problems.

We could be subject to significant expenses and damages because of liability
claims.

  Because our products are designed to provide critical network management
services, we may receive significant liability claims. Our agreements with
customers typically contain provisions intended to limit our exposure to
liability claims. These limitations may not, however, preclude all potential
claims.

  Liability claims could require us to spend significant time and money in
litigation or to pay significant damages. As a result, any liability claims,
whether or not successful, could seriously damage our reputation and our
business.

  Our remote network management service for WANs generally includes a guarantee
that the customer's end-to-end network will be available for at least 99.5% of
the time in any given month. If this guaranteed level of availability is not
achieved for an end user, we may be required to refund all of our WAN
management fees payable by the end user for that month. We may, in some
instances, refund amounts to customers for circumstances beyond our control.

Our existing stockholders will be able to control all matters requiring
stockholder approval and could prevent someone from acquiring or merging with
us.

  After this offering, our executive officers and directors collectively will
beneficially own approximately 58.2% of our outstanding common stock. Thus,
they will continue to control our company and, if they act together, could
elect all of the directors and control all matters submitted to our
stockholders for a vote. This could delay or prevent someone from acquiring or
merging with us on terms favored by a majority of our independent stockholders.

Substantial sales of our common stock could cause our stock price to decline.

  The market price of our common stock could decline as a result of sales by
our existing stockholders of shares of common stock in the market after this
offering, or the perception that these sales could occur. These sales might
also make it more difficult for us to sell equity securities at a time and at a
price that we deem appropriate.

  We intend to file a registration statement approximately 90 days after the
completion of this offering covering 3,850,000 shares subject to outstanding
options or reserved for issuance under our stock plans.

                                       12
<PAGE>

Our management will have broad discretion in using the net proceeds of this
offering.

  We expect to use our net proceeds from this offering for general corporate
purposes, giving our management broad discretion in the allocation of the net
proceeds. Possible uses of these funds could include acquisitions of, or
investments in, complementary business and technologies. The failure of our
management to apply such funds effectively could seriously damage our business.

Anti-takeover provisions in our charter documents and Delaware law could
prevent or delay a change in control of our company.

  Our board of directors will be able to use a number of mechanisms that could
make it more difficult for a third party to acquire control of our company,
even if a change of control might be beneficial to our stockholders. These
mechanisms include:

  .  the denial of cumulative voting contained in our charter, which could
     make it more difficult to replace the board of directors;

  .  the provisions of the Delaware anti-takeover law that can be used to
     discourage certain business combinations;

  .  the issuance of series of preferred stock in connection with share
     rights plans or otherwise, pursuant to the "blank check" preferred stock
     provisions of our charter, with disproportionate voting rights or other
     features that could thwart a change of control; and

  .  the acceleration of the vesting of options or other incentive
     compensation, in a manner that could make a business combination
     significantly more expensive to conclude.

Investors will suffer dilution and may never be paid dividends.

  Since our common stock has in the past been sold at prices substantially less
than the public offering price that you will pay, you will suffer immediate
dilution of $8.35 per share in pro forma net tangible book value. The exercise
of outstanding options and warrants may result in further dilution. We do not
currently anticipate paying cash dividends in the foreseeable future.

The forward-looking statements we make in this prospectus may prove inaccurate,
and our actual results and performance may differ materially from those
expressed in the forward-looking statements.

  Some of the statements under "Summary," "Risk Factors," "Management's
Discussion and Analysis of Financial Condition and Results of Operations,"
"Business" and elsewhere in this prospectus constitute forward-looking
statements. In some cases, you can identify forward-looking statements by terms
such as "may," "will," "should," "could," "would," "expects," "plans,"
"intends," "anticipates," "believes," "estimates," "predicts," "potential,"
"continue" or comparable terms. These statements include known and unknown
risks and uncertainties that may cause our actual results, levels of activity,
performance or achievements to be materially different from any future results,
levels of activity, performance or achievements expressed or implied by such
forward-looking statements. These factors include those listed under "Risk
Factors" and elsewhere in this prospectus.

  We cannot guarantee any future results, levels of activity, performance or
achievements. Neither we nor anyone else assumes responsibility for the
accuracy and completeness of these statements. We undertake no obligation to
update any of the forward-looking statements after the date of this prospectus.

                                       13
<PAGE>

                                USE OF PROCEEDS

  We estimate the net proceeds from our sale of 3,530,000 shares of common
stock will be approximately $38.5 million, assuming a public offering price of
$12.00 per share and after deducting the estimated underwriting discounts and
commissions and estimated offering expenses payable by us. We estimate that our
expenses in connection with this offering will total approximately $850,000. We
estimate that these net proceeds would be $44.7 million if the underwriters'
over-allotment option is exercised in full. We will not receive any proceeds
from the sale of shares of common stock by the selling stockholders.

  The principal purposes of this offering are to:

  .increase our capitalization and financial flexibility;

  .increase our visibility in the marketplace;

  .provide a public market for our common stock;

  .facilitate our future access to public equity markets; and

  .provide liquidity for our existing stockholders.

   We believe that our enhanced financial position will provide us with needed
flexibility to respond to technological and market developments as well as
other future opportunities. We also believe that our completion of this
offering will improve our ability to attract and retain customers and
employees.

  We intend to use our net proceeds from this offering for general corporate
purposes, including working capital and possible acquisitions of, and
investments in, complementary businesses and technologies. We are not currently
involved in negotiations with respect to, and we have no agreement or
understanding regarding, any acquisition or investment. Accordingly, we will
have broad discretion in the application of our net proceeds. Pending these
uses, we intend to invest our net proceeds in short-term, investment-grade,
interest-bearing securities.

                                DIVIDEND POLICY

  We have never declared or paid any cash dividends on our capital stock. We
intend to retain all available funds and any future earnings for use in the
operation of our business. Therefore, we do not anticipate paying any cash or
other dividends in the foreseeable future. Payment of future dividends, if any,
will be at the discretion of our board of directors after taking into account
various factors, including our financial condition, results of operations,
current and anticipated cash needs, and plans for expansion.

                                       14
<PAGE>

                                 CAPITALIZATION

  The following table sets forth our capitalization as of June 30, 1999:

  .  on an actual basis;

  .  on a pro forma basis giving effect to the conversion of our preferred
     stock into common stock; and

  .  on a pro forma basis, as further adjusted to reflect the receipt of the
     estimated net proceeds from our sale of 3,530,000 shares of common
     stock, assuming a public offering price of $12.00 per share and after
     deducting the estimated underwriting discounts and commissions and
     estimated offering expenses payable by us.

This table should be read together with the consolidated financial statements
and related notes appearing elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                        June 30, 1999
                                                --------------------------------
                                                                      Pro Forma
                                                 Actual   Pro Forma  As Adjusted
                                                --------  ---------  -----------
                                                        (in thousands)
<S>                                             <C>       <C>        <C>
Capital lease obligations, net of current
 portion....................................... $    763  $    763    $    763
                                                --------  --------    --------
Redeemable convertible preferred stock (Series
 A and B), $0.10 par value; 7,500,000 shares
 authorized; 6,394,727 shares issued and
 outstanding, actual; no shares issued or
 outstanding, pro forma and pro forma as
 adjusted......................................   44,776       --          --
                                                --------  --------    --------
Stockholders' equity (deficit):
  Common stock, $0.01 par value; 25,000,000
   shares authorized; 3,483,789 shares issued
   and outstanding, actual; 9,878,516 shares
   issued and outstanding, pro forma;
   13,408,516 issued and outstanding, pro forma
   as adjusted.................................       35        99         134
  Additional paid-in capital...................      --     28,975      67,485
  Deferred compensation........................     (317)     (317)       (317)
  Accumulated deficit..........................  (34,048)  (18,311)    (18,311)
                                                --------  --------    --------
Total stockholders' equity (deficit)...........  (34,330)   10,446      48,991
                                                --------  --------    --------
Total capitalization........................... $ 11,209  $ 11,209    $ 49,754
                                                ========  ========    ========
</TABLE>

  The number of shares of our common stock that will be outstanding after this
offering excludes as of June 30, 1999:

  .2,584,411 shares issuable upon exercise of outstanding options with a
   weighted average exercise price of $3.39 per share;

  .107,500 shares issuable upon exercise of outstanding warrants with a
   weighted average exercise price of $2.01 per share; and

  .2,986,020 shares reserved for future issuance under our stock-based
   compensation plans.


                                       15
<PAGE>

                                    DILUTION

  The pro forma net tangible book value of our common stock as of June 30, 1999
was $10.4 million, or $1.06 per share. Pro forma net tangible book value per
share represents the amount of total tangible assets less total liabilities,
divided by the total pro forma number of shares of common stock outstanding,
after giving effect to the conversion of all of the outstanding shares of our
preferred stock into common stock. After giving effect to the sale of 3,530,000
shares of common stock offered by us in this offering at an assumed public
offering price of $12.00 per share, and after deducting the estimated
underwriting discounts and commissions and estimated offering expenses payable
by us, the adjusted pro forma net tangible book value at June 30, 1999, would
have been approximately $49.0 million, or $3.65 per share. This amount
represents an immediate increase in pro forma net tangible book value of $2.59
per share to existing stockholders and an immediate dilution in pro forma net
tangible book value of $8.35 per share to new investors. The following table
illustrates this per share dilution:

<TABLE>
   <S>                                                            <C>   <C>
   Assumed public offering price per share.......................       $12.00
    Pro forma net tangible book value per share at June 30,
     1999........................................................ $1.06
    Increase per share attributable to new investors.............  2.59
                                                                  -----
   Adjusted pro forma net tangible book value per share after
    this offering................................................         3.65
                                                                        ------
   Dilution per share to new investors...........................       $ 8.35
                                                                        ======
</TABLE>

  The following table summarizes, on a pro forma as adjusted basis as of June
30, 1999, the number of shares of common stock purchased from us, the total
consideration paid and the average price per share paid. These amounts are
based on an assumed public offering price of $12.00 per share before deducting
the estimated underwriting discounts and commissions and estimated offering
expenses payable by us.

<TABLE>
<CAPTION>
                             Shares Purchased  Total Consideration
                            ------------------ ------------------- Average Price
                              Number   Percent   Amount    Percent   Per Share
                            ---------- ------- ----------- ------- -------------
   <S>                      <C>        <C>     <C>         <C>     <C>
   Existing stockholders..   9,878,516    74%  $28,752,000    40%     $ 2.91
   New investors..........   3,530,000    26    42,360,000    60       12.00
                            ----------   ---   -----------   ---
       Total..............  13,408,516   100%  $71,112,000   100%
                            ==========   ===   ===========   ===
</TABLE>

  These tables assume no exercise of options and warrants outstanding at
June 30, 1999. Sales by selling stockholders will reduce the number of shares
of common stock held by existing stockholders to 9,708,516, or 72% of the total
number of shares of common stock outstanding after this offering, and will
increase the number of shares of common stock held by new investors to
3,700,000, or 28% of the total number of shares of common stock outstanding
after this offering. If the underwriters' overallotment option is exercised in
full, sales by selling stockholders will reduce the number of shares of common
stock held by existing stockholders to 70% of the total number of shares
outstanding after this offering and increase the number of shares held by new
investors to 4,255,000, or 30% of the total number of shares of common stock
outstanding after this offering.

                                       16
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA

  The following selected consolidated financial data should be read together
with "Management's Discussion and Analysis of Financial Condition and Results
of Operation" and the consolidated financial statements and related notes
appearing elsewhere in this prospectus. The following selected consolidated
financial data for the years ended March 31, 1997, 1998 and 1999 and as of
March 31, 1998 and 1999 are derived from our consolidated financial statements
included elsewhere in this prospectus, which have been audited by Ernst & Young
LLP, independent auditors. The following selected consolidated financial data
for the years ended March 31, 1995 and 1996 and as of March 31, 1995, 1996 and
1997 are derived from our audited consolidated financial statements not
included in this prospectus. The following selected consolidated financial data
for the three months ended June 30, 1998 and 1999 and as of June 30, 1999 are
derived from our unaudited consolidated financial statements included elsewhere
in this prospectus. Our unaudited consolidated financial statements have been
prepared on the same basis as our audited consolidated financial statements and
in the opinion of our management include all adjustments, consisting only of
normal recurring adjustments, necessary to present fairly the data set forth.

<TABLE>
<CAPTION>
                                                                        Three Months
                                   Year Ended March 31,                Ended June 30,
                          -------------------------------------------  ----------------
                           1995     1996     1997     1998     1999     1998     1999
                          -------  -------  -------  -------  -------  -------  -------
                                   (in thousands, except per share data)
<S>                       <C>      <C>      <C>      <C>      <C>      <C>      <C>
Statement of operations
 data:
Revenues:
 Network management
  services..............  $   428  $   782  $ 2,830  $ 7,324  $12,777  $ 2,560  $ 4,584
 Equipment and other....    1,846    2,888    3,486    7,199   13,939    3,002    4,492
                          -------  -------  -------  -------  -------  -------  -------
 Total revenues.........    2,274    3,670    6,316   14,523   26,716    5,562    9,076
Cost of revenues:
 Cost of network
  management services...      390      548    2,434    5,706    8,258    1,808    2,672
 Cost of equipment and
  other.................    1,138    1,998    2,638    5,425   10,665    2,321    3,536
                          -------  -------  -------  -------  -------  -------  -------
 Total cost of
  revenues..............    1,528    2,546    5,072   11,131   18,923    4,129    6,208
                          -------  -------  -------  -------  -------  -------  -------
Gross profit............      746    1,124    1,244    3,392    7,793    1,433    2,868
Operating expenses:
 Development............    1,081    1,132    1,262    2,040    1,762      446      579
 Sales and marketing....      383      732    2,246    2,562    3,153      739      943
 General and
  administrative........    1,331    1,353    1,489    2,159    2,098      541      622
 Amortization of
  deferred
  compensation..........      --       --       --       --       --       --         5
                          -------  -------  -------  -------  -------  -------  -------
 Total operating
  expenses..............    2,795    3,217    4,997    6,761    7,013    1,726    2,149
                          -------  -------  -------  -------  -------  -------  -------
Operating income
 (loss).................   (2,049)  (2,093)  (3,753)  (3,369)     780     (293)     719
Other income (expense),
 net....................     (178)    (110)      34      340       93       48       46
                          -------  -------  -------  -------  -------  -------  -------
Income (loss) from
 continuing operations
 before income taxes....   (2,227)  (2,203)  (3,719)  (3,029)     873     (245)     765
Income tax expense
 (benefit)..............     (599)    (618)  (1,257)    (297)      19      --        15
                          -------  -------  -------  -------  -------  -------  -------
Net income (loss) from
 continuing operations..   (1,628)  (1,585)  (2,462)  (2,732)     854     (245)     750
Discontinued operations:
 Income from
  discontinued
  operations, net of
  applicable income
  taxes.................    1,244    2,041    2,142      165      --       --       --
 Gain on sale of
  discontinued
  operations, net of
  applicable income
  taxes.................      --       --    10,615      341       98      --       --
                          -------  -------  -------  -------  -------  -------  -------
Net income (loss).......  $  (384) $   456  $10,295  $(2,226) $   952  $  (245) $   750
                          =======  =======  =======  =======  =======  =======  =======
Basic income (loss) per
 share from(1):
 Continuing operations..  $ (3.45) $ (2.22) $ (1.75) $ (1.76) $ (0.51) $ (0.27) $  0.04
                          =======  =======  =======  =======  =======  =======  =======
 Net income (loss)......  $ (2.42) $ (1.12) $  2.72  $ (1.59) $ (0.48) $ (0.27) $  0.04
                          =======  =======  =======  =======  =======  =======  =======
Weighted average shares
 used in basic per share
 calculations(1)........    1,204    1,860    2,851    2,995    3,297    3,280    3,361
                          =======  =======  =======  =======  =======  =======  =======
Diluted income (loss)
 per share from(1):
 Continuing operations..  $ (3.45) $ (2.22) $ (1.75) $ (1.76) $ (0.51) $ (0.27) $  0.02
                          =======  =======  =======  =======  =======  =======  =======
 Net income (loss)......  $ (2.42) $ (1.12) $  2.72  $ (1.59) $ (0.48) $ (0.27) $  0.02
                          =======  =======  =======  =======  =======  =======  =======
Weighted average shares
 used in diluted per
 share calculations(1)..    1,204    1,860    2,851    2,995    3,297    3,280    5,055
Pro forma basic income
 per share from(2):
 Continuing operations..                                      $  0.09           $  0.08
                                                              =======           =======
 Net income ............                                      $  0.10           $  0.08
                                                              =======           =======
Pro forma weighted
 average shares used in
 basic per share
 calculations(2)........                                        9,692             9,755
Pro forma diluted income
 per share from(2):
 Continuing operations..                                      $  0.07           $  0.07
                                                              =======           =======
 Net income ............                                      $  0.08           $  0.07
                                                              =======           =======
Pro forma weighted
 average shares used in
 diluted per share
 calculations(2)........                                       11,341            11,450
</TABLE>
- --------------

(1) Calculated as described in note 2 of notes to consolidated financial
    statements. Additional per share information is disclosed on the
    consolidated statements of operations in the consolidated financial
    statements included elsewhere in this prospectus.
(2) Reflects the conversion of our redeemable convertible preferred stock into
    common stock. See note 4 of notes to consolidated financial statements.

                                       17
<PAGE>

<TABLE>
<CAPTION>
                                          March 31,
                         ------------------------------------------------  June 30,
                           1995      1996      1997      1998      1999      1999
                         --------  --------  --------  --------  --------  --------
                                            (in thousands)
<S>                      <C>       <C>       <C>       <C>       <C>       <C>
Balance sheet data:
Cash and cash
 equivalents............ $    361  $    874  $  8,128  $  1,333  $  2,764  $  6,582
Working capital
 (deficit)..............     (859)     (623)    9,464     5,399     5,282     6,685
Total assets............    2,464     3,534    16,068    13,227    14,936    17,238
Capital lease
 obligations, net of
 current portion........      248       235       175     1,146     1,027       763
Redeemable convertible
 preferred stock........   34,018    36,555    39,085    41,615    44,146    44,776
Total stockholders'
 deficit................  (34,046)  (36,104)  (28,313)  (33,029)  (34,529)  (34,330)
</TABLE>

                                       18
<PAGE>

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

  This prospectus contains forward-looking statements which involve risks and
uncertainties. Actual results could differ materially from those anticipated in
these forward-looking statements.

Overview

  We provide network management services that allow enterprises and carriers to
outsource some or all network-specific activities in order to increase network
reliability and up-time, reduce overall network costs, and simplify timely
migration to new technologies. We were incorporated in September 1985 in the
State of Delaware and began operating in the second half of 1987. Until
December 1996, substantially all of our services revenues were derived from the
sale of data transport services. To provide these transport services, we leased
network transmission facilities from major carriers, and we also resold AT&T's
transport services. We began developing our first remote network management
service offering for WANs in early 1993 and began offering that service,
together with AT&T's transport services, in the quarter ended March 31, 1994.
We began selling network management services separately from our data transport
services in the quarter ended March 31, 1995. We introduced our first security
service in the quarter ended September 30, 1996. We discontinued our data
transport business in the quarter ended December 31, 1996. We began offering
network management services for LANs in the quarter ended June 30, 1997.

 Revenues

  Our revenues consist of network management services revenues as well as
equipment resales and other revenues. Our network management services include
both recurring and nonrecurring revenues:

  . Revenues from recurring services represent monthly fees charged to
    resellers or end users for our network management services. Recurring
    network management services revenues are typically based on the
    number of devices under management and are recognized in the period
    in which the services are rendered. In fiscal year 1999, 67% of
    network management services revenues were from recurring services.

  . Non-recurring network management services consist of data network
    design, project implementation services and equipment installation
    services, as well as one-time project and development assignments
    that assist resellers in defining and creating new network management
    services. Non-recurring network management services revenues are
    generally recognized upon completion of the assignment or service.
    For example, we charge fees for project implementation services on a
    per-location basis and we recognize revenues associated with these
    services upon completion of the network implementation for a
    location.

  Our network management services revenues are derived from contracts with
telecommunications carriers, value-added resellers of networking equipment and
services, and enterprises sold to by our direct sales force. Typical contracts
for our services include an initial implementation fee plus a fixed monthly fee
per managed device. Our contracts with end users are generally for terms of 24
to 36 months, although customers may cancel services prior to the end of the
service terms. Cancellations due to reasons other than closings of managed
locations, which to date have not been material, are generally subject to
cancellation fees ranging from 20% to 80% of the recurring charges payable for
the remainder of the service term. Cancellation fees as a percentage of network
management services revenues were less than 1% in each of fiscal years 1997,
1998 and 1999 and the three months ended June 30, 1999. We recognize revenues
from cancellation fees on a cash basis unless collection is assured. Our
contracts with resellers typically extend from 12 to 36 months and, in some
cases, require that we continue providing services throughout the term of the
reseller's contract with the end user. In these cases, we continue to recognize
revenues upon performance of the services, even if performance occurs after the
term of the contract with the reseller.

                                       19
<PAGE>

  Our network management services for WANs typically include a guarantee
providing end-to-end network availability for at least 99.5% of the time in any
given month. In the event the guaranteed availability is not achieved, we
generally are obligated to refund our WAN management fees for that month. This
guarantee covers some components of the end user's WAN, such as the transport
services provided by the end user's carrier, that are not directly under our
control. As a result, we may, in some instances, refund amounts to customers
for circumstances beyond our control. We establish a reserve against guarantees
we offer. Guarantee payments have not been significant in any month, other than
in May 1998 when a major carrier's network was inoperable for an extended
number of hours. In order to enhance our relationships with direct customers
using that carrier's service, we refunded all of the management fees for that
month to those direct customers, even though the outage was outside the
coverage of our guarantee. The cost of that refund was $64,000. In the future,
refunds made under our guarantees or otherwise could have a material adverse
impact on the results of our operations.

  We derive equipment and other revenues from the resale of customer premise
equipment, or CPE, and from the sale of CPE maintenance contracts to our
network management services customers. CPE is networking equipment which
usually resides at the customer's location and includes routers, customer
service units or CSUs, and LAN switches. We utilize CPE produced by Cisco and,
to a lesser extent, by 3Com, Bay/Nortel, Paradyne and others. We recognize
revenues from the sale of CPE upon shipment to the end user. However, if the
transaction is financed through our lease financing subsidiary, we recognize
the revenues upon sale of the underlying lease contract on a non-recourse
basis. We recognize revenues from CPE maintenance contracts on a monthly basis
as the services are provided. We expect to limit discounts on CPE and encourage
end users to purchase equipment from other sources. Further, as an alternative
to selling CPE to our resellers, we have recently amended some of our reseller
agreements such that we receive management fees for ordering CPE and managing
CPE inventories for these resellers. Although we believe some of our customers
will continue to purchase CPE from us, our strategy is to focus on our network
management services which generate higher margins. We therefore anticipate that
revenues from CPE sales will decline as we seek to manage our mix of revenues.

  We currently have a network management services contract with two business
units within AT&T: AT&T Solutions and AT&T Business Network Services. AT&T
accounted for 30% of our total revenues in fiscal year 1997, 52% of our total
revenues in fiscal year 1998, 59% of our total revenues in fiscal year 1999 and
69% of our total revenues in the three months ended June 30, 1999. We
anticipate that sales to AT&T will continue to comprise a substantial
percentage of our revenues at least through fiscal year 2000 and it is possible
that this percentage could increase. No other customer accounted for more than
10% of our revenues in fiscal year 1997, 1998 or 1999 or in the three months
ended June 30, 1999.

  Historically, we have generated substantially all of our revenues from sales
to customers in the United States, although we manage devices in several
locations around the world for these U.S.-based customers.

 Costs and expenses

  In March 1998, we relocated all of our operations from our previous facility,
consisting of approximately 25,000 square feet leased at prices negotiated
originally in 1991 which were substantially below current market rates in 1998,
into a new leased facility of approximately 70,000 square feet. Concurrent with
this move, we upgraded our computing and network management infrastructure
environment. The impact of these changes increased costs by approximately
$300,000 per quarter. These costs are allocated across the cost of network
management services revenues, development, sales and marketing, and general and
administrative expenses.

  As of March 31, 1999, we had net operating loss carryforwards of
approximately $17.2 million available to offset future net income for U.S.
federal income tax purposes. These net operating loss carryforwards will expire
beginning in 2004 if not utilized. We have alternative minimum tax credit
carryforwards of $196,000 which do not expire. Our utilization of these net
operating loss and tax credit carryforwards may be subject to a substantial
annual limitation due to the "change in ownership" provisions of the Internal
Revenue Code. The

                                       20
<PAGE>

annual limitation may result in the expiration of the net operating losses
before utilization. We have provided a full valuation allowance on the deferred
tax asset at March 31, 1999 because of the uncertainty regarding its
realization. In concluding that a full valuation allowance was required, we
primarily considered factors such as our history of operating losses, our
potential future losses and the nature of the deferred tax assets.

 Discontinued operations

  In December 1996, we decided to discontinue our data transport services
business segment and we sold a portion of that segment to Intermedia
Communications Inc. of Florida. The sale to Intermedia was closed on December
30, 1996 at a price of $12.3 million. As a part of this transaction, we
assigned to Intermedia all customer and supplier contracts related to a portion
of the business segment and we sold to Intermedia the capital equipment related
to this portion of the business segment. The agreement for this sale contains a
non-compete provision which prohibits us from competing in the data transport
business for five years. To ease the transition associated with this sale, we
agreed to provide management services to the transferred customer base through
October 1997. We recorded related revenues of $500,000 in fiscal year 1997,
$715,000 in fiscal year 1998 and $0 in fiscal year 1999, with respect to these
services. To complete the discontinuance of this business segment, on October
1, 1997, we assigned our rights and obligations to customer and supplier
contracts for other transport services to NetPlus, Inc. The purchase price,
initially established at 25% of NetPlus' gross profit from these services for a
period of three years beginning April 1, 1998 up to a maximum of $600,000, was
renegotiated to be a single payment of $100,000, which was received in fiscal
year 1999.

Results of operations

  The following table sets forth statement of operations data expressed as
percentages of total revenues for the periods indicated:

<TABLE>
<CAPTION>
                                                              Three Months
                                    Year Ended March 31,     Ended June 30,
                                    -----------------------  -----------------
                                     1997    1998     1999    1998      1999
                                    ------  ------   ------  -------   -------
<S>                                 <C>     <C>      <C>     <C>       <C>
Revenues:
 Network management services.......   44.8%   50.4%    47.8%    46.0%     50.5%
 Equipment and other...............   55.2    49.6     52.2     54.0      49.5
                                    ------  ------   ------  -------   -------
   Total revenues..................  100.0   100.0    100.0    100.0     100.0
Total cost of revenues.............   80.3    76.6     70.8     74.2      68.4
                                    ------  ------   ------  -------   -------
Gross profit.......................   19.7    23.4     29.2     25.8      31.6
Operating expenses:
 Development.......................   20.0    14.1      6.6      8.0       6.4
 Sales and marketing...............   35.5    17.6     11.8     13.3      10.3
 General and administrative........   23.6    14.9      7.8      9.7       6.9
 Amortization of deferred
  compensation.....................    --      --       --       --        0.1
                                    ------  ------   ------  -------   -------
   Total operating expenses........   79.1    46.6     26.2     31.0      23.7
                                    ------  ------   ------  -------   -------
Operating income (loss)............  (59.4)  (23.2)     3.0     (5.2)      7.9
Other income, net..................    0.5     2.3      0.3      0.8       0.5
                                    ------  ------   ------  -------   -------
Income (loss) from continuing
 operations before income taxes....  (58.9)  (20.9)     3.3     (4.4)      8.4
Income tax expense (benefit).......  (19.9)   (2.1)     0.1      --        0.1
                                    ------  ------   ------  -------   -------
Net income (loss) from continuing
 operations........................  (39.0)  (18.8)     3.2     (4.4)      8.3
Discontinued operations:
 Income from discontinued
  operations, net of applicable
  income taxes.....................   33.9     1.1      --       --        --
 Gain on sale of discontinued
  operations, net of applicable
  income taxes.....................  168.1     2.4      0.4      --        --
                                    ------  ------   ------  -------   -------
Net income (loss)..................  163.0%  (15.3)%    3.6%    (4.4)%     8.3%
                                    ======  ======   ======  =======   =======
</TABLE>

                                       21
<PAGE>

  Cost of network management services, expressed as percentages of network
management services revenues, and cost of equipment and other, expressed as
percentages of equipment and other revenues, were as follows:

<TABLE>
<CAPTION>
                                                               Three Months
                                      Year Ended March 31,    Ended June 30,
                                      ----------------------  ----------------
                                       1997    1998    1999    1998     1999
                                      ------  ------  ------  -------  -------
<S>                                   <C>     <C>     <C>     <C>      <C>
  Cost of network management servic-
   es................................   86.0%   77.9%   64.6%    70.6%    58.3%
  Cost of equipment and other........   75.7    75.4    76.5     77.3     78.7
</TABLE>

Three months ended June 30, 1998 compared to three months ended June 30, 1999

 Revenues

  Total revenues. Total revenues increased 63%, from $5.6 million in the three
months ended June, 30 1999 to $9.1 million in the three months ended June 30,
1999.

  Network management services. Revenues from network management services
increased 77%, from $2.6 million in the three months ended June 30, 1998 to
$4.6 million in the three months ended June 30, 1999, representing 46% of total
revenues in the three months ended June 30, 1998 and 51% of total revenues in
the three months ended June 30, 1999. Approximately one-half of the dollar
increase was due to increased recurring revenues resulting from a growth in the
number of managed devices under contract. The remainder of the increase was due
to increased implementation and installation revenues resulting from higher
volumes of newly installed sites.

  Equipment and other. Revenues from equipment and other increased 50%, from
$3.0 million in the three months ended June 30, 1998 to $4.5 million in the
three months ended June 30, 1999, primarily as a result of increased purchases
of CPE by AT&T and an increase of $500,000 from an increase in the number of
equipment maintenance contracts in place. We expect to limit discounts on CPE
and encourage end users to purchase equipment from other sources. Further, as
an alternative to selling CPE to our resellers, we have recently amended some
of our reseller agreements such that we receive management fees for ordering
CPE and managing CPE inventories for these resellers. We therefore anticipate
that revenues from CPE sales will decline as we seek to manage our mix of
revenues.

 Cost of revenues

  Cost of network management services. Cost of network management services
includes salary and other costs of personnel, depreciation of equipment
utilized to manage customer networks, the network management infrastructure
utilized to provide remote network management services, and the costs of third-
party providers of CPE installation services. Cost of network management
services is expensed as incurred. Cost of network management services increased
50%, from $1.8 million in the three months ended June 30, 1998 to $2.7 million
in the three months ended June 30, 1999, representing 71% of network management
services revenues in the three months ended June 30, 1998 and 58% of such
revenues in the three months ended June 30, 1999. The dollar increase was due
primarily to the addition of personnel to accommodate growth, upgrades to the
network management infrastructure and, to a lesser extent, increased
subcontractor costs of $125,000 related to installation of CPE. The percentage
decrease was due primarily to improvements in processes and tools which have
resulted in a higher number of managed devices per operations employee.

  Cost of equipment and other. Cost of equipment and other includes the
purchase of CPE from manufacturers and distributors, maintenance contracts
purchased for resale to end users, and capital equipment maintained by us for
replacement of failed units. These costs are expensed in the period the related
revenues are recognized, other than costs associated with capital equipment
maintained by us for the replacement of failed units. The cost of replacement
units is amortized generally over three years, with the unamortized balance
expensed when the replacement unit is used. Cost of equipment and other
increased 52%, from $2.3

                                       22
<PAGE>


million in the three months ended June 30, 1998 to $3.5 million in the three
months ended June 30, 1999, representing 77% of equipment and other revenues in
the three months ended June 30, 1998 and 79% of such revenues in the three
months ended June 30, 1999. The increase in dollars and as a percent of
equipment and other revenues was due to higher volume of CPE sales in the three
months ended June 30, 1999 to our resellers at lower resale margins. This
increase in cost was partially offset by the higher percentage of these
revenues coming from maintenance services, which typically have higher gross
margins than CPE sales, increasing from 19% of equipment and other revenues in
the three months ended June 30, 1998 to 25% in the three months ended June 30,
1999.

 Operating expenses

  Development. Development expenses consist primarily of salaries and related
costs of development personnel, including contract programming services.
Development employees are responsible for developing internal software systems,
selecting and integrating purchased software applications, developing software
tools for our network management services, developing our web-enabled software
applications that give customers access to network management information, and
defining and developing operating processes for new services. Development
expenses increased 30%, from $446,000 in the three months ended June 30, 1998
to $579,000 in the three months ended June 30, 1999, representing 8% of total
revenues in the three months ended June 30, 1998 and 6% of total revenues in
the three months ended June 30, 1999. The increase in dollars was due to an
increase in the number of software and service development personnel devoted to
the development and enhancement of network management tools and our network
management services. The decrease as a percentage of total revenues was
affected by our decision to manage development spending to a lower level as a
percentage of total revenues. The decrease was also affected by higher than
anticipated equipment revenues in the three months ended June 30, 1999. We
anticipate that development costs may increase as a percentage of total
revenues over the remainder of fiscal year 2000 as additional development
personnel are added.

  Sales and marketing. Sales and marketing expenses consist primarily of
salaries, commissions, travel and costs associated with creating awareness of
our services. Sales and marketing expenses increased 28%, from $739,000 in the
three months ended June 30, 1998 to $943,000 in the three months ended June 30,
1999, representing 13% of total revenues in the three months ended June 30,
1998 and 10% of total revenues in the three months ended June 30, 1999. The
increase in dollars was due to increased spending for advertising and other
promotional activities, as well as costs associated with the recruiting and
relocation of a new vice president of marketing. The decrease of sales and
marketing expenses as a percentage of total revenues reflects the increase in
total revenues and a move to reduce these expenditures as a percentage of total
revenues as we began to rely more on an indirect distribution strategy. We
anticipate that sales and marketing costs may increase slightly as a percentage
of total revenues over the remainder of fiscal year 2000, as additional sales
and marketing personnel are added.

  General and administrative. General and administrative expenses consist
primarily of expenses related to our human resources, finance and executive
departments. Included in human resources spending is all employee training
sponsored by us, as well as most costs of recruiting and relocating new
employees. General and administrative expenses increased 15%, from $541,000 in
the three months ended June 30, 1998 to $622,000 in the three months ended June
30, 1999, representing 10% of total revenues in the three months ended June 30,
1998 and 7% of total revenues in the three months ended June 30, 1999. The
dollar increase was due primarily to additional spending related to recruiting
of new employees. The decrease as a percentage of total revenues is primarily
the result of higher total revenues in the three months ended June 30, 1999.

 Other income, net

  Other income, net consists primarily of interest expense from our leases for
capital equipment, offset by interest income earned on our cash balances. Other
income, net remained relatively flat, decreasing from $48,000 in the three
months ended June 30, 1998 to $46,000 in the three months ended June 30, 1999,
representing approximately 1% of total revenues in both periods.

                                       23
<PAGE>

Fiscal year ended March 31, 1998 compared to fiscal year ended March 31, 1999

 Revenues

  Total revenues. Total revenues increased 84%, from $14.5 million in fiscal
year 1998 to $26.7 million in fiscal year 1999.

  Network management services. Revenues from network management services
increased 75%, from $7.3 million in fiscal year 1998 to $12.8 million in fiscal
year 1999, representing 50% of total revenues in fiscal year 1998 and 48% of
total revenues in fiscal year 1999. Approximately one-half of the dollar
increase was due to increased recurring revenues resulting from a growth in the
number of managed devices under contract. The remainder of the increase was due
to increased implementation and installation revenues resulting from higher
volumes of newly installed sites. Increased implementation fees in fiscal year
1999 were largely due to a change in company policy in the quarter ended March
31, 1998 which resulted in our charging fees for, rather than absorbing the
costs of, implementing new networks. These increases were partially offset by a
decrease of $794,000 in the revenues attributable to the management of the
customer base sold to Intermedia. The percentage of revenues from network
management services derived from our relationship with AT&T was approximately
equal to the percentage of total revenue derived from AT&T.

  Equipment and other. Revenues from equipment sales and other increased 93%,
from $7.2 million in fiscal year 1998 to $13.9 million in fiscal year 1999,
primarily as a result of increased purchases of CPE by AT&T and an increase of
$1.5 million resulting from an increase in the number of equipment maintenance
contracts in place.

 Cost of revenues

  Cost of network management services. Cost of network management services
increased 46%, from $5.7 million in fiscal year 1998 to $8.3 million in fiscal
year 1999, representing 78% of network management services revenues in fiscal
year 1998 and 65% of such revenues in fiscal year 1999. The dollar increase was
due primarily to the addition of personnel to accommodate growth, upgrades to
the network management infrastructure including the addition of a separate
infrastructure support group, the upgrade of our facilities, and, to a lesser
extent, an increase of $535,000 in subcontractor costs related to installation
of CPE. The percentage decrease was due primarily to improvements in processes
and tools which have resulted in a higher number of managed devices per
operations employee.

  Cost of equipment and other. Cost of equipment and other increased 98%, from
$5.4 million in fiscal year 1998 to $10.7 million in fiscal year 1999,
representing 75% of equipment and other revenues in fiscal year 1998 and 77% of
such revenues in fiscal year 1999. The increases in dollars and as a percent of
equipment and other revenues were due to higher volume of CPE sales in fiscal
year 1999 to our resellers at lower resale margins.

 Operating expenses

  Development. Development expenses decreased 10% from $2.0 million in fiscal
year 1998 to $1.8 million in fiscal year 1999, representing 14% of total
revenues in fiscal year 1998 and 7% of total revenues in fiscal year 1999. The
decrease in dollars was due primarily to a recovery in fiscal year 1999 of
$100,000 of contract development expenses written off in fiscal year 1998. The
decrease as a percentage of total revenues was due to the development of our
LAN product which was introduced in the first quarter of fiscal year 1998 and
reduced usage of third-party contract programming resources. The decrease was
also affected by our decision to manage development spending to a lower level
as a percentage of total revenues in fiscal year 1999, after having accelerated
spending in fiscal year 1998 in order to support future revenue growth, cost
reduction and service quality.

                                       24
<PAGE>


  Sales and marketing. Sales and marketing expenses increased 23%, from $2.6
million in fiscal year 1998 to $3.2 million in fiscal year 1999, representing
18% of total revenues in fiscal year 1998 and 12% of total revenues in fiscal
year 1999. In fiscal year 1999, total sales and marketing salaries paid
increased as additional people were added to support resellers and to focus on
new product definition. The decrease of sales and marketing expenses as a
percentage of total revenues reflected the increase in total revenues and a
move to reduce these expenditures as a percentage of total revenues as we began
to rely more on an indirect distribution strategy.

  General and administrative. General and administrative expenses decreased 5%,
from $2.2 million in fiscal year 1998 to $2.1 million in fiscal year 1999,
representing 15% of total revenues in fiscal year 1998 and 8% of total revenues
in fiscal year 1999. The decreases in dollars and as a percentage of total
revenues were due primarily to decreased legal and consulting fees and outside
recruiting and relocation fees. These decreases were partially offset by
increased salary costs of $125,000 primarily due to the addition of human
resource professionals who are responsible for enhancing training and
recruiting programs in preparation for growth.

 Other income, net

  Other income, net decreased 73%, from $340,000 in fiscal year 1998 to $93,000
in fiscal year 1999, representing 2% of total revenues in fiscal year 1998 and
less than 1% of total revenues in fiscal year 1999. The dollar decrease in
fiscal year 1999 was due to higher interest income in fiscal year 1998 earned
from a higher level of funds available for investment and increased interest
expense incurred from capital lease obligations in fiscal year 1999.

Fiscal year ended March 31, 1997 compared to fiscal year ended March 31, 1998

 Revenues

  Total revenues. Total revenues increased 130%, from $6.3 million in fiscal
year 1997 to $14.5 million in fiscal year 1998.

  Network management services. Revenues from network management services
increased 161%, from $2.8 million in fiscal year 1997 to $7.3 million in fiscal
year 1998, representing 45% of total revenues in fiscal year 1997 and 50% of
total revenues in fiscal year 1998. Approximately 70% of the dollar increase
was due to increased recurring revenues from a growth in the number of managed
devices under contract. The remainder of the increase was due to increased
implementation and installation revenues resulting from higher volumes of new
installed sites. The impact of changes in average revenues per device was not
significant. Increased implementation fees in fiscal year 1998 were largely due
to a change in company policy in the quarter ended March 31, 1998 which
resulted in our charging fees for, rather than absorbing the costs of,
implementing new networks. The percentage of revenues from network management
services derived from our relationship with AT&T was approximately equal to the
percentage of total revenue derived from AT&T.

  Equipment and other. Revenues from equipment and other increased 106%, from
$3.5 million in fiscal year 1997 to $7.2 million in fiscal year 1998, primarily
as a result of increased sales of CPE.

 Cost of revenues

  Cost of network management services. Cost of network management services
increased 138%, from $2.4 million in fiscal year 1997 to $5.7 million in fiscal
year 1998, representing 86% of network management services revenues in fiscal
year 1997 and 78% of such revenues in fiscal year 1998. The dollar increase was
due primarily to the addition of personnel to accommodate growth, upgrades to
the network management infrastructure including the addition of a separate
infrastructure support group, facilities expansion to accommodate new
operations personnel, increased recruiting and relocation costs associated with
strengthening the management and technical talent of the operations groups and,
to a lesser extent an increase of $471,000

                                       25
<PAGE>

subcontractor costs related to installation of CPE. The percentage decrease was
due primarily to a higher number of managed devices per operations employee.

  Cost of equipment and other. Cost of equipment and other increased 108%, from
$2.6 million in fiscal year 1997 to $5.4 million in fiscal year 1998,
representing 76% of equipment and other revenues in fiscal year 1997 and 75% of
such revenues in fiscal year 1998. The dollar increase was due primarily to the
higher volume of CPE sales in fiscal year 1998 and an increase of $500,000 from
increased equipment maintenance revenues.

 Operating expenses

  Development. Development expenses increased 54%, from $1.3 million in fiscal
year 1997 to $2.0 million in fiscal year 1998, representing 20% of total
revenues in fiscal year 1997 and 14% of total revenues in fiscal year 1998. The
dollar increase was due to higher development spending in fiscal year 1998
enabled by the sale of our transport business in the third quarter of fiscal
year 1997. This sale provided a source of working capital to invest in our
relatively new network management services offerings. These additional
development expenses included the costs associated with hiring additional
people, including additional facilities space. The decrease as a percentage of
total revenues was primarily the result of higher total revenues in fiscal year
1998.

  Sales and marketing. Sales and marketing expenses increased 18%, from $2.2
million in fiscal year 1997 to $2.6 million in fiscal year 1998, representing
36% of total revenues in fiscal year 1997 and 18% of total revenues in fiscal
year 1998. This dollar increase was due to one-time costs, including accrual of
future rentals on vacated spaces, related to the closing of most of our remote
sales offices as we began consolidating sales efforts at our Austin
headquarters as well as increased public relations and market awareness
efforts. The decrease as a percentage of total revenues reflected the increase
in recurring network management services revenues and a move to reduce these
sales and marketing expenditures as a percentage of total revenues as we began
to rely more on an indirect distribution strategy.

  General and administrative. General and administrative expenses increased
47%, from $1.5 million in fiscal year 1997 to $2.2 million in fiscal year 1998,
representing 24% of total revenues in fiscal year 1997 and 15% of total
revenues in fiscal year 1998. The dollar increase was due primarily to the
addition of human resources professionals beginning in the first quarter of
fiscal year 1998 who were responsible for enhancing training and recruiting
programs in preparation for growth, and associated increases in facilities
space, additional spending for outside training programs and increased
recruiting costs. The decrease as a percentage of total revenues was primarily
the result of higher total revenues in fiscal year 1998.

 Other income, net

  Other income, net increased 900%, from $34,000 in fiscal year 1997 to
$340,000 in fiscal year 1998, representing 1% of total revenues in fiscal year
1997 and 2% of total revenues in fiscal year 1998. The dollar increase in
fiscal year 1998 was due to higher interest income in fiscal year 1998 earned
from a higher level of funds available for investment, partially offset by
increased interest expense incurred from capital lease obligations in fiscal
year 1998.

Quarterly results of operations

  Although our total revenues have increased in each of the last nine quarters,
results of operations have varied from quarter to quarter. Accordingly, we
believe that period-to-period comparisons of results of operations are not
necessarily meaningful and should not be relied upon as indications of future
performance. Our operating results may fluctuate as a result of many factors,
including our ability to renew or retain existing end-user and reseller
relationships, the cost of introducing new service offerings and the
profitability of such offerings, and the level and nature of competition.
Further, we may be unable to adjust spending rapidly enough to compensate for
any significant fluctuations in the number of new managed devices implemented
in a given period. Any significant shortfall in the number of new managed
devices could therefore seriously damage

                                       26
<PAGE>

our business. Finally, there can be no assurance that we will be profitable in
the future or, if we are profitable, that our levels of profitability will not
vary significantly between quarters.

  The following tables set forth quarterly statement of operations data in
dollars and, except as noted below, as a percentage of total revenues for each
of the nine quarters in the period ended June 30, 1999. This quarterly
information is unaudited and has been prepared on the same basis as our audited
annual consolidated financial statements and, in the opinion of our management,
includes all adjustments consisting only of normal recurring adjustments that
we consider necessary for a fair presentation of the information for the
periods presented. The information should be read together with the
consolidated financial statements and related notes appearing elsewhere in this
prospectus. Additional per share information is disclosed on the consolidated
statements of operations in the consolidated financial statements included
elsewhere in this prospectus. Operating results for any quarter are not
necessarily indicative of results for any future period.

<TABLE>
<CAPTION>
                                                            Three Months Ended
                          --------------------------------------------------------------------------------------
                          June 30, Sept. 30, Dec. 31, Mar. 31, June 30, Sept. 30, Dec. 31, Mar. 31, June 30,
                            1997     1997      1997     1998     1998     1998      1998     1999     1999
                          -------- --------- -------- -------- -------- --------- -------- -------- --------
                                                  (in thousands, except per share data)
<S>                       <C>      <C>       <C>      <C>      <C>      <C>       <C>      <C>      <C>      <C>
Revenues:
 Network management
  services..............   $1,524   $ 1,723   $1,811   $2,266   $2,560   $3,081    $3,335   $3,801   $4,584
 Equipment and other....    1,584     1,852    1,795    1,968    3,002    3,342     3,557    4,038    4,492
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
   Total revenues.......    3,108     3,575    3,606    4,234    5,562    6,423     6,892    7,839    9,076
Cost of revenues:
 Cost of network
  management services...    1,325     1,476    1,407    1,498    1,808    1,974     2,098    2,378    2,672
 Cost of equipment and
  other.................    1,232     1,350    1,426    1,417    2,321    2,629     2,663    3,052    3,536
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
   Total cost of
    revenues............    2,557     2,826    2,833    2,915    4,129    4,603     4,761    5,430    6,208
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
Gross profit............      551       749      773    1,319    1,433    1,820     2,131    2,409    2,868
Operating expenses:
 Development............      494       602      465      479      446      459       364      493      579
 Sales and marketing....      627       771      561      603      739      723       791      900      943
 General and
  administrative........      419       518      600      622      541      512       511      534      622
 Amortization of
  deferred
  compensation..........      --        --       --       --       --       --        --       --         5
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
   Total operating
    expenses............    1,540     1,891    1,626    1,704    1,726    1,694     1,666    1,927    2,149
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
Operating income
 (loss).................     (989)   (1,142)    (853)    (385)    (293)     126       465      482      719
Other income (expense),
 net....................      134        79       61       66       48       23         3       19       46
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
Income (loss) from
 continuing operations
 before income taxes....     (855)   (1,063)    (792)    (319)    (245)     149       468      501      765
Income tax expense
 (benefit)..............      (83)     (104)     (78)     (32)     --       --          6       13       15
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
Net income (loss) from
 continuing operations..     (772)     (959)    (714)    (287)    (245)     149       462      488      750
Discontinued operations:
 Income (loss) from
  discontinued
  operations, net of
  applicable income
  taxes.................       72        97        5       (9)     --       --        --       --       --
 Gain (loss) on sale of
  discontinued
  operations, net of
  applicable income
  taxes.................      --        151       (4)     194      --       --         98      --       --
                           ------   -------   ------   ------   ------   ------    ------   ------   ------
Net income (loss).......   $ (700)  $  (711)  $ (713)  $ (102)  $ (245)  $  149    $  560   $  488   $  750
                           ======   =======   ======   ======   ======   ======    ======   ======   ======
Basic income (loss) per
 share from:
 Continuing
  operations............   $(0.48)  $ (0.54)  $(0.46)  $(0.28)  $(0.27)  $(0.15)   $(0.05)  $(0.04)  $ 0.04
                           ======   =======   ======   ======   ======   ======    ======   ======   ======
 Net income (loss)......   $(0.45)   $(0.46)  $(0.46)  $(0.22)  $(0.27)  $(0.15)   $(0.02)  $(0.04)  $ 0.04
                           ======   =======   ======   ======   ======   ======    ======   ======   ======
Weighted average shares
 used in basic per share
 calculations...........    2,912     2,930    2,947    3,193    3,280    3,286     3,298    3,340    3,361
Diluted income (loss)
 per share from:
 Continuing
  operations............   $(0.48)  $ (0.54)  $(0.46)  $(0.28)  $(0.27)  $(0.15)   $(0.05)  $(0.04)  $ 0.02
                           ======   =======   ======   ======   ======   ======    ======   ======   ======
 Net income (loss)......   $(0.45)  $ (0.46)  $(0.46)  $(0.22)  $(0.27)  $(0.15)   $(0.02)  $(0.04)  $ 0.02
                           ======   =======   ======   ======   ======   ======    ======   ======   ======
Weighted average shares
 used in diluted per
 share calculations.....    2,912     2,930    2,947    3,193    3,280    3,286     3,298    3,340    5,055
</TABLE>

                                       27
<PAGE>

<TABLE>
<CAPTION>
                                                            Three Months Ended
                          -------------------------------------------------------------------------------------------
                          June 30,  Sept. 30, Dec. 31,  Mar. 31,  June 30,  Sept. 30, Dec. 31, Mar. 31,  June 30,
                            1997      1997      1997      1998      1998      1998      1998     1999      1999
                          --------  --------- --------  --------  --------  --------- -------- --------- --------
                                                  (As a percentage of total revenues)
<S>                       <C>       <C>       <C>       <C>       <C>       <C>       <C>      <C>       <C>      <C>
Revenues:
 Network management
  services..............    49.0 %     48.2 %   50.2 %    53.5 %    46.0 %     48.0%    48.4%     48.5%    50.5%
 Equipment and other
  revenues..............    51.0       51.8     49.8      46.5      54.0       52.0     51.6      51.5     49.5
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
  Total revenues........   100.0      100.0    100.0     100.0     100.0      100.0    100.0     100.0    100.0
Total cost of revenues..    82.3       79.0     78.6      68.8      74.2       71.7     69.1      69.3     68.4
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
Gross profit............    17.7       21.0     21.4      31.2      25.8       28.3     30.9      30.7     31.6
Operating expenses:
 Development............    15.9       16.8     12.9      11.3       8.0        7.1      5.3       6.3      6.4
 Sales and marketing....    20.1       21.6     15.6      14.3      13.3       11.2     11.5      11.5     10.3
 General and
  administrative........    13.5       14.5     16.6      14.7       9.8        8.0      7.4       6.8      6.9
 Amortization of
  deferred
  compensation..........     --         --       --        --        --         --       --        --       0.1
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
  Total operating
   expenses.............    49.5       52.9     45.1      40.3      31.1       26.3     24.2      24.6     23.7
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
Operating income
 (loss).................   (31.8)     (31.9)   (23.7)     (9.1)     (5.3)       2.0      6.7       6.1      7.9
Other income (expense),
 net....................     4.3        2.2      1.7       1.6       0.9        0.3      0.1       0.3      0.5
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
Income (loss) from
 continuing operations,
 before income taxes....   (27.5)     (29.7)   (22.0)     (7.5)     (4.4)       2.3      6.8       6.4      8.4
Income tax expense
 (benefit)..............    (2.7)      (2.9)    (2.2)     (0.8)      --         --       0.1       0.2      0.1
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
Net income (loss) from
 continuing operations..   (24.8)     (26.8)   (19.8)     (6.7)     (4.4)       2.3      6.7       6.2      8.3
Discontinued operations:
 Income (loss) from
  discontinued
  operations, net of
  applicable income
  taxes.................     2.3        2.7      0.1      (0.2)      --         --       --        --       --
 Gain (loss) on sale of
  discontinued
  operations, net of
  applicable income
  taxes.................     --         4.2     (0.1)      4.5       --         --       1.4       --       --
                           -----      -----    -----     -----     -----      -----    -----     -----    -----
Net income (loss).......   (22.5)%    (19.9)%  (19.8)%    (2.4)%    (4.4)%      2.3%     8.1%      6.2%     8.3%
                           =====      =====    =====     =====     =====      =====    =====     =====    =====

  Cost of network management services, expressed as a percentage of network
management services revenues, and the cost of equipment and other, expressed as
a percentage of equipment and other revenues, were as follows:

<CAPTION>
                                                          Three Months Ended
                          ---------------------------------------------------------------------------------------
                          June 30,  Sept. 30, Dec. 31,  Mar. 31,  June 30,  Sept. 30, Dec. 31, March 31, June 30,
                            1997      1997      1997      1998      1998      1998      1998     1999      1999
                          --------  --------- --------  --------  --------  --------- -------- --------- --------
<S>                       <C>       <C>       <C>       <C>       <C>       <C>       <C>      <C>       <C>      <C>
  Cost of network
   management services..    86.9%      85.7%    77.7%     66.1%     70.6%      64.1%    62.9%     62.6%    58.3%
  Cost of equipment and
   other................    77.8       72.9     79.4      72.0      77.3       78.7     74.9      75.6     78.7
</TABLE>

  The trends discussed in the annual comparisons of operating results from
fiscal year 1998 to fiscal year 1999 and the three months ended June 30, 1998,
to the three months ended June 30, 1999 are generally applicable to the
comparison of quarters within the nine quarters in the period ended June 30,
1999. The following supplemental explanations are provided with respect to
significant sequential changes in amounts.

  The general trend of declining cost of network management services as a
percentage of network management services revenues is due primarily to
improvements in processes and tools which have resulted in

                                       28
<PAGE>


a higher number of managed devices per operations employee. The relatively
slower sequential growth of network management services revenues in the quarter
ended December 31, 1997 was due to the expiration of the contract with
Intermedia under which we managed the customer base of the discontinued
transport business. The larger than usual sequential growth in equipment and
other revenues in the three months ended June 30, 1998 was due primarily to
increased sales of network management services to AT&T, which included higher
volumes of CPE sales.

  The increase in cost of equipment and other as a percent of equipment and
other revenues in the quarter ended June 30, 1998 was due primarily to a higher
mix of CPE sales. We expect to limit discounts on CPE and encourage end users
to purchase equipment from other sources. Further, as an alternative to selling
CPE to our resellers, we have recently amended some of our reseller agreements
such that we receive management fees for ordering CPE and managing CPE
inventories for these resellers. We therefore anticipate that revenues from CPE
sales will decline as we seek to manage our mix of revenues.

  The fluctuations in general and administrative expenses on a quarter-to-
quarter basis reflect periodic changes in amounts spent for training,
recruiting and relocation, and consulting services.

Liquidity and capital resources

  Since our inception we have funded our operations primarily through:

  . private sales of capital stock totaling $28.3 million, including our
    most recent sale of capital stock in fiscal year 1993 for $9.8
    million;

  . the sale of our discontinued transport business for $12.3 million in
    December 1996;

  . leases on capital equipment;

  . working capital lines of credit; and

  . cash provided by operations of $1.1 million in fiscal year 1995, $1.0
    million in fiscal year 1996, $892,000 in fiscal year 1999 and $1.5
    million in the three months ended June 30, 1999.

  We used $1.5 million in cash during fiscal year 1997, $2.2 million during
fiscal year 1998, $1.6 million during fiscal year 1999, and $724,000 in the
first three months of fiscal year 2000 to purchase capital assets primarily
used in the delivery of our network management services. We currently have no
material commitments for capital expenditures. Proceeds from leases of capital
equipment totaled $218,000 in fiscal year 1997, $1.7 million in fiscal year
1998, $831,000 in fiscal year 1999, and $0 in the first three months of fiscal
year 2000. We paid $514,000 in 1997, $257,000 in 1998, $732,000 in 1999 and
$249,000 in the first three months of fiscal year 2000 toward our lease
obligations for capital equipment. We intend to continue to add sales,
marketing and development resources over the next 12 months; however, we
anticipate that costs associated with sales, marketing and development
initiatives will not materially increase as a percentage of revenues and will
not result in significant uses of working capital.

  In December 1996, we terminated our $1.0 million bank line of credit prior to
the closing of the sale of the transport business. If desirable, we believe we
can obtain a similar working capital line of credit on acceptable terms.

  As of June 30, 1999, we had $6.6 million in cash and cash equivalents and
$3.4 million in net accounts receivable. We believe that the net proceeds from
this offering, together with cash generated from operations, will be sufficient
to fund our anticipated working capital needs, capital expenditures and any
potential future acquisitions for at least 12 months. In the event our plans or
assumptions change or prove to be inaccurate, or if we consummate any unplanned
acquisitions of businesses or assets, we may be required to seek additional
sources of capital. Sources of additional capital may include public and
private equity and debt financings, sales of nonstrategic assets and other
financing arrangements.

                                       29
<PAGE>


Year 2000 readiness

  Many existing computer systems and software products are coded to accept only
two digit entries in the date code field. As a result, software that records
only the last two digits of the calendar year may not be able to distinguish
whether "00" means 1900 or 2000. This may result in software failures or the
creation of erroneous results.

  Our state of readiness. Our business depends on the operation of numerous
systems that could potentially be impacted by year 2000 related problems. These
systems include:

  .  computer hardware and software systems used to provide services;

  .  computer hardware and software applications used to manage our business;

  .  computer operating systems;

  .  communications hardware and software systems, and networks such as Frame
     Relay, the Internet and private intranets used to provide services or to
     manage our business; and

  .  non-information technology systems and services we use to manage our
     business, such as telephone, security and building management systems.

  We utilize a number of hardware platforms to operate our software
applications and primarily utilize Windows 95/98, Windows NT, Unix and Linux
operating systems. Our software applications are therefore dependent upon the
correct processing of dates by these systems. In addition, we use other
software systems for internal business purposes, including accounting, email,
and development. All of these applications have been purchased or upgraded
within the preceding twelve months. In July 1999, we completed a conversion of
our financial and accounting system for accounts payable, accounts receivable
and general ledger accounts, in order to make the system year 2000 compliant.

  We have completed our assessment of our year 2000 readiness and are in the
final stages of completing the required corrective actions we have identified.
Based on an analysis of all systems potentially impacted by conducting business
in year 2000 and beyond, we have pursued a phased approach to making our
systems and our operations ready for the year 2000. This process has included
the following:

  .  identifying and reviewing internally-developed systems for year 2000
     compliance;

  .  identifying third party hardware and software systems for year 2000
     compliance;

  .  conducting research with third party suppliers of the systems and
     software that we believe are critical to our business regarding their
     year 2000 readiness;

  .  reviewing information published by third-party suppliers regarding the
     year 2000 compliance of their products;

  .  modifying internally developed systems and upgrading third party
     provided systems as required based on our assessment of year 2000
     readiness; and

  .  validating and testing technologically compliant year 2000 solutions
     after completing any modifications or upgrades.

  Each of the third party suppliers has indicated through publicly available
information or through its web site that it believes its applications or
systems are year 2000 compliant. Based on this review, and our internal
procedures outlined above, we do not believe that the underlying hardware and
operating systems that we utilize to operate our software applications contain
material year 2000 deficiencies.

                                       30
<PAGE>


  The table below provides a summary of the status and timing of our internal
readiness activities:

<TABLE>
<CAPTION>
                                                                   Targeted
Systems                                   Status                  Completion
- -------                                   ------                  ----------
<S>                         <C>                                <C>
Computer hardware and       Systems upgraded or replaced as    Completed
software systems used to    appropriate, including validation
manage our business         and testing

Non-information technology  Systems upgraded or replaced as    Completed
systems and services we     appropriate, including validation
use to manage our business  and testing

Communications hardware     Systems upgraded or replaced as    October 1, 1999
and software systems and    appropriate, including validation
networks                    and testing, except for
                            previously planned replacements
                            of identified internal LAN
                            hardware
Computer operating systems  Systems upgraded or replaced as    October 15, 1999
                            appropriate, except for upgrades
                            to Windows NT 4.0
Computer hardware and       Systems upgraded or replaced as    October 31, 1999
software systems used to    appropriate, including validation
provide services            and testing, except for one third
                            party tool
</TABLE>

  Contingency plans. We have not yet developed a specific contingency plan for
handling year 2000 problems that are not detected and corrected prior to their
occurrence. Depending on our systems affected, our year 2000 contingency
actions could include:

  .  accelerated replacement of affected equipment or software, resulting in
     higher equipment expense and depreciation;

  .  short to medium term use of backup equipment and software;

  .  increased work hours for our staff, resulting in higher compensation
     expense and possibly higher employee turn-over; and

  .  use of contract personnel to correct any year 2000 problems that arise
     or to develop manual work-arounds for information systems, each on an
     accelerated schedule.

While we may be materially adversely affected by year 2000 problems
attributable to a third party such as a telecommunications carrier, the
resolution of those problems may be outside of our control.

  Costs to address year 2000 issues. To date, the costs for conducting our
assessment have not been material, and we expect total costs incurred in
connection with completing our year 2000 project to be less than $100,000 based
on the nature of the remaining work as determined from our assessment of the
year 2000 readiness of our systems. We cannot be sure that additional year 2000
issues will not be discovered in our internal or external software systems. If
any issues are discovered with respect to a product or system, we cannot be
sure that the costs of making that product or system year 2000 ready will not
harm our business and financial condition.

  Potential adverse effects of failure to timely resolve year 2000 issues.
Despite our assessment, corrective actions and testing, our software
applications and the underlying hardware systems and protocols running the
software may contain undetected errors or defects associated with year 2000
date functions. Our software applications operate in complex network
environments and directly and indirectly interact with a number of other
hardware and software systems. We are unable to predict to what extent our
business may be affected if

                                       31
<PAGE>


our software or the systems that operate in conjunction with our software
experience a material year 2000 failure. Known or unknown errors or defects
that affect the operation of our software could result in:

  .  delay or loss of revenues;

  .  cancellation of customer contracts;

  .  increased service and guarantee costs;

  .  damage to our reputation;

  .  diversion of development resources; and

  .  litigation costs.

Any of these results could adversely affect our business, financial condition
and results of operations.

                                       32
<PAGE>

                                    BUSINESS

  We offer a range of network management and security services that allow
companies to outsource some or all specific network activities in order to
increase network reliability and up-time, reduce overall network costs, and
simplify timely migration to new technologies. Our management services are
intended to address all or selected parts of the full life cycle of network
management, which consists of network design, configuration, implementation,
monitoring, fault diagnosis, fault resolution, reporting, upgrading and
documentation. We furnish our network management services remotely 24 hours per
day, seven days per week from our network management center in Austin, Texas,
and we offer software tools that allow companies to access up-to-date network
status reports through standard web browsers. We also offer around-the-clock
remote security protection services for the Internet and intranet perimeter
points of our customers' networks. Our security offerings currently include a
managed firewall service and a remote intrusion detection and response service.
We have offered network management services since 1995 and currently have over
600 end users representing approximately 9,500 managed sites. We target middle
market enterprises, and provide services both directly to end users as well as
indirectly through resellers such as AT&T.

Industry background

  Businesses increasingly depend on the ability to access and share electronic
information reliably. To enable effective internal communication, more and more
companies are relying on client/server-based databases and applications, e-
mail, remote access by mobile workers and various forms of online information.
The proliferation of the use of the Internet and the emergence of e-commerce
are driving the need for businesses to exchange electronic information
externally with customers, business partners and vendors. In response to the
growing need to share information internally and externally, companies'
operations increasingly depend on data networks, including both wide area
networks, or WANs, which allow companies to communicate with a large number of
computers over a broad geographic area, and local area networks, or LANs, which
are generally more limited in the number of computers in the network and the
geographic area covered. This proliferation of networks has resulted in a
dramatic increase in network traffic as well as heightened requirements for
network performance. It has also increased the magnitude of sensitive corporate
information shared over networks, causing network security to become a high
priority for many businesses. As a result of these trends, a growing number of
businesses view responsive, reliable and secure networks as mission-critical to
their operations.

  As networks have become a more integral part of day-to-day operations, many
companies are seeking to control network costs and improve operating
efficiencies. Economic and performance issues are especially important for
organizations operating WANs to connect geographically dispersed sites.
Providers of WAN equipment and services have responded to customer demand by
introducing switched data technologies which allow any user to be connected to
any other user in a more efficient manner than traditional network
architectures. Examples of these switched data technologies include Frame
Relay, Asynchronous Transfer Mode, or ATM, and Internet Protocol, or IP. These
new switched data technologies are able to share and allocate bandwidth, the
electronic frequencies used to transmit data over computer networks, based on
actual network use, while traditional network architectures use fixed bandwidth
and dedicated circuits regardless of network use. The shared bandwidth of
switched data technologies typically results in WANs that are more reliable and
less expensive than those based on traditional leased-line services. As a
result, switched data services have grown rapidly since WAN service providers
initially introduced Frame Relay services as a solution. ATM services, a
switched data technology characterized by higher capacities and higher speeds,
are less widely offered today but are expected to compete with Frame Relay and
experience rapid growth in the next several years. Likewise, services based on
IP are becoming an important option to the traditional dedicated circuit WAN
infrastructure.

  The growth of the switched data market has been enabled by the rapid
development of sophisticated networking hardware such as routers, inverse
multiplexers and switches. At the same time, software companies have introduced
network management and security software designed to work with and optimize the
new hardware. Implementation and management of new hardware and software
technologies typically require

                                       33
<PAGE>

significant expertise in order to maintain reliability, performance and
security, especially since networks have grown more complex and heterogeneous
as new technologies have been integrated with legacy networks. Further, the
tools available to manage today's networks are complex and often require
incremental investments in hardware, software, personnel and training. The
proliferation of services available from WAN service providers, such as the
major telecommunications carriers, further complicates network management and
security.

  Many companies have encountered difficulties implementing and managing
networks internally because of the significant shortage of qualified networking
and information technology, or IT, professionals. Based on information
published by the Gartner Group, we believe that between 15% and 30% of
permanent IT positions were unfilled in mid-1998. The United States Department
of Commerce, in a report released in June 1999, projects 75% growth in the
demand for core IT occupations in the decade ending in 2006 as compared to 14%
growth in demand for all occupations. Maintaining internal IT staffs is costly
since network management skills must be constantly upgraded to respond to the
rapid changes in networking and security technologies. This situation is even
more acute in the area of network security, an area that is increasing in
importance due to threats of security attacks via the Internet as well as
rapidly changing security technology. The resource scarcity and high cost of
internal IT staffs represent significant challenges for businesses, especially
mid-sized companies that are large enough to require sophisticated networks,
but too small to gain efficiencies of scale achievable by a large enterprise
that can amortize the costs of an in-house IT network management group across a
large organization.

  Many companies are beginning to turn to third-party service providers for
network management and security, particularly when those skills are not core
business competencies. While some companies out-source their entire computing
environment, a growing number of companies are managing their computing
environments more actively and affordably by out-tasking a particular set of
activities. Businesses seeking to out-task network management services
typically need to migrate quickly to newer technologies as they become
available, increase the reliability of their networks and reduce the overall
cost of managing their networks. Further, these businesses' networks must be
available to internal and external users 24 hours per day, seven days per week.
Even if network management activities are out-tasked, internal IT managers need
access to network information and performance reporting at all times. In
addition, network security must be assured, with access to the networks limited
to authorized users, and then only to those applications and data for which the
users have been authorized. All of this network management must be done in an
environment of constant and rapid change in networking and security technology
where the time to implement new technologies can affect the time to market of
new products and services.

Our solution

  We offer network management services that allow customers to out-task
network-specific activities in order to increase network reliability and up-
time, reduce overall network costs and migrate to new technologies and services
on a timely basis. We also offer security protection for network perimeter
points such as an enterprise's Internet or intranet connections. Our solutions
are designed to address the needs of middle market enterprises. We currently
have over 600 middle market end users that maintain approximately 9,500 managed
sites. We believe our solution offers the following key benefits:

  Full breadth of network management services. Our network management services
cover the entire life cycle of an enterprise's network, including network
design, configuration, implementation, monitoring, fault diagnosis, fault
resolution, reporting, upgrading and documentation. End users have the ability
to outsource all of their network requirements to us, or they can retain
control over certain aspects of their network and out-task only selected
network management tasks.

  Reduced costs. Substantial costs are incurred in retaining and maintaining an
internal IT staff that is qualified to manage a complex, multi-site network. We
are able to amortize these personnel-related costs, as well as costs of
necessary network infrastructure, software and tools, over hundreds of end
users. As a result,

                                       34
<PAGE>


we believe we are able to offer a better network solution at a lower cost than
if an end user attempted to manage its network in-house. Furthermore, we
evaluate, purchase, develop and integrate application-specific software and
tools that allow us to deliver reliable solutions at low costs. We support only
the relatively small number of providers of networking hardware and carrier
services that we believe collectively dominate the market. By focusing on the
leading equipment manufacturers and carriers, we are able to leverage economies
of scale in managing multiple end-user networks.

  Increased network reliability, security and up-time. As enterprises continue
to increase their use of networks for internal and external communication and
for conducting e-commerce, the need for reliable and secure networks becomes
more critical. We provide our remote network management and security services
to end-user locations worldwide 24 hours per day, seven days per week. Our
remote network management services for WANs generally include a guarantee to
provide end-to-end network availability for at least 99.5% of the time in any
given month.

  Ease of network maintenance and technology upgrades. Our network management
professionals act as an extension of the customer's IT staff. By relying on our
expertise, infrastructure and tools, end users are able to meet the challenges
posed by rapidly evolving technologies and move quickly and affordably to more
advanced network solutions as needed. We report to end users on an ongoing
basis and recommend upgrades or changes when appropriate.

  Web-enabled network monitoring and reporting. End users can out-task to us
the complex, frustrating and expensive responsibilities of dealing with day-to-
day network management and security issues, yet still be able to understand and
see their networks in operation. End users can access our web-enabled network
management and monitoring tools and view on their computer screens a network
map that gives a current status of every site on their networks. We also
provide end users with reports of network activity periodically or on demand.

Strategy

  Our goal is to be a leading provider of remote network management services.
The key elements of our strategy include the following:

  Target middle market enterprises. We believe that a significant market
opportunity exists for our services among enterprises that are large enough to
employ WANs across multiple sites, but too small to amortize the costs of an
in-house IT network management staff across a large organization. These middle
market companies, which typically have between 100 and 1,000 employees and
annual revenues between $25 million and $1.0 billion, are facing a growing need
for network expertise and technology. At the same time, they are encountering
increased difficulties in attracting qualified and affordable networking
professionals. We believe that our network management and security services
offer an attractive solution for many middle market companies and we intend to
target these companies, as we market our existing services and develop new
services.

  Support leading technologies. We have been able to provide cost-effective
solutions to our customers by supporting only the leading providers of
networking hardware and carrier services. The suppliers that we support include
AT&T, MCI/WorldCom, Qwest Communications and Sprint in the data transport
arena, and 3Com, Bay/Nortel and Cisco in the market for customer premise
equipment, or CPE. We believe these suppliers are the predominant providers of
networking hardware and carrier services to our target market. By designing our
services to support this select group of leading service and equipment vendors,
we seek to leverage our expertise, technologies and processes, while still
providing support for the needs of most middle market companies. We intend to
continue to develop our processes and tools to support new hardware and
services introduced by leading vendors. This ongoing support may require us to
modify existing services and, in some cases, develop new services. For example,
we recently began managing ATM devices and are actively attempting to define
new value added services.

                                       35
<PAGE>

  Expand service offerings. We seek to expand our service offerings by
leveraging our existing expertise, technologies and processes in the network
management arena. In August 1996, we introduced a security service that
provides remote intrusion detection. In March 1999, we introduced an add-on
service to our WAN management service that offers customers increased
proactive network management capabilities, including our ability to identify
many network problems and faults before the customer's network goes down.
These offerings use our network management center and tools infrastructure and
are supplemented by additional proprietary and third-party tools. In addition,
the security service is enhanced by engineers with specific network security
expertise. In the future, we intend to further develop our proactive network
management service involving performance engineering and to add services
addressing capacity planning.

  Add distribution partners. We believe that we can market our services to
middle market companies most effectively by partnering with resellers that
bundle our services with transport services or CPE. We believe that we can
expand our current distribution relationships to include other major carriers,
competitive local exchange carriers, or CLECs, and Internet service providers,
or ISPs, and that we can also establish sales referral relationships with
various manufacturers of networking hardware. We believe that these
relationships will provide us with a significant competitive advantage.

Network management services

  Our network management services include one-time services such as design and
implementation of new networks, as well as ongoing, or recurring, management
and security services. Our current service offerings are grouped under three
general categories: remote network management services, Internet and intranet
security services, and web-enabled network management tools.

 Remote network management services

  Our services include the remote management of router-based WANs and LANs,
LAN switches and intelligent hubs, as well as the monitoring of servers. These
services are intended to address the full life cycle of network management,
which includes the activities depicted below:

                   Network Management Life Cycle Activities

[Three rectangles are linked by arrows pointing from left to right. The three
rectangles contain the following words:]
Design
Configure
Implement
[Six items linked by arrows circumscribe the words "Operate and Support." The
six items consist of the following words, beginning at the top and moving
clockwise:]
Alarm
Fix
Report & Trend
Upgrade
Document
Monitor

                                      36
<PAGE>

  We provide services to address each of these life cycle activities. Customers
may elect to purchase full life cycle management services or may, in some
cases, purchase individual services, such as network design or monitoring.
Pricing for recurring services is generally established as a monthly fee on a
per-managed-device basis. The following highlights services performed by us for
each life cycle activity:


<TABLE>
<CAPTION>
  Life cycle activity Our services
  ------------------- --------------------------------------------------------
  <C>                 <S>
  Design              . Design network to meet specific end-user requirements
                      . Offer CPE and maintenance pricing information
  Configure           . Configure CPE to enhance initial and ongoing network
                        performance
                      . Determine addressing, packet filtering and routing
                        protocol
  Implement           . Provide project management
                      . Stage, configure and install equipment
                      . Verify operational readiness
  Monitor             . Monitor network 24 hours per day, 7 days per week from
                        our network management center
  Diagnose            . Proactively diagnose faults
                      . Notify end user of status
  Resolve             . Proactively resolve faults
                      . Notify end user of status
  Report              . Offer network performance, transport provider
                        performance and cost analysis reports
                      . Offer real-time reporting on network performance which
                        falls below predefined thresholds
  Upgrade             . Upgrade or change components in the network as
                        requirements or configurations change
                      . Review software releases
                      . Install and configure new software and equipment as
                        appropriate
  Document            . Download and archive on our management platform
                        information related to CPE configurations, carrier and
                        CPE service provider data and other network
                        connectivity information
                      . Create and update network maps
</TABLE>

  We have two branded network management service offerings: ProWatch for WANs
and ProWatch for LANs.

    ProWatch for WANs. We introduced our first WAN remote management
  service in January 1994 to enable remote management of router-based
  Frame Relay and ATM networks. This service is marketed by us and
  certain of our resellers as ProWatch for WANs. It is also marketed by
  other resellers, sometimes in modified versions, under the various
  brands of those resellers. The managed elements in this service include
  the WAN-attached router, the customer service unit, or CSU, connecting
  the router to the transport provider's Frame Relay or ATM service; and
  the transport provider's network services. Features offered in
  different options of ProWatch for WANs include:

    .  performance engineering and fault management;

    .  proactive monitoring; and

    .  performance reporting.

  The ProWatch for WANs service generally includes a guarantee to provide
  the customer end-to-end network availability for at least 99.5% of the
  time in any given month, with the customer generally receiving a refund
  of the management fee in any month the guaranteed availability rate is
  not achieved. Substantially all of our recurring network management
  services revenues are derived from ProWatch for WANs and related WAN
  services.

                                       37
<PAGE>

    ProWatch for LANs. We introduced our LAN remote management service in
  May 1997 to measure, monitor and manage the routers, switches and
  intelligent hubs in corporate LANs. This service can also monitor the
  availability of servers manageable by the Simple Network Management
  Protocol, or SNMP. Our LAN management services are marketed by us and
  certain of our resellers as ProWatch for LANs and are also marketed by
  other resellers under the various brands of those resellers. In
  developing the ProWatch for LANs service, we leveraged the expertise,
  technologies and processes we developed in providing ProWatch for WANs.
  The primary differences between ProWatch for LANs and ProWatch for WANs
  are the exclusion of the transport provider's network services and the
  inclusion of additional performance reporting capabilities.

 Internet and intranet security services

  Our network security services, marketed under the brand name ProWatch Secure,
provide protection 24 hours per day, seven days per week for networks' Internet
and intranet perimeter points. This security service includes the following
elements of remote network security management: security assessment and
recommendations; implementation; ongoing security management; assurance;
security reports and consultation; configuration management; and virtual
private network, or VPN, configuration management. The pricing for these
security services is generally established as a monthly fee on a per-managed-
device basis. We offer two different security services:

    ProWatch Secure Managed Firewall Service. This service provides
  active management of the firewall, the electronic barrier between
  network segments. Our security engineers regularly review firewall logs
  and alarms to detect suspicious activity. Through this monitoring we
  can consult with the end user regarding potential changes in the
  firewall configuration. ProWatch Secure Managed Firewall Service is
  supported on Cisco's PIX Firewall series. The Cisco PIX Firewall is
  configured by our security engineers to enforce the security policy
  that best meets the end user's requirements to control access by
  specified applications and source addresses. The ProWatch Secure
  Managed Firewall Service was introduced in September 1998 as a more
  basic security service than our Remote Intrusion Detection and Response
  Service.

    ProWatch Secure Remote Intrusion Detection and Response Service. For
  more demanding security environments, such as those engaged in e-
  commerce, customers can implement intrusion detection monitoring as a
  second layer of network security. This service provides additional
  perimeter security beyond that offered by the access protection of
  ProWatch Secure Managed Firewall Service. ProWatch Secure Remote
  Intrusion Detection and Response Service uses Cisco's NetRanger
  intrusion detection system to detect suspicious activity on customer
  networks, repel attack attempts and bar the potential intruder from
  accessing the end user's network. We introduced our ProWatch Secure
  Remote Intrusion Detection and Response Service in August 1996.

  End users may purchase these services individually, together or as part of a
combined network management service offering.

 Web-enabled tools

  Our web-enabled network management tools provide end users with access to up-
to-date status information of their networks, giving end users greater control
and understanding of their networks while out-tasking day-to-day management to
us. Access to this information is included as a component of our standard
network management services and is provided to end users at no additional
charge. End users access these tools through a standard web browser using our
ProWatch Exchange application. ProWatch Exchange provides trouble ticket status
and history, plus network installation project status. An active network map
displays the status of all managed sites in an end user's network. ProWatch
Exchange also provides on-line viewing access to the monthly availability and
performance reports included with the various remote network management
services.

                                       38
<PAGE>

Equipment and other services

  We resell customer premises equipment from leading network equipment
manufacturers or their resellers. This equipment typically includes routers,
CSUs and LAN switches and is obtained from Cisco and, to a lesser extent, from
3Com, Bay/Nortel, Paradyne and others. Sales of this equipment are made in
conjunction with the sale of our network management services. This equipment,
including routers, CSUs and LAN switches, constitutes the primary components
of the end-user networks we manage. Customers who purchase this equipment from
us rather than from other sources typically do so for the convenience of a
single supplier solution.

  We also resell on-site maintenance services, primarily to customers who have
purchased the associated equipment from us. These services address issues
associated with hardware failures and software bugs, as well as software
upgrades provided for under the equipment provider's maintenance contract.
These maintenance services are provided by 3Com, Bay/Nortel, Cisco and Racal.

Customers

  Our solutions are designed to address the needs of middle market
enterprises, roughly defined as companies that have between 100 and 1,000
employees and annual revenues between $25 million and $1.0 billion. We
currently have over 600 middle market end users that maintain approximately
9,500 managed sites. Our end users consist of our direct customers as well as
customers of our resellers. The following is a selected list of our direct
customers grouped by industry.


Business Services              Education                   High Technology
- -----------------              ---------                   ---------------

Complete Business              Bucks County School         Santa Cruz Operation
Solutions, Inc.                District

The Kinetic Group              Corinthian Colleges,        Verifone, Inc.
                               Inc.

Chemicals                      Financial Services/Real     Manufacturing
- ---------                      Estate                      -------------
                               -----------------------

CONDEA Vista Company                                       Temple-Inland
                                                           Forest

Helena Chemical Company        Amresco                      Products Corp.

                               Security Capital Group      Texas Industries


Distribution                   Food and Agricultural       Medical
- ------------                   Products                    -------
                               ---------------------

BT Office Products
International

Computer Discount Warehouse    Kendall-Jackson             American Medical
                               Sun Gro Horticulture        Response

                                                           YFCS, Inc.

  When sold to end users by resellers, such as AT&T, our services are
typically sold under the reseller's trade or brand name. In some instances,
however, the reseller utilizes our brand names. Some of our services sold to
resellers are provided directly to the reseller either to support the
reseller's network, as in the case of some carriers, or are embedded as a
portion of a carrier transport service sold to end users. In all cases, we
receive our revenues directly from the resellers. In some situations, the
resellers include the cost of our services in the pricing they establish for
their related services while in other cases the services and CPE we provide
are billed separately by the reseller. Our resellers include AT&T, NEC
Business Network Solutions, e.spire Communications and Intermedia.

  We have derived a significant portion of our revenue from one reseller,
AT&T. No other customer accounted for more than 10% of our revenues in any of
the last three fiscal years. AT&T accounted for 30% of our total revenues in
fiscal year 1997, 52% of our total revenues in fiscal year 1998, 59% of our
total revenues in fiscal year 1999 and 69% of our total revenues in the three
months ended June 30, 1999. We anticipate that this concentration of revenue
from AT&T will continue at least through fiscal year 2000.

                                      39
<PAGE>

Relationship with AT&T

  We have developed marketing partnerships with two separate business units of
AT&T: AT&T Solutions and AT&T Business Network Services. Both of these business
units market our network management services to AT&T customers in conjunction
with AT&T's overall network solution offering. Our technicians work directly
with AT&T's sales and marketing personnel and the end users to design,
implement and manage the end users' networks. AT&T accounted for 30% of our
total revenues in fiscal year 1997, 52% of our total revenues in fiscal year
1998, 59% of our total revenues in fiscal year 1999 and 69% of our total
revenues in the three months ended June 30, 1999. We anticipate that this
concentration of revenue from AT&T will continue at least through fiscal year
2000.

  We provide our services for AT&T customers under a written contract that has
separate terms for each of the two business units. The arrangements with AT&T
Solutions currently terminate on December 31, 2001 with respect to placing new
orders for service. Individual orders received prior to July 1, 1999 may be
canceled at AT&T's option at a rate not to exceed 150 devices per month
beginning in July 2000. This rate represents approximately 4% per month of the
orders eligible for this option as of June 30, 1999. For orders placed after
June 30, 1999, the agreement provides for us to continue providing services
until the earlier of the expiration of the end-user customer service term or
December 31, 2004. However, individual orders placed after June 30, 1999 may be
canceled at any time at AT&T's option on thirty days' notice by paying a
cancellation charge. These cancellations are limited to ten percent of the
beginning backlog of all orders in any twelve month period. In addition, all
orders may be cancelled at any time after July 1, 2001, upon 12 months' written
notice. In the event of a cancellation, the number of devices that may be
cancelled by AT&T each month may not exceed 8% of the number of devices billed
in the last full month prior to cancellation.

  Our arrangements with AT&T Business Network Services relate to multiple
carrier services: AT&T Frame Relay Plus Services, AT&T Inverse Multiplexing
Services, AT&T IP Enhanced Frame Relay Services and AT&T ATM Plus Services. Our
arrangements relating to Frame Relay Plus Services will terminate December 31,
2000, except that, following the termination date, we will continue to provide
services until the earlier of the expiration of the end user customer service
term or December 31, 2003. Our arrangements in support of Inverse Multiplexing
Services will terminate December 31, 1999. Our arrangements in support of IP
Enhanced Frame Relay Services will terminate April 4, 2000, except that,
following the termination date, we may continue to provide services for up to
one year following the termination date if elected by AT&T. The arrangements in
support of ATM Plus Services will terminate February 28, 2001, except that,
following the termination date, we will continue to provide services until the
earlier of the expiration of the end-user customer service term or February 28,
2004.

  On December 9, 1998, AT&T announced that it was acquiring IBM's Global
Network business, which services the networking needs of global companies, mid-
sized businesses and individual Internet users. We are unable to predict what
impact, if any, this acquisition will have on our relationship with AT&T.

Sales and marketing

  We market our services directly to end users as well as to resellers.
Services sold to carrier resellers support the carriers' network operations or
are incorporated in services the carriers sell directly to end users. In fiscal
year 1999, 26% of network management service revenues was derived from direct
customers. Our strategy is to build our reseller channels and we expect that
these channels will represent an increasing percentage of our network
management revenues for the foreseeable future. Our resellers include AT&T, NEC
Business Network Solutions, e.spire Communications and Intermedia. All sales of
our services to date have been made in the U.S. However, we remotely manage
locations around the world for these U.S.-based customers.

  At June 30, 1999, we employed eleven people in sales and sales support. Each
sales person is assigned one or more reseller channels to support. Certain
sales individuals are also responsible for direct sales to end

                                       40
<PAGE>

users of our services. Reseller support by our sales organization includes
assistance with responses to requests for proposals, network design and
proposal generation, and participation in sales calls to potential customers.
Our sales organization also helps resellers define services and familiarize the
reseller's sales forces with our services and networking options. All of our
sales and marketing employees are based at our headquarters in Austin.

  At June 30, 1999, we employed five people in marketing who are responsible
for marketing communications, public relations and new service introductions.
Primary marketing communications include direct mail promotions, seminars and
our web site. Public relations activities include obtaining media coverage and
public recognition. Marketing activities related to new service introductions
include service definition, pricing, competitive analysis, service beta test
and general availability launches, identification of potential reseller
partners and service creation program management. The marketing group also
works closely with our larger reseller partners to define, develop and
implement embedded carrier services.

Software development

  The objective of our software development group, which consisted of 14 people
as of June 30, 1999, is to develop or integrate the tools we utilize to manage
networks and to develop software applications, such as ProWatch Exchange, which
become components of our services. While certain of our applications and tools
are proprietary, all are built using industry-standard protocols, tools and
development environments, including HyperText Markup Language, or HTML, Java,
Java Script, Microsoft Access, Oracle 8.x relational database software and
development tools, Remote Monitoring, or RMON, SNMP and Visual Basic.

Operations

  Our operations organization, comprised of 94 individuals as of June 30, 1999,
is responsible for delivery of our services to end users. By defining network
management tasks into sets of tightly defined services, we are able to deliver
functionality to our end users at cost effective prices. Our services generally
are provided using a team approach where each customer is assigned to a team of
customer engineers, with one member of the team being assigned primary customer
responsibility and each member providing back-up when the primary engineer is
not available.

  These customer engineer teams are supported by other groups within our
operations group. The first level of service delivery is our network management
center, which is staffed 24 hours per day, seven days per week with network
engineers and technicians who have a broad range of technical expertise. Our
network management center continuously monitors responses to polls to managed
devices and opens trouble tickets in response to network outages. The goal of
this group is to provide the end user with notice and a diagnosis within
fifteen minutes of a network failure. Upon isolation of the problem, the
appropriate service provider is dispatched to the end user's premises as
required to repair the outage. Network management center employees can
electronically enter trouble tickets into selected transport provider's systems
to enable faster resolution of carrier network issues.

  Other groups within operations include project implementation managers,
installation engineers, equipment staging and configuration personnel, and a
network and tools infrastructure group. By using specialized teams for defined
processes, we can utilize network engineers with a broad range of skills and
experience.

  Our approach to loss of the critical systems and management network
infrastructure utilized to manage customer networks is one of disaster-
avoidance backed up by selected disaster recovery. The network management
infrastructure is primarily Frame Relay-based providing the high availability
inherent in that technology. To minimize the potential loss of access to local
telecommunications infrastructure, we employ a SONET ring which is served from
two separate local exchange carrier serving offices. Our facility contains two
separate rooms with some redundant computing and networking equipment, each of
which is monitored 24 hours per day, seven days per week.

                                       41
<PAGE>

  We deliver our services utilizing a workforce with a wide range of skills,
from entry-level to highly trained networking professionals. We use a strict
operational methodology combined with proprietary software tools to leverage
our workforce. We believe that we can meet our resource requirements by hiring
experienced networking professionals and by recruiting and training recent
college graduates. Nonetheless, qualified IT professionals are in short supply
and we face significant competition for these professionals.

Competition

  Currently, we compete primarily with the internal network administration
organizations of actual or potential end users of our services. Many of these
end users have internal network support capabilities and could choose to
satisfy their needs through internal resources rather than through outside
service providers. We believe that the principal factors involved in competing
effectively with internal solutions include quality of service, price,
functionality and features, product reputation and quality of support. We
believe our services compete favorably with companies' internal solutions on
the basis of quality of service and support, price and features. Furthermore,
in competing with companies' internal resources, we have the advantage of
leveraging the knowledge we have gained from working with many different
customer networks.

  The remote network management service market is new, highly fragmented,
rapidly evolving and largely undefined. There are few substantial barriers to
entry, and we expect that we will face additional competition from existing
competitors and new market entrants in the future. These competitors may have
significantly greater financial, technical and marketing resources and greater
name recognition than we have. We believe that the principal competitive
factors in this market include networking and security engineering expertise,
customer service, network and security capabilities, reliability and quality of
service, the ability to maintain and expand distribution channels, price, the
timing of introductions of new services, and conformity with industry
standards. While we believe that we currently are able to provide end users
with reliable network management and security services at prices that allow us
to compete favorably with respect to other service providers, there can be no
assurance that we will have the resources or expertise to compete successfully
in the future.

  We currently face competition from other remote network management companies
such as Comdisco; telecommunications providers such as AT&T, Sprint, and
MCI/WorldCom; network equipment vendors such as Bay/Nortel; and computer
systems vendors such as Hewlett Packard. With respect to our security services,
we currently face competition from computer systems vendors such as IBM. We
also face potential competition from IT consulting firms, systems integrators,
VARs, and local and regional network services firms and other new entrants into
our markets. Many of these current and potential competitor companies have
significantly greater financial, technical and marketing resources and greater
name recognition and generate greater service revenue than we have. There can
be no assurance that we will be able to compete successfully against current or
potential competitors. Our failure to successfully compete would significantly
damage our business.

  We also face potential competition from resellers with which we currently
partner, or could partner, to market and sell our services. These resellers
generally have substantially greater resources than we have and could directly
compete, rather than partner, with us. Such a decision by our resellers would
significantly damage our business.

  With respect to the sale of equipment and on-site equipment maintenance
services, we compete primarily with the equipment manufacturers and their
resellers.

Intellectual property rights

  We rely on a combination of patent, trademark, service mark and trade secret
laws and contractual restrictions to establish and protect certain proprietary
rights in technology underlying our services. We have applied for a patent with
the United States Patent Office. This patent relates to software technology
which allows us to poll, or communicate with, large numbers of routers or other
SNMP devices over multiple WANs. Although we currently have no patented
technology that would preclude or inhibit competitors from entering our market,
we intend to continue to evaluate the appropriateness of this protection and to
seek patent

                                       42
<PAGE>


protection for our inventions when appropriate. There can be no assurance that
patents will issue from our currently pending or any future applications, or
that any patents that may be issued will be sufficient in scope or strength to
provide meaningful protection or any commercial advantage to us. We have
registered the name NetSolve, our logo and the names ProWatch, ProWatch IV,
ProWatch for WANs, ProWatch for LANs and ProWatch Secure as separate service
marks in the United States and various state trademark offices. We also have a
service mark registration pending for ProWatch Exchange. We have not made any
foreign patent or trademark filings. We have entered into proprietary rights
and confidentiality agreements with our employees, and generally enter into
nondisclosure agreements with our suppliers, distributors and appropriate
customers in order to limit access to and disclosure of our proprietary
information.

  There can be no assurance that these contractual arrangements or the other
steps taken by us to protect our intellectual property will prove sufficient to
prevent infringement or misappropriation of our technology or to deter
independent third-party development of similar technologies. Any infringement
or misappropriation, should it occur, could significantly damage our business.
Furthermore, litigation may be necessary to enforce our intellectual property
rights, to protect our trade secrets, to determine the validity and scope of
the proprietary rights of others, or to defend against claims of infringement
or invalidity. Litigation could result in substantial costs and diversion of
resources. We may be unable to protect our intellectual property, and we could
incur substantial costs defending our intellectual property from infringement
or claims of infringement.

  In June 1996, in connection with our registration of the service mark
NetSolve, GRC International, Inc. claimed that our use of the name NetSolve
infringed GRC's common law intellectual property rights. This claim was settled
by an agreement with GRC and GRC withdrew its opposition and consented to our
service mark registration. GRC retains the right to use the name NetSolve to
describe a particular software product, and we retain the full right to our
corporate name. We also agreed with GRC to refrain from using NetSolve as a
brand name to describe products and services. We believe that the limited joint
use of the name NetSolve by GRC will not have a material adverse effect on us.
With the exception of GRC, we have not, to date, been notified that our
services infringe the proprietary rights of third parties; however, there can
be no assurance that third parties will not claim infringement or
indemnification by us with respect to current or future services or products.
We expect that participants in our markets will be increasingly subject to
infringement claims as the number of services and competitors in our industry
segment grows. Any of these claims, whether meritorious or not, could be time-
consuming, result in costly litigation, cause delays in product and service
installation and implementation, prevent us from using important technologies
or methods, subject us to substantial damages, or require us to enter into
royalty or licensing agreements. These royalty or licensing agreements might
not be available on terms acceptable to us or at all. As a result, any of these
claims could materially harm our business.

Employees

  As of June 30, 1999, we had 135 full-time employees, including 16 in sales
and marketing, 14 in development, 94 in operations and 11 in finance and
administration. Our success depends to a significant degree upon the continued
contributions of our executive management, network management and engineering
teams. Our future success will depend in large part upon our continued ability
to attract and retain highly skilled and qualified personnel.

  None of our employees is represented by a collective bargaining agreement. We
believe relations with our employees are good.

Facilities

  Our corporate headquarters are located in a leased facility in Austin, Texas.
In March 1998, we relocated all of our operations, including all employees and
the network management center, into our current facility, which covers
approximately 70,000 square feet. In connection with this move, we upgraded our
computing and

                                       43
<PAGE>

network management infrastructure environment, adding an uninterrupted power
supply system backed up by a power generator to guard against system failure
and to provide emergency power in the event of an outage. Our new facility
allows us to maintain dual computer rooms with some redundant equipment in
order to provide safeguards in the event of a fire or similar emergency.

  The lease for our offices expires in November 2008, including a five-year
option to renew. We believe that our current facilities are adequate to meet
our foreseeable requirements or that suitable additional or substitute space
will be available on commercially reasonable terms.

Litigation

  We are not currently a party to any material legal proceedings.

                                       44
<PAGE>

                                   MANAGEMENT

Executive officers and directors

  Our executive officers and directors and their ages as of July 15, 1999 are
as follows:

<TABLE>
<CAPTION>
Name                      Age Position(s)
- ----                      --- -----------
<S>                       <C> <C>
Craig S. Tysdal.........   53 Director; president and chief executive officer
Kenneth C. Kieley.......   49 Vice president--finance, chief financial officer and secretary
Christopher D. Buffum...   50 Vice president--sales
Terrence S. Cheng.......   42 Vice president--software development
Robert C. Pojman........   36 Vice president--operations
Harry S. Budow..........   38 Vice president--marketing
J. Michael Gullard(1)...   54 Chairman of the board
Joel P. Adams(1)........   42 Director
C. Richard Kramlich(2)..   64 Director
John S. McCarthy(2).....   50 Director
H. Leland Murphy(1).....   53 Director
Suzanne C. Narducci.....   57 Director
Howard D. Wolfe,
 Jr.(2).................   58 Director
</TABLE>
- ---------------
(1) Member of compensation committee.
(2) Member of audit committee.

  Craig S. Tysdal became our president and chief executive officer and a member
of our board of directors in September 1993. From May 1990 to March 1993, Mr.
Tysdal was employed as senior vice president--worldwide sales at Network
Equipment Technologies, Inc., a worldwide supplier of WAN equipment. He was
also employed at Network Equipment Technologies, Inc. as its vice president--
product marketing from July 1989 to April 1990 and as its vice president--sales
from October 1986 to June 1989.

  Kenneth C. Kieley joined us in September 1989 as our vice president--finance,
chief financial officer and secretary. From July 1985 to September 1989, Mr.
Kieley served as vice president--finance of VMX, Inc., a manufacturer of voice
messaging systems. Mr. Kieley worked for Ernst & Young LLP from 1975 to 1985.

  Christopher D. Buffum became our vice president--sales in March 1998. From
December 1996 to February 1998, Mr. Buffum was employed as senior vice
president--OEM sales at Boca Research, Inc., a manufacturer of peripherals for
personal computers. He was also employed at Boca Research, Inc. as its vice
president, OEM sales from January 1996 to December 1996, its director OEM sales
from November 1994 to December 1995, and its OEM sales manager from August 1991
to November 1994.

  Terrence S. Cheng joined us in April 1998, as our vice president--software
development. From April 1997 to March 1998, Mr. Cheng worked as director,
technology for Transactive Corporation, a government services firm. From
December 1995 to April 1997, he was employed as chief architect and director,
software development for Aetna, Inc., a provider of health and retirement
benefit plans and financial services. From December 1993 to December 1995, Mr.
Cheng served as senior architect, business technology for Advo, Inc., a
targeted direct mail marketing services company.

  Robert C. Pojman has been our vice president--operations since February 1997.
From April 1995 to February 1997, Mr. Pojman was employed as first vice
president--data centers at Deluxe Data Systems, a software and services company
which facilitates the processing and clearing of payments. He also worked at
Deluxe Data Systems as director, technical services from June 1993 to April
1995 as well as director operations services from July 1992 to June 1993.

  Harry S. Budow commenced his employment with us as vice president--marketing
in July 1999. From April 1998 until joining us, Mr. Budow served as the
president and chief executive officer and a director of

                                       45
<PAGE>

AXCESS Inc., a provider of technology focusing on the security access market;
and before AXCESS, Mr. Budow served as the president and chief operating
officer of AXCESS Inc.'s wholly owned subsidiary, Sandia Imaging Systems, Inc.
from June 1997 to April 1998. From January 1996 to February 1997, Mr. Budow was
employed as the vice president--marketing & business development of Bell
Packaging Corp., a manufacturing and distribution company serving the
packaging, paper and retail display industry. Mr. Budow was employed by
SpectraVision, an entertainment company, as its senior vice president--
marketing & business development from December 1991 to December 1995, and as
its vice president--marketing & technology from March 1990 to December 1991.
SpectraVision was the subject of a bankruptcy proceeding under Chapter 11 of
the U.S. Bankruptcy Code beginning in 1995 until its acquisition in 1996.

  J. Michael Gullard is our chairman of the board and has been one of our
directors since October 1992. He is founding general partner of Cornerstone
Ventures, a venture capital firm, since 1984. Mr. Gullard is also the chairman
of the board of Merant PLC, a developer of enterprise application system
software and a director of JDA Software Group, Inc., a developer of software
for the retail industry.

  Joel P. Adams has been a member of our board of directors since December
1989. Mr. Adams has served as president of Adams Capital Management, Inc. since
1994, and as a general partner of Fostin Capital Associates II since its
inception in 1989 and the APA/Fostin Fund since its inception in 1993. Each of
these entities is a venture capital firm.

  C. Richard Kramlich has been a member of our board of directors since April
1991. He is the co-founder and has been a general partner of New Enterprise
Associates, a venture capital firm, since 1978. Mr. Kramlich is also a director
of Chalone Wine Group, Ltd., a producer and distributor of wine, Com21, Inc., a
provider of communications solutions for broadband access, Juniper Networks, a
network equipment infrastructure company, Healtheon Corporation, an Internet-
based health services company, Lumisys Incorporated, a producer of picture
archiving and communications systems, and Silicon Graphics, Inc., a developer
of workstations with computer graphics capabilities.

  John S. McCarthy has been a member of our board of directors since August
1991. He has served as a general partner of Gateway Associates, L.P., a venture
capital firm, since its inception in 1984.

  H. Leland Murphy was a member of our board of directors from November 1988
through April 1991. He was reelected as a director in March 1995. Mr. Murphy
has been employed by Southwest Enterprises Associates, Limited Partnership, a
venture capital firm, since 1985. Since December 1997, he has also served as a
general partner of Trellis Partners, L.P., a venture capital firm.

  Suzanne C. Narducci has been a member of our board of directors since April
1999. She has been vice president for Service Provider Solutions Integration
and Alliances at Cisco Systems since February 1999. From July 1995 to February
1999 she held various positions at Cisco Systems, in which she was responsible
for sales and support to service providers within the continental United
States. Before joining Cisco, Ms. Narducci served as vice president of sales
and marketing at Eastern Telelogic, an access provider serving New Jersey,
Pennsylvania and Delaware from January 1993 to July 1995.

  Howard D. Wolfe, Jr. has been a member of our board of directors since
October 1988. He has been the managing general partner of New Venture Partners,
L.P., New Venture Partners II, L.P., New Venture Partners III, L.P. and New
Venture Partners IV, L.P., all of which are venture capital firms, since the
inception of each firm. The initial firm, New Venture Partners, L.P., was
established in 1981.

  Each director is elected for a period of one year and serves until his or her
successor is duly elected and qualified. Our executive officers are appointed
by, and serve at the discretion of, the board of directors.

  There are no family relationships among any of our directors or executive
officers.

                                       46
<PAGE>

Board committees

  The board of directors has two standing committees, an audit committee and a
compensation committee. The audit committee reviews our annual audit and meets
with our independent auditors to review the internal accounting procedures and
financial management practices. The compensation committee recommends to the
board of directors compensation and benefits for the executive officers,
reviews general policy relating to compensation and benefits of employees, and
administers our stock-based compensation plans.

Compensation committee interlocks and insider participation

  No compensation committee member is currently or has been an officer or
employee of our company. None of our executive officers serves as a member of
the board of directors or compensation committee, or any entity serving an
equivalent function, of any other entity that has one or more executive
officers serving on our board or compensation committee.

  Venture capital firms affiliated with Messrs. Gullard, Adams, Kramlich,
McCarthy and Wolfe have registration rights covering 604,541, 2,257,089,
3,182,734, 875,000, and 300,589 shares, respectively, of common stock. These
rights:

  .  are held by all venture capital firms that participated in our
     financings;

  .  allow holders to require us to register their shares under the
     Securities Act; and

  .  allow holders to include their shares in registration statements filed
     by us.

Director compensation

  Directors are entitled to receive cash compensation in an amount equal to
$2,000 for each board of directors meeting attended in person and $500 for each
board of directors meeting attended by teleconference. Additionally, directors
are reimbursed for their reasonable expenses incurred in attending meetings of
the board of directors. Directors are eligible to participate in our 1988 Stock
Option Plan and Long-Term Incentive Compensation Plan.

Limitation of liability and indemnification matters

  Our certificate of incorporation limits the liability of directors to the
fullest extent permitted by Delaware law. Delaware law provides that a
corporation's certificate of incorporation may contain a provision eliminating
or limiting the personal liability of directors to the corporation or its
stockholders for monetary damages for breach of their fiduciary duties as
directors, except liability for:

  .  any breach of their duty of loyalty to the corporation or its
     stockholders;

  .  acts or omissions not in good faith or which involve intentional
     misconduct or a knowing violation of law;

  .  improper payments of dividends or improper stock repurchases or
     redemptions as provided in Section 174 of the Delaware General
     Corporation Law; or

  .  any transaction from which the director derived an improper personal
     benefit.

  Our bylaws provide that we shall indemnify our directors, officers, employees
and agents to the fullest extent permitted by law. We believe that
indemnification under our bylaws covers at least negligence and gross
negligence on the part of indemnified parties.

  We have entered into agreements that indemnify our directors and executive
officers. These agreements, among other things, indemnify the directors and
executive officers for certain expenses, including attorneys' fees, and, in
some instances, judgments, fines and settlement amounts incurred by such
persons in any action or proceeding, including any action by us or on our
behalf, arising out of his or her service as a director or executive officer of
our company, any of our subsidiaries or any other company or enterprise to
which the

                                       47
<PAGE>

person provides services at our request. We believe that these provisions and
agreements are desirable to attract and retain qualified directors and
executive officers.

  At present, there is no pending litigation or proceeding involving any of our
directors, officers, employees or agents in which indemnification will be
required or permitted. We are not aware of any threatened litigation or
proceeding that might result in a claim for this indemnification.

Executive compensation

  The following table sets forth the total compensation earned during fiscal
year 1999 by our chief executive officer and our four other executive officers
whose bonus and salary exceeded $100,000. We refer to these individuals
collectively as the Named Executive Officers.

                           Summary Compensation Table

<TABLE>
<CAPTION>
                                                                    Long Term
                                     Annual Compensation           Compensation
                             ----------------------------------- ----------------
                                                                      Awards
                                                                 ----------------
                              Salary              Other Annual   Stock Underlying    All Other
Name and Principal Position    ($)    Bonus ($) Compensation ($)   Options (#)    Compensation ($)
- ---------------------------  -------- --------- ---------------- ---------------- ----------------
<S>                          <C>      <C>       <C>              <C>              <C>
Craig S. Tysdal,
 president and
 chief executive
 officer................     $189,583  $ 1,746        --             200,000              --
Robert C. Pojman, vice
 president--operations..      153,029    1,746        --              50,000              --
Christopher D. Buffum,
 vice president--sales..      150,000   70,896        --                 --               --
Kenneth C. Kieley, vice
 president--finance,
 chief financial officer
 and secretary..........      133,333    1,070        --              50,000           $1,247
Michael R. Turner, vice
 president--marketing...      123,333    1,814        --                 --               812
</TABLE>

  Of the $70,896 reflected as a bonus for Mr. Buffum, $69,150 consisted of
sales commissions and reimbursement of relocation expenses and $1,746 consisted
of Mr. Buffum's annual bonus. The other compensation we paid to Messrs. Kieley
and Turner consisted of a reimbursement for long-term disability insurance
premiums.

  Mr. Turner resigned his employment with us effective May 28, 1999. Harry S.
Budow accepted the position of our vice president--marketing commencing in July
1999 at an initial salary of $200,000 per year.

Option grants

  The following table provides certain summary information concerning the
shares of common stock represented by stock options granted to each of the
Named Executive Officers during fiscal year 1999.

<TABLE>
<CAPTION>
                                                                          Potential realizable
                                                                            value at assumed
                                                                          annual rates of stock
                                                                           price appreciation
                                        Individual Grants                    for option term
                         ------------------------------------------------ ---------------------
                           Number of    Percentage of
                           Securities   total options
                           Underlying    granted to   Exercise
                         Option Granted employees in   price   Expiration
                              (#)        fiscal year   ($/sh)     Date      5%($)     10%($)
                         -------------- ------------- -------- ---------- ---------------------
<S>                      <C>            <C>           <C>      <C>        <C>       <C>
Craig S. Tysdal.........    200,000           32%      $7.50   7/21/2008   $944,000  $2,390,000
Robert C. Pojman........     50,000            8        7.50   7/21/2008    236,000     597,500
Christopher D. Buffum...        --           --          --          --         --          --
Kenneth C. Kieley.......     50,000            8        7.50   7/21/2008    236,000     597,500
Michael R. Turner.......        --           --          --          --         --          --
</TABLE>
                       Option Grants in Last Fiscal Year


                                       48
<PAGE>

  All options were granted at their "fair market value" on the date of grant
and may be exercised at any time during the term of the option. Each option
vests over a four-year period with one fourth of the total amount vesting one
year from the date of grant and one-sixteenth of the total amount vesting in
each calendar quarter remaining. The unvested portion of any previously
exercised option is subject to our repurchase right upon termination of the
executive's employment. Under the terms of our Long-Term Incentive Compensation
Plan, the board of directors retains discretion, subject to certain limitations
provided for in the plan, to modify the terms of outstanding options. All
options were granted for a term of 10 years, subject to earlier termination in
certain events related to termination of employment. The exercise price for all
options may be paid in cash or shares of our common stock or a combination of
cash and shares.

  In connection with his commencing employment in July 1999, Mr. Budow was
granted an option to purchase 100,000 shares of our common stock under our
Long-Term Incentive Compensation Plan at an exercise price of $9.00 per share.

Fiscal year-end option values

  The following table provides information concerning the shares of common
stock represented by outstanding stock options held by each of the Named
Executive Officers as of March 31, 1999.

                       Fiscal 1999 Year-End Option Values

<TABLE>
<CAPTION>
                               Number of Securities
                              Underlying Unexercised     Value of Unexercised
                             Options at March 31, 1999   in-the-Money Options
                                        (#)              at March 31, 1999 ($)
                             ------------------------- -------------------------
  Name                       Exercisable Unexercisable Exercisable Unexercisable
  ----                       ----------- ------------- ----------- -------------
<S>                          <C>         <C>           <C>         <C>
Craig S. Tysdal.............   569,375      220,625    $6,618,313   $1,108,688
Robert C. Pojman............    60,000      110,000       594,000      819,000
Christopher D. Buffum.......    30,000       90,000       276,000      828,000
Kenneth C. Kieley...........   219,250       66,250     2,492,750      389,250
Michael R. Turner...........   112,500        7,500     1,303,750       74,250
</TABLE>

  There was no public market for the common stock as of March 31, 1999.
Accordingly, the values of unexercised in-the-money options have been
calculated by determining the difference between an assumed public offering
price of $12.00 per share and the per share exercise prices of the options.

  No options were exercised by the Named Executive Officers during fiscal year
1999.

Long-term incentive compensation plan

  Our Long-Term Incentive Compensation Plan, or Long-Term Incentive Plan, was
adopted by the board of directors and approved by the stockholders in July
1997. It is administered by the compensation committee. The purpose of the
Long-Term Incentive Plan is to assist us in attracting, retaining and
motivating executive officers, key employees and directors and consultants who
are essential to our success through performance-related incentives linked to
long-range performance goals. Performance goals under the Long-Term Incentive
Plan may be based on individual performance of the particular employee and/or
include criteria such as absolute or relative levels of total stockholder
return, revenues, sales, net income or net worth of our company or any of our
subsidiaries, divisions, business units or other areas, all as the compensation
committee may determine.

  The Long-Term Incentive Plan is a comprehensive, stock-based incentive
compensation plan, providing for discretionary awards of incentive stock
options, nonqualified stock options, stock appreciation rights, restricted
stock, restricted stock units, performance shares, performance units, bonus
stock and other stock-based awards. All awards under the Long-Term Incentive
Plan are made in, or based on the value of, the common stock.

                                       49
<PAGE>

  Our full-time employees, directors, and consultants are eligible to
participate in, and receive awards under, the Long-Term Incentive Plan. The
selection of participants under the Long-Term Incentive Plan, as well as all
terms, conditions, performance criteria and restrictions applicable to each
award, are determined by the compensation committee in its sole discretion.

  The maximum number of shares of common stock for which awards may be granted
under the Long-Term Incentive Plan is 1,350,000 subject to adjustment in the
event of a merger, consolidation, reorganization, recapitalization, stock
dividend, stock split, or other similar event. Shares subject to previously
canceled, lapsed or forfeited awards, or awards paid in cash, may be reissued
under the Long-Term Incentive Plan. The shares to be issued under the Long-Term
Incentive Plan may consist of authorized but unissued shares, shares issued and
reacquired by us or shares purchased in the open market.

  We expect that awards made under the Long-Term Incentive Plan will be fully
deductible for federal income tax purposes. In this connection, if we become
subject to Section 162(m) of the Internal Revenue Code, which limits the
deductions for awards to certain covered participants, performance-based
compensation that can be provided to any covered participant in any year will
be limited to stock options for up to 100,000 shares. No other types of awards
may be made under the Long-Term Incentive Plan to covered participants.

  As of June 30, 1999, options covering an aggregate of 980,636 shares of
common stock had been granted under the Long-Term Incentive Plan at exercise
prices ranging from $2.80 to $9.00. Each of these options has a term of ten
years and may be exercised at any time during this term. The exercise price may
be paid in cash or shares of common stock already held by the exercising
participant, or a combination of cash and shares. Each option vests over a
four-year period with one-fourth of the total amount vesting one year from the
date of grant and one-sixteenth of the total amount vesting in each subsequent
calendar quarter. The unvested portion of any exercised options are subject to
our repurchase right upon termination of employment.

  The Long-Term Incentive Plan may be amended, modified, suspended or
terminated by the board of directors at any time. No amendment will be
effective prior to approval of the stockholders to the extent that approval is
necessary to comply with any legal requirement. If not earlier terminated, the
Long-Term Incentive Plan will terminate on December 31, 2006.

  Stock options. The Long-Term Incentive Plan authorizes:

  .  the grant of options to purchase common stock intended to qualify as
     incentive stock options under Section 422(b) of the Internal Revenue
     Code, or incentive options; and

  .  the grant of options that do not so qualify, or nonqualified
     options.

The number of shares and other terms of each grant are determined by the
compensation committee. The exercise price of incentive options granted under
the Long-Term Incentive Plan must be at least equal to the fair market value of
the common stock on the date of grant. The exercise price of incentive options
granted to an optionee who owns stock possessing more than 10% of the voting
power of our outstanding capital stock must equal at least 110% of the fair
market value of the common stock on the date of grant. The exercise price of
non-qualified options granted under the Long-Term Incentive Plan must not be
less than 50% of the fair market value of the common stock on the grant date.
Incentive options may be granted under the Long-Term Incentive Plan to
employees, including officers and directors who are also employees. Non-
qualified options may be granted under the Long-Term Incentive Plan to our
employees, officers, consultants and directors, whether or not they are our
employees. The exercise price for options granted under the Long-Term Incentive
Plan may be paid in cash or with shares of common stock. Options granted under
the Long-Term Incentive Plan may remain outstanding for no more than ten years.

  Stock appreciation rights. Stock appreciation rights, or SARs, entitle the
participant to receive, upon exercise of the SAR, cash or, at the election of
the administrator, shares of common stock or a combination thereof, in an
amount equal to the difference between the SAR exercise price and the fair
market value of the

                                       50
<PAGE>

shares of common stock subject to the SAR. SARs may be granted to participants
under the Long-Term Incentive Plan on a freestanding basis or in tandem with a
stock option. The exercise price of SARs will not be less than 100% of the fair
market value of the common stock on the date of grant. SARs granted under the
Long-Term Incentive Plan will not be exercisable until at least six months
following the date of grant and no later than ten years thereafter. Incentive
options and SARs may not be transferred other than by will or the laws of
descent and distribution.

  Stock and stock unit awards. The Long-Term Incentive Plan also provides for
the granting of restricted stock, restricted stock units, performance shares
and performance stock units, bonus stock and other stock-based awards. The
number of shares or units and all terms and conditions, including the
restriction period, performance criteria and other restrictions and conditions
applicable to each stock based award, are determined by the compensation
committee. During the restriction period, participants may exercise full voting
rights, and are entitled to receive all dividends and other distributions paid,
with respect to restricted stock they have been granted, provided that stock
dividends, if any, remain subject to the same restrictions as the underlying
stock. Payment to the participant may be in shares of common stock or cash, or
a combination thereof, and in a lump sum or installments, all as determined by
the compensation committee. Shares of common stock may also be awarded to
participants under the Long-Term Incentive Plan as a bonus. These shares may be
granted with or without restrictions. Shares awarded subject to performance
criteria or other restrictions which are not satisfied, are forfeited and must
be returned to us. In addition to the foregoing types of awards, the Long-Term
Incentive Plan permits the compensation committee to grant any other stock
based award as the administrator may determine. These stock based awards may be
in the form of common stock or other securities, the value of which is based,
in whole or in part, on the value of common stock on the award date.

  Acceleration of vesting upon change in control. In the event of a change in
control of our company, all outstanding stock options and SARs shall
immediately become fully vested, and all restrictions and performance criteria
relating to all outstanding awards shall be deemed to have been fully
satisfied, unless the transaction or event constituting the change in control
was approved in advance by a majority of the board of directors. Under the
terms of the Long-Term Incentive Plan, a change in control shall be deemed to
have occurred if:

  .  any person becomes the beneficial owner of 20% or more of our voting
     securities;

  .  we are involved in a merger, acquisition or similar transaction
     pursuant to which our directors immediately before the transaction
     cease to constitute a majority of our directors after the
     transaction; or

  .  we are involved in a transaction pursuant to which we are not the
     surviving corporation, our common stock is exchanged for, or
     converted into securities of another entity, we become a subsidiary
     of another entity, or 50% or more of our aggregate assets or earning
     powers are sold to another entity.

1988 stock option plan

  Our 1988 Stock Option Plan, or 1988 Option Plan, was adopted by our board of
directors and approved by our stockholders in November 1988. The principal
purpose of the 1988 Option Plan is to advance the interests of our company and
our stockholders by enabling us to attract qualified management and other key
personnel and encourage selected directors, officers, key employees and
consultants to acquire and retain a proprietary interest in our company through
the ownership of our common stock. A total of 1,636,395 shares of common stock
has been reserved for issuance under the 1988 Option Plan.

  The 1988 Option Plan provides for the granting of incentive options to
employees, including officers and directors, and for the granting of
nonqualified options to employees and consultants, including nonemployee
directors, of nonqualified stock options. To the extent an optionee would have
the right in any calendar year to exercise for the first time one or more
incentive options that have been granted to the optionee under any of our

                                       51
<PAGE>


plans for shares having an aggregate fair market value in excess of $100,000,
any excess options shall be treated as nonqualified options.

  As of June 30, 1999, there were options outstanding under the 1988 Option
Plan for 1,636,395 shares of common stock. As of this date, a total of 863,442
shares had been purchased pursuant to option exercises and we had repurchased
6,600 unvested shares pursuant to the provisions of the 1988 Option Plan. No
incentive options were allowed to be granted under the 1988 Option Plan after
November 20, 1998.

  The 1988 Option Plan may be administered by the board of directors or a
committee of the board. The 1988 Option Plan is currently administered by the
compensation committee. The 1988 Option Plan administrator determines the terms
of options granted under the 1988 Option Plan, including the number of shares
subject to the option, exercise price, term and exercisability. The exercise
price of each incentive option granted under the 1988 Option Plan must be at
least equal to the fair market value of common stock on the date of grant. The
exercise price of any incentive option granted to an optionee who owns stock
representing more than 10% of the total combined voting power of all classes of
outstanding capital stock of our company or any parent or subsidiary
corporation of our company must equal at least 110% of the fair market value of
common stock on the date of grant. Payment of the exercise price may be made in
cash or by delivery of previously owned shares of common stock, or partly in
cash and partly in common stock.

  The 1988 Option Plan administrator determines the term of options, which may
not exceed ten years. No option may be transferred by an optionee other than by
will or the laws of descent or distribution. Each option may be exercised
during the lifetime of an optionee only by the optionee. The 1988 Option Plan
administrator determines when options become exercisable. Options granted under
the 1988 Option Plan are generally exercisable at any time, but are subject to
a four-year vesting schedule with one-fourth of the stock vesting one year from
the date of grant and one-sixteenth of the stock underlying the option vesting
in each subsequent calendar quarter. The unvested portion of exercised options
may be repurchased by us at the original exercise price upon termination of
employment.

  We have the authority to amend or terminate the 1988 Option Plan, except that
we may not increase the aggregate number of shares which may be issued under
options granted pursuant to the 1988 Option Plan, and we may not take any
action not expressly provided for in the 1988 Option Plan, in derogation of the
vested rights of any optionee under an option previously granted thereunder.

401(k) retirement plan

  Effective December 1, 1988, we established a 401(k) defined contribution
retirement plan, or Retirement Plan, covering all employees who are at least 21
years of age and have satisfied certain service eligibility requirements.
Effective February 1, 1997, the Retirement Plan was amended to eliminate any
service eligibility requirements so that employees who otherwise met the
eligibility criteria could commence participation upon being hired by us. The
Retirement Plan provides for voluntary employee contributions in amounts
determined by the employees, subject to a maximum limit allowed by Internal
Revenue Service guidelines. For 1999, this limit is $10,000. We may contribute
these amounts to the accounts of participants in the Retirement Plan as
determined by the board of directors, subject to certain legal requirements. To
date, we have not made any contribution to the Retirement Plan, and we do not
anticipate making any contribution to the Retirement Plan in the foreseeable
future.

Bonus plan

  In July 1998, we adopted a bonus plan pursuant to which selected employees
are eligible to receive cash bonuses on a quarterly basis beginning with the
quarter ended September 30, 1998 if, during such quarter, we meet certain
financial performance objectives established from time to time by us. We may
amend or terminate the bonus plan at any time.

                                       52
<PAGE>

                       TRANSACTIONS WITH RELATED PARTIES

  Venture capital firms affiliated with Messrs. Gullard, Adams, Kramlich,
McCarthy and Wolfe have registration rights covering 604,541, 2,257,089,
3,182,734, 875,000, and 300,589 shares, respectively, of common stock. These
rights:

  .  are held by all venture capital firms that participated in our
     financings;

  .  allow holders to require us to register their shares under the
     Securities Act; and

  .  allow holders to include their shares in registration statements
     filed by us.

  We have entered into indemnification agreements with our executive officers
and directors. Among other terms, under these agreements, we would agree to:

  .  indemnify, to the fullest extent allowed by Delaware law, these
     officers and directors against certain liabilities related to their
     service or status as officers or directors; and

  .  in any proceeding in which they could be indemnified, advance to
     these officers and directors the expenses they incur in those
     proceedings.

We intend to execute similar indemnification agreements with our future
directors and executive officers.

  As a matter of policy, all future transactions between us and any of our
directors or executive officers will be subject to approval by a majority of
the independent and disinterested members of the board of directors and will be
in connection with bona fide purposes of our company.

                       PRINCIPAL AND SELLING STOCKHOLDERS

  The following table sets forth information known to us with respect to the
beneficial ownership of our common stock as of June 30, 1999, and as adjusted
to reflect the sale of the shares of common stock offered by this prospectus,
by:

  .  each of our directors;

  .  each of the Named Executive Officers;

  .  all of our current directors and executive officers as a group;

  .  each person we know to own beneficially more than five percent of
     the outstanding shares of the common stock; and

  .  each of the selling stockholders.

The selling stockholders will bear none of the expenses of this offering other
than the underwriting discounts and commissions applicable to the shares of
common stock to be sold by them. Unless otherwise indicated, the address of
each of the named individuals is: c/o NetSolve, Incorporated, 12331 Riata Trace
Parkway, Austin, Texas 78727.

  Beneficial ownership is determined in accordance with the rules of the
Securities and Exchange Commission. Except pursuant to applicable community
property laws or as indicated in the paragraphs following this table, to our
knowledge, each stockholder identified in the table possesses sole voting and
investment power with respect to all shares of common stock shown as
beneficially owned by that stockholder. The number of shares beneficially owned
by a person includes shares of our common stock subject to options and warrants
held by that person that are currently exercisable within 60 days of June 30,
1999. The number of shares issuable pursuant to these options is identified in
a separate column in the following table. The shares issuable pursuant to these
options and warrants are deemed outstanding for computing the percentage
ownership of the person holding these options and warrants but are not deemed
outstanding for the purposes of computing the percentage ownership of any other
person. For purposes of this table, the number of shares of common stock
outstanding prior to the offering is deemed to be 9,878,516, consisting of
3,483,789 shares of common stock outstanding on June 30, 1999 and an additional
6,394,727 shares issuable upon conversion of our preferred stock. For purposes
of calculating the percentage beneficially owned by any person, shares of our

                                       53
<PAGE>


common stock issuable to that person upon the exercise of any options
exercisable within 60 days of June 30, 1999 are also assumed to be outstanding.
The number of shares of common stock deemed outstanding after this offering
includes the additional 3,530,000 shares being offered by us hereby, and
assumes no exercise of the underwriters' over-allotment option.
<TABLE>
<CAPTION>
                                                                       Options
                                           Shares Beneficially        Attributed           Shares Beneficially
                                         Owned Prior to Offering      to Shares           Owned After Offering
                                         --------------------------- Beneficially Shares  -----------------------
                                            Number       Percent        Owned     Offered   Number      Percent
                                         -------------- ------------ ------------ ------- ------------ ----------
<S>                                      <C>            <C>          <C>          <C>     <C>          <C>
Directors, Named Executive Officers and
all directors and executive officers as
a group
- ---------------------------------------
C. Richard Kramlich....................       3,197,734       32.3%      15,000       --     3,197,734     23.8%
Joel P. Adams..........................       2,272,089       23.0       15,000       --     2,272,089     16.9
John S. McCarthy.......................         890,000        9.0       15,000       --       890,000      6.6
Craig S. Tysdal........................         790,000        7.4      790,000       --       790,000      5.6
J. Michael Gullard.....................         619,541        6.1      215,000       --       619,541      4.6
Howard D. Wolfe, Jr....................         317,589        3.2       15,000       --       317,589      2.4
Kenneth C. Kieley......................         285,500        2.8      285,500       --       285,500      2.1
Robert C. Pojman.......................         170,000        1.7      170,000       --       170,000      1.3
Christopher D. Buffum..................         120,000        1.2      120,000       --       120,000        *
H. Leland Murphy.......................          65,000          *       65,000       --        65,000        *
Suzanne C. Narducci....................          15,000          *       15,000                 15,000        *
All directors and executive officers as
 a group (13 persons)..................       8,892,453       75.7    1,870,500       --     8,892,453     58.2
Other 5% stockholders
- ---------------------
New Enterprise Associates IV...........       2,365,087       23.9          --        --     2,365,087     17.6
Limited Partnership
C. Richard Kramlich
1119 St. Paul Street
Baltimore, MD 21202
APA/Fostin Pennsylvania................       1,187,020       12.0          --        --     1,187,020      8.9
Venture Capital Fund
Joel P. Adams
518 Broad Street
Sewickley, PA 15143
Gateway Venture Partners III, L.P. ....         875,000        8.9          --        --       875,000      6.5
John S. McCarthy
8000 Maryland Avenue, Suite 1190
St. Louis, MO 63105
Southwest Enterprise Associates, L.P...         817,647        8.3          --        --       817,647      6.1
C.V. Prothro
C. Richard Kramlich
14305 Inwood Road, Suite 101-44
Dallas, TX 75244-3944
Fostin Capital Associates II...........         640,827        6.5          --        --       640,827      4.8
Joel P. Adams
518 Broad Street
Sewickley, PA 15143
Selling stockholders
- --------------------
Otis Brinkley..........................         139,392        1.4          --    120,000       19,392        *
Robert Karasch.........................          16,666          *          --      8,000        8,666        *
Steve Kelley...........................          76,313          *          --     26,000       50,313        *
Rob Lynch..............................          55,000          *          --      2,000       53,000        *
John Merritt...........................          95,703          *          --      4,476       91,227        *
Sequoia Partners and related entities..           1,024          *          --      1,024          --       --
Darren Spohn...........................          87,500          *          --      8,500       79,000        *
</TABLE>

- --------
 *Less than 1%.


                                       54
<PAGE>


  Several members of our board of directors are affiliated with some of our
stockholders and are therefore considered to have beneficial ownership of the
shares held by those particular stockholders. As indicated below, these
directors are affiliated with stockholders owning more than 5% of our
outstanding shares of common stock. Each of the directors identified below
disclaims beneficial ownership of the shares held by the respective affiliated
stockholders, expect with respect to any proportional pecuniary interest
therein.

  C. Richard Kramlich. Of the 3,197,734 shares beneficially owned by Mr.
Kramlich, 2,365,087 shares are held by New Enterprise Associates IV, Limited
Partnership ("NEA IV") and 817,647 shares are held by Southwest Enterprise
Associates, Limited Partnership ("SEA"). Mr. Kramlich is a general partner of
NEA Partners IV, Limited Partnership ("NEA Partners"), the general partner of
NEA IV, and a general partner of NEA Partners Southwest, L.P., a general
partner of SEA. He shares voting and investment power with respect to shares
held by NEA IV with NEA Partners and shares voting and investment power with
respect to shares held by SEA.

  Joel P. Adams. Of the 2,272,089 shares beneficially owned by Mr. Adams,
2,257,089 shares are held by APA/Fostin Pennsylvania Venture Capital Fund,
Fostin Capital Associates II and Loyalhanna Commonwealth Fund. Mr. Adams serves
as a general partner of each of these entities.

  John S. McCarthy. Of the 890,000 shares beneficially owned by Mr. McCarthy,
875,000 shares are held by Gateway Venture Partners III, L.P. of which Mr.
McCarthy has been a general partner for over fifteen years.

  J. Michael Gullard. Of the 619,541 shares beneficially owned by Mr. Gullard,
404,541 represents shares held by Cornerstone Ventures and Cornerstone Ventures
International C.V. and 200,000 represents shares which may be acquired within
60 days of June 30, 1999, upon the exercise of options held by these entities.
Mr. Gullard serves as a general partner of both Cornerstone Ventures and
Cornerstone Ventures International C.V.

  Howard D. Wolfe, Jr. Of the 317,589 shares beneficially owned by Mr. Wolfe,
300,589 shares are held by New Ventures Partners II, L.P. of which Mr. Wolfe
serves as managing general partner.

  Rob Lynch and Darren Spohn. These two selling stockholders are former
officers of NetSolve. Mr. Lynch served as our vice president-sales from August
1994 to October 1996. Mr. Spohn served as our vice president-development from
March 1994 to March 1998.

                                       55
<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

  Our authorized capital stock consists of 25,000,000 shares of common stock,
$0.01 par value per share, and 7,500,000 shares of undesignated preferred
stock, $0.10 par value per share.

Common stock

  As of June 30, 1999, we had 139 stockholders that owned a total of 9,878,516
shares of common stock, including shares issuable upon conversion of all
outstanding preferred stock. Options to purchase an aggregate of 2,584,411
shares of our common stock and warrants to purchase an aggregate of 107,500
shares of our common stock were also outstanding. Assuming no exercise of
outstanding warrants or options after June 30, 1999, there will be 13,408,516
shares of our common stock outstanding after this offering.

  Each share of our common stock is allowed one vote on all matters submitted
to a vote of the stockholders. Subject to preferences that may be applicable to
the holders of outstanding preferred stock issued in the future, if any,
holders of common stock are entitled to receive dividends as may be declared by
our board of directors. If we liquidate or dissolve, subject to the rights of
the holders of outstanding shares of preferred stock issued in the future, if
any, the holders of our common stock shall receive a share in all assets
remaining after liabilities are paid and preferential rights of any outstanding
preferred stock are satisfied. The common stock has no preemptive or conversion
rights or other subscription rights. All shares of our common stock are, and
those to be issued in this offering will be, fully paid and non-assessable.

Preferred stock

  Each share of our preferred stock outstanding as of June 30, 1999 will be
converted into one share of our common stock and automatically retired upon the
closing of this offering. Thereafter, our board of directors is authorized to
issue up to 7,500,000 shares of preferred stock. Our board of directors may
designate one or more series of preferred stock and may assign differing
rights, preferences, privileges and restrictions, including dividend rights,
dividend rates, conversion rights, voting rights, terms of redemption,
redemption prices, liquidation preferences and the number of shares
constituting any series or the designation of such series, without further
stockholder vote or action.

  If we issue preferred stock, this may delay, defer or prevent a change in
control of our company without further stockholder action. The issuance of
preferred stock with voting and conversion rights may adversely affect the
voting power of the holders of our common stock. In certain circumstances, the
market price of our common stock may decrease as a result. As of the closing of
this offering, no shares of preferred stock will be outstanding and we
currently have no plans to issue any shares of preferred stock.

Warrants

  As of June 30, 1999, we had outstanding exercisable warrants to purchase
107,500 shares of our common stock with a weighted average exercise price of
$2.01 per share. These warrants will expire between 1999 and 2001.

Registration rights

  Following this offering, the holders of 9,408,511 shares of common stock will
be entitled to rights relating to the registration of these shares under state
and federal securities laws. These rights, which are assignable, are outlined
in an agreement between us and the holders of these shares of common stock. The
holders of at least 30% of these shares may generally require that we register
their shares for public resale. If we register any of our common stock, either
for our own account or for the account of other security holders, the holders
of these shares are entitled to include their shares in the registration,
subject to the ability of the underwriters to limit the number of shares
included in the offering. Holders of at least 20% of these shares may also
require us, not more than one time in any 12-month period, to register all or a
portion of their shares on Form S-3, when use

                                       56
<PAGE>


of that form becomes available, provided that, among other limitations, the
proposed aggregate selling price is at least $1,000,000, net of any
underwriters' discounts or commissions. These registration rights terminate at
the earlier of:

  .  that time as the holder may, within a three-month period, offer and sell
     all of his shares pursuant to Rule 144 under the Securities Act without
     any adverse effect on the price at which these shares may be sold, the
     determination as to such adverse effect to be made by such holder acting
     in good faith; or

  .  48 months from the closing of this offering.

Delaware law and charter provisions

  Provisions of Delaware law and our certificate of incorporation could
complicate our acquisition by means of a tender offer, a proxy contest or
otherwise. In addition, it might be difficult to remove incumbent officers and
directors. These provisions are expected to discourage certain types of
coercive takeover practices and inadequate takeover bids and to encourage
negotiation between our management and those persons seeking control. We
believe it is more advantageous to protect our potential ability to negotiate,
rather than discourage, unfriendly or unsolicited third parties attempting to
acquire or restructure us. Among other things, negotiating these proposals
could result in an improvement of their terms.

  We are subject to the provisions of Section 203 of the Delaware General
Corporation Law. In general, Section 203 prohibits a publicly held Delaware
corporation from engaging in a "business combination" with an "interested
stockholder" for a period of three years after the date that the person became
an interested stockholder unless the business combination or the transaction in
which the person became an interested stockholder is approved in a prescribed
manner. Generally, a "business combination" includes a merger, asset or stock
sale, or other transaction resulting in a financial benefit to the stockholder.
Generally, an "interested stockholder" is a person who, together with
affiliates and associates, owns, or owned within the prior three years, 15% or
more of the corporation's voting stock. This provision may delay, defer or
prevent a change in control of our company without the stockholders taking
further action.

  It is more difficult for our existing stockholders to replace the board of
directors as well as for another party to obtain control of our company by
replacing our board of directors because cumulative voting is eliminated. Our
board of directors has the power to retain and discharge officers, making it
more difficult for existing stockholders or another party to change the
management.

  The foregoing provisions could have the effect of making it more difficult
for a third party to effect a change in the control of our board of directors.
In addition, these provisions could make it more difficult for a third party to
acquire, or discourage a third party from attempting to acquire, a majority of
our outstanding voting stock.

Transfer agent and registrar

  The transfer agent and registrar for the common stock is American Stock
Transfer & Trust Company.

                                       57
<PAGE>

                        SHARES ELIGIBLE FOR FUTURE SALE

  Before this offering, there has been no public market for our common stock,
and no prediction can be made as to the effect, if any, that future sales of
common stock or the availability of common stock for sale in the public market
will have on prevailing market prices of our common stock. Furthermore, because
only a limited number of shares will be available for sale for 180 days after
this offering as a result of resale restrictions, sales of substantial amounts
of our common stock in the public market after these restrictions lapse could
lower the prevailing market price and our ability to raise equity capital in
the future. These resale restrictions are described below.

  Assuming neither the underwriters' over-allotment option nor any option or
warrant outstanding as of June 30, 1999 is exercised, we will have outstanding
an aggregate of 13,408,516 shares of our common stock. Of these shares, the
3,700,000 shares sold in this offering will be freely tradeable without
restriction or further registration under the Securities Act, except that
shares purchased by an existing "affiliate" of ours as that term is defined in
Rule 144 under the Securities Act may be sold only in compliance with the
limitations described below. The remaining 9,708,516 shares of common stock
held by existing stockholders are "restricted securities" as that term is
defined in Rule 144 under the Securities Act.

  Subject to these lock-up agreements, the shares of outstanding common stock
will be available for sale in the public market as follows:

<TABLE>
<CAPTION>
   Number of
    Shares   Date
   --------- ----
   <C>       <S>
   3,700,000 After the date of this prospectus, consisting of shares sold in
             the offering.
     211,665 After the date of this prospectus, subject in some cases to volume
             limitations and other restrictions of Rule 144.
      48,919 At various times during the 180 day period after the date of this
             prospectus, subject in some cases to volume limitations and other
             restrictions of Rule 144.
   9,447,932 After 180 days from the date of this prospectus, subject in some
             cases to volume limitations and other restrictions of Rule 144.
</TABLE>

  In addition, as of June 30, 1999, there were outstanding 2,584,411 options
and 107,500 warrants to purchase shares of common stock. Of these options, held
primarily by affiliates, 2,035,100 will be subject to 180-day lock-up
agreements. After 180 days from the date of this prospectus 1,470,882 of these
options will be vested and exercisable. All of these warrants are exercisable
and will be eligible for sale, subject to the restrictions of Rule 144.

  Lock-up agreements. All of our officers and directors, the selling
stockholders and approximately 20 of our other stockholders and optionholders
have entered into lock-up agreements with the underwriters under which they
agree not to transfer or dispose of, directly or indirectly, any shares of our
common stock or any securities convertible into, or exercisable or exchangeable
for shares of our common stock owned by them, for a period of 180 days after
the date of this prospectus. Transfers or dispositions can be made sooner:

  .  to affiliates of the transferor who sign identical lock-up agreements;
     or

  .  if the transfer is a bona fide gift, to a donee who signs an identical
     lock-up agreement.

BancBoston Robertson Stephens may, in its sole discretion and at any time
without notice, release all or any portion of the securities subject to the
lock-up restrictions; however, BancBoston Robertson Stephens currently has no
plans to release any portion of the securities subject to these lock-up
agreements. Additionally, the lock-up agreements do not place restrictions on
the resale of shares purchased in the public market.

  Rule 144. In general, under Rule 144 as currently in effect, beginning 90
days after the date of this prospectus, a person may, subject to volume
limitations, sell restricted shares that the person has beneficially

                                       58
<PAGE>


owned for a holding period which, when added to the holding period of prior
owners not affiliated with us, is at least one year. The number of those shares
that a person may sell within any 90-day period may not exceed the greater of:

  .  1% of the number of shares of our common stock then outstanding, which
     is expected to be approximately 134,085 shares immediately after this
     offering; or

  .  the average weekly trading volume of our common stock on the Nasdaq
     National Market during the four calendar weeks preceding the filing of a
     notice on Form 144 with respect to that sale.

Sales under Rule 144 are also subject to manner-of-sale provisions, notice
requirements and the availability of current public information about us.

  Rule 144(k). Under Rule 144(k), a person may sell shares if the person has
not been our affiliate at any time during the 90 days preceding a sale and has
beneficially owned the shares proposed to be sold for a holding period which,
when added to the holding period of prior owners not affiliated with us, is at
least two years. The person may sell those shares without complying with the
manner for sale, public information, volume limitation or notice provisions of
Rule 144. Therefore, unless otherwise restricted, "144(k) shares" may be sold
immediately upon the closing of this offering.

  Rule 701. In general, Rule 701 of the Securities Act may be relied upon with
respect to the resale of securities originally purchased from us by our
directors, officers, employees, consultants or advisors before the date of this
prospectus, in connection with written compensatory benefit plans or written
contracts relating to the compensation of these persons. In addition, Rule 701
will apply to the stock options granted by us before the date of this
prospectus, along with the shares acquired upon exercise of these options,
regardless of when they are exercised. Shares issued under Rule 701 are
restricted securities and, subject to the contractual restrictions described
above, may be sold beginning 90 days after the date of this prospectus by:

  .  persons other than affiliates, subject only to the manner-of-sale
     provisions of Rule 144; and

  .  affiliates without compliance with certain restrictions contained in
     Rule 144, including the one-year minimum holding period.

  Stock plans. Approximately 90 days after this offering, we intend to file a
registration statement under the Securities Act covering approximately
3,850,000 shares of common stock subject to outstanding options or reserved for
issuance under our Long-Term Incentive Plan and 1988 Option Plan. Shares
registered under this registration statement, and not subject to a 180-day
lock-up agreement will, subject to Rule 144 volume limitations applicable to
affiliates, be available for sale in the open market.

  Registration rights. After this offering, the holders of approximately
9,408,511 shares or their transferees will be entitled to certain rights with
respect to the registration of those shares under the Securities Act.
Approximately 9,416,339 of these shares will be subject to 180-day lock-up
agreements. A registration of these shares under the Securities Act would
result in these shares becoming freely tradeable without restriction under the
Securities Act immediately upon the effectiveness of the registration.

                                       59
<PAGE>

                                  UNDERWRITING

  The underwriters named below, acting through their representatives,
BancBoston Robertson Stephens and Thomas Weisel Partners, have severally agreed
with us and the selling stockholders, subject to the terms and conditions of
the underwriting agreement, to purchase from us and the selling stockholders
the number of shares of common stock set forth opposite their names below. The
underwriters are committed to purchase and pay for all these shares if any are
purchased.

<TABLE>
<CAPTION>
                                                                        Number
                                                                          of
   Underwriters                                                         Shares
   ------------                                                        ---------
   <S>                                                                 <C>
   BancBoston Robertson Stephens Inc..................................
   Thomas Weisel Partners LLC.........................................
                                                                       ---------
     Total............................................................ 3,700,000
                                                                       =========
</TABLE>

  The representatives have advised us and the selling stockholders that the
underwriters propose to offer the shares of common stock to the public at the
public offering price set forth on the cover page of this prospectus and to
certain dealers at this price less a concession of not in excess of $   per
share, of which $   may be reallowed to other dealers. After this offering, the
public offering price, concession and reallowance to dealers may be reduced by
the representatives. No reduction shall change the amount of proceeds to be
received by us and the selling stockholders as set forth on the cover page of
this prospectus.

  We have granted to the underwriters an option, exercisable during the 30-day
period after the date of this prospectus, to purchase up to 555,000 additional
shares of common stock at the same price per share as we and the selling
stockholders will receive for the 3,700,000 shares that the underwriters have
agreed to purchase. To the extent that the underwriters exercise this option,
each of the underwriters will have a firm commitment to purchase approximately
the same percentage of these additional shares that the number of shares of
common stock to be purchased by it shown in the above table represents as a
percentage of the 3,700,000 shares offered hereby. If purchased, these
additional shares will be sold by the underwriters on the same terms as those
on which the 3,700,000 shares are being sold. We and the selling stockholders
will be obligated, pursuant to the option, to sell shares to the extent the
option is exercised. The underwriters may exercise this option only to cover
over-allotments made in connection with the sale of the shares of common stock
offered hereby.

  The underwriting agreement contains covenants of indemnity among the
underwriters, us and the selling stockholders against certain civil
liabilities, including liabilities under the Securities Act and liabilities
arising from breaches of representation and warranties contained in the
underwriting agreement.

  All of our officers and directors, the selling stockholders and approximately
20 of our other stockholders and optionholders have entered into lock-up
agreements with the underwriters under which they agree not to transfer or
dispose of, directly or indirectly, any shares of our common stock or any
securities convertible into, or exercisable or exchangeable for shares of our
common stock owned by them, for a period of 180 days after the date of this
prospectus. Transfers or dispositions can be made sooner:

  .  to affiliates of the transferor who sign identical lock-up agreements;
     or

  .  if the transfer is a bona fide gift, to a donee who signs an identical
     lock-up agreement.

BancBoston Robertson Stephens may, in its sole discretion and at any time
without notice, release all or any portion of the securities subject to the
lock-up restrictions; however, BancBoston Robertson Stephens currently has no
plans to release any portion of the securities subject to these lock-up
agreements. In addition,

                                       60
<PAGE>

we have agreed that during the 180-day lock-up period we will not, without the
prior written consent of BancBoston Robertson Stephens, (1) consent to the
disposition of any shares held by stockholders subject to lock-up agreements
prior to the expiration of the 180-day lock-up period or (2) issue, sell,
contract to sell, or otherwise dispose of, any shares of common stock, any
options or warrants to purchase any shares of common stock or any securities
convertible into, exercisable for or exchangeable for shares of common stock
other than our sale of shares in this offering, the issuance of common stock
upon the exercise of outstanding options, and our issuance of options and
shares under existing stock option and incentive plans.

  The underwriters do not intend to confirm sales to any accounts over which
they exercise discretionary authority.

  Prior to this offering, there has been no public market for our common stock.
Consequently, the public offering price for the common stock offered by this
prospectus will be determined through negotiations among us, the selling
stockholders and the representatives. Among the factors to be considered in
these negotiations are prevailing market conditions, certain of our financial
information, market valuations of other companies that we and the
representatives believe to be comparable to our company, estimates of our
business potential, the present state of our development and other factors
deemed relevant.

  Thomas Weisel Partners, one of the representatives of the underwriters, was
organized and registered as a broker-dealer in December 1998. Since December
1998, Thomas Weisel Partners has been named as a lead or co-manager on 45 filed
public offerings of equity securities, of which 27 have been completed, and has
acted as a syndicate member in an additional 19 public offerings of equity
securities. Thomas Weisel Partners does not have any material relationship with
us or any of our officers, directors or other controlling persons, except with
respect to its contractual relationship with us pursuant to the underwriting
agreement to be entered into in connection with this offering.

  Stabilization. The representatives have advised us that, pursuant to
Regulation M under the Securities Act, certain persons participating in this
offering may engage in transactions, including stabilizing bids, syndicate
covering transactions or the imposition of penalty bids, that may have the
effect of stabilizing or maintaining the market price of the common stock at a
level above that which might otherwise prevail in the open market. A
"stabilizing bid" is a bid for or the purchase of common stock on behalf of the
underwriters for the purpose of fixing or maintaining the price of the common
stock. A "syndicate covering transaction" is the bid for or the purchase of
common stock on behalf of the underwriters to reduce a short position incurred
by the underwriters in connection with this offering. A "penalty bid" is an
arrangement permitting the representatives to reclaim the selling concession
otherwise accruing to an underwriter or syndicate member in connection with
this offering if the common stock originally sold by the underwriter or
syndicate member is purchased by the representatives in a syndicate covering
transaction and has therefore not been effectively placed by the underwriter or
syndicate member. The representatives have advised us that these transactions
may be effected on the Nasdaq National Market or otherwise and, if commenced,
may be discontinued at any time.

                                       61
<PAGE>

                                 LEGAL MATTERS

  The validity of the shares offered hereby will be passed upon for us by
Worsham, Forsythe & Wooldridge, L.L.P., Dallas, Texas. Legal matters will be
passed upon for the underwriters by Foley, Hoag & Eliot LLP, Boston,
Massachusetts.

                                    EXPERTS

  Ernst & Young LLP, independent auditors, have audited our consolidated
financial statements at March 31, 1998 and 1999 and for each of the three years
in the period ended March 31, 1999, as set forth in their report. We have
included financial statements in the prospectus and elsewhere in the
registration statement in reliance on Ernst & Young LLP's report, given on
their authority as experts in accounting and auditing.

                      WHERE YOU CAN FIND MORE INFORMATION

  We have filed a registration statement on Form S-1 with the SEC for our
common stock offered hereby. This prospectus does not contain all of the
information set forth in the registration statement. You should refer to the
registration statement and its exhibits for additional information. Whenever we
make reference in this prospectus to any of our contracts, agreements or other
documents, the references are not necessarily complete and you should refer to
the exhibits attached to the registration statement for the copies of the
actual contract, agreement or other document. When we complete this offering,
we will also be required to file annual, quarterly and special reports, proxy
statements and other information with the SEC.

  You can read our SEC filings, including the registration statement, over the
Internet at the SEC's Web site at http://www.sec.gov. You may also read and
copy any document we file with the SEC at its public reference facilities at
Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549;
Suite 1400, 500 West Madison Street, Chicago, Illinois 60661 and 7 World Trade
Center, Thirteenth Floor, New York, New York 10048. You may also obtain copies
of the documents at prescribed rates by writing to the Public Reference Section
of the SEC at Room 1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington,
D.C. 20549. Please call the SEC at 1-800-SEC-0330 for further information on
the operation of the public reference facilities.

  We intend to send our stockholders annual reports containing audited
consolidated financial statements and quarterly reports containing unaudited
consolidated financial statements for the first three quarters of each fiscal
year.

                                       62
<PAGE>

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
Report of Ernst & Young LLP, Independent Auditors........................  F-2
Consolidated Balance Sheets as of March 31, 1998 and 1999 and June 30,
 1999 (unaudited)........................................................  F-3
Consolidated Statements of Operations for each of the three years in the
 period ended March 31, 1999 and the three months ended June 30, 1998 and
 1999 (unaudited)........................................................  F-4
Consolidated Statements of Stockholders' Equity (Deficit) for each of the
 three years in the period ended March 31, 1999 and the three months
 ended June 30, 1999 (unaudited).........................................  F-5
Consolidated Statements of Cash Flows for each of the three years in the
 period ended March 31, 1999 and the three months ended June 30, 1998 and
 1999 (unaudited)........................................................  F-6
Notes to Consolidated Financial Statements...............................  F-7
</TABLE>

                                      F-1
<PAGE>

               REPORT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

Board of Directors and Stockholders
NetSolve, Incorporated

  We have audited the accompanying consolidated balance sheets of NetSolve,
Incorporated as of March 31, 1998 and 1999, and the related consolidated
statements of operations, stockholders' equity (deficit) and cash flows for
each of the three years in the period ended March 31, 1999. 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 consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of NetSolve, Incorporated, at March 31, 1998 and 1999, and the consolidated
results of their operations and their cash flows for each of the three years in
the period ended March 31, 1999, in conformity with generally accepted
accounting principles.

                                          /s/ Ernst & Young LLP

Austin, Texas
April 29, 1999

                                      F-2
<PAGE>

                             NETSOLVE, INCORPORATED

                          CONSOLIDATED BALANCE SHEETS
                       (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                      Pro Forma
                                                                     Redeemable
                                                                     Convertible
                                                                   Preferred Stock
                                                                         and
                                                                    Stockholders'
                                                                       Equity
                                       March 31,                    (Deficit) at
                                   ------------------   June, 30      June 30,
                                     1998      1999       1999          1999
                                   --------  --------  ----------- ---------------
                                                       (unaudited)   (unaudited)
 <S>                               <C>       <C>       <C>         <C>
             ASSETS
 Current assets:
  Cash and cash equivalents.....   $  1,333  $  2,764   $  6,582
  Restricted cash...............        155       642        599
  Certificates of deposit.......      4,532     2,000        --
  Accounts receivable, net of
   allowance for doubtful
   accounts of $209 at March 31,
   1998, $227 at March 31, 1999
   and $260 at June 30, 1999 ...      1,602     2,622      3,441
  Inventory.....................        616       279        600
  Prepaid expenses and other
   assets.......................        656     1,267      1,492
                                   --------  --------   --------
 Total current assets...........      8,894     9,574     12,714
 Restricted cash................      1,491     1,638        497
 Property and equipment:
  Network communications
   equipment....................         77        71         71
  Computer equipment and
   software.....................      1,882     2,601      3,376
  Other equipment...............        305       173        216
  Furniture, fixtures and
   leasehold improvements.......        730       865      1,113
  Equipment held under capital
   leases.......................      2,185     3,108      2,716
                                   --------  --------   --------
                                      5,179     6,818      7,492
  Less accumulated depreciation
   and amortization.............     (2,337)   (3,571)    (3,922)
                                   --------  --------   --------
 Net property and equipment.....      2,842     3,247      3,570
 Other assets...................        --        477        457
                                   --------  --------   --------
 Total assets...................   $ 13,227  $ 14,936    $17,238
                                   ========  ========   ========
     LIABILITIES, REDEEMABLE
 CONVERTIBLE PREFERRED STOCK AND
  STOCKHOLDERS' EQUITY (DEFICIT)
 Current liabilities:
  Accounts payable..............   $  1,361  $  1,569   $  3,243
  Accrued liabilities...........      1,543     1,914      1,962
  Capital leases obligation.....        591       809        824
                                   --------  --------   --------
 Total current liabilities......      3,495     4,292      6,029
 Capital leases obligation, net
  of current portion............      1,146     1,027        763
 Redeemable convertible
  preferred stock, $.10 par
  value; 7,500,000 shares
  authorized; 6,394,727 issued
  and outstanding at March 31,
  1997, March 31, 1998, and June
  30, 1999; aggregate
  liquidation preferences of
  $41,615 at March 31, 1998,
  $44,146 at March 31, 1999 and
  $44,776 at June 30, 1999; none
  issued and outstanding on a
  pro forma basis at
  June 30, 1999.................     41,615    44,146     44,776      $    --
 Stockholders' equity (deficit)
  Common stock, $.01 par value;
   14,000,000, 25,000,000 and
   25,000,000 shares authorized
   at March 31, 1998, March 31,
   1999 and June 30, 1999,
   respectively; 3,265,094,
   3,336,444 and 3,483,789
   issued and outstanding at
   March 31, 1998, March 31,
   1999 and June 30, 1999,
   respectively; 25,000,000
   shares authorized and
   9,878,516 shares issued and
   outstanding on a pro forma
   basis at June 30, 1999.......         33        33         35            99
  Additional paid-in capital....        --        --         --         28,975
  Deferred compensation.........        --        --        (317)         (317)
  Accumulated deficit...........    (33,062)  (34,562)   (34,048)      (18,311)
                                   --------  --------   --------      --------
 Total stockholders' equity
  (deficit).....................    (33,029)  (34,529)   (34,330)     $ 10,446
                                   --------  --------   --------      --------
 Total liabilities, redeemable
  convertible preferred stock
  and stockholders' equity
  (deficit).....................   $ 13,227  $ 14,936   $ 17,238
                                   ========  ========   ========
</TABLE>

                            See accompanying notes.

                                      F-3
<PAGE>

                             NETSOLVE, INCORPORATED

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (in thousands, except share and per share data)

<TABLE>
<CAPTION>
                                                             Three Months Ended
                               Year Ended March 31,               June 30,
                          --------------------------------  ---------------------
                            1997       1998        1999       1998        1999
                          ---------  ---------  ----------  ---------  ----------
                                                                (unaudited)
<S>                       <C>        <C>        <C>         <C>        <C>
Revenues:
 Network management
  services..............  $   2,830  $   7,324  $   12,777  $   2,560  $    4,584
 Equipment and other....      3,486      7,199      13,939      3,002       4,492
                          ---------  ---------  ----------  ---------  ----------
 Total revenues.........      6,316     14,523      26,716      5,562       9,076
Costs of revenues:
 Cost of network
  management services...      2,434      5,706       8,258      1,808       2,672
 Cost of equipment and
  other.................      2,638      5,425      10,665      2,321       3,536
                          ---------  ---------  ----------  ---------  ----------
 Total cost of
  revenues..............      5,072     11,131      18,923      4,129       6,208
                          ---------  ---------  ----------  ---------  ----------
Gross profit............      1,244      3,392       7,793      1,433       2,868
Operating expenses:
 Development............      1,262      2,040       1,762        446         579
 Selling and marketing..      2,246      2,562       3,153        739         943
 General and
  administrative........      1,489      2,159       2,098        541         622
 Amortization of
  deferred
  compensation..........        --         --          --         --            5
                          ---------  ---------  ----------  ---------  ----------
 Total operating
  expenses..............      4,997      6,761       7,013      1,726       2,149
                          ---------  ---------  ----------  ---------  ----------
Operating income
 (loss).................     (3,753)    (3,369)        780       (293)        719
Other income (expense):
 Interest income........        163        470         441        103          83
 Interest expense.......       (116)      (159)       (254)       (59)        (37)
 Other, net.............        (13)        29         (94)         4         --
                          ---------  ---------  ----------  ---------  ----------
                                 34        340          93         48          46
                          ---------  ---------  ----------  ---------  ----------
Income (loss) from
 continuing operations
 before income taxes....     (3,719)    (3,029)        873       (245)        765
Income tax expense
 (benefit)..............     (1,257)      (297)         19        --           15
                          ---------  ---------  ----------  ---------  ----------
Net income (loss) from
 continuing operations..     (2,462)    (2,732)        854       (245)        750
Discontinued operations:
 Income from
  discontinued
  operations, net of
  applicable income
  taxes.................      2,142        165         --         --          --
 Gain on sale of
  discontinued
  operations, net of
  applicable income
  taxes.................     10,615        341          98        --          --
                          ---------  ---------  ----------  ---------  ----------
Net income (loss).......  $  10,295  $  (2,226) $      952  $    (245) $      750
                          =========  =========  ==========  =========  ==========
Dividends on redeemable
 convertible preferred
 stock..................  $  (2,530) $  (2,530) $   (2,531) $    (630) $     (630)
                          ---------  ---------  ----------  ---------  ----------
Net income (loss)
 applicable to common
 stock..................  $   7,765  $  (4,756) $   (1,579) $    (875) $      120
                          =========  =========  ==========  =========  ==========
Basic net income (loss)
 per share from:
 Continuing operations..  $   (1.75) $   (1.76) $    (0.51) $   (0.27) $     0.04
 Discontinued
  operations............       4.47       0.17        0.03        --          --
                          ---------  ---------  ----------  ---------  ----------
 Net income (loss)......  $    2.72  $   (1.59) $    (0.48) $   (0.27) $     0.04
                          =========  =========  ==========  =========  ==========
Weighted average shares
 used in basic per share
 calculation............  2,850,565  2,995,070   3,297,012  3,280,444   3,360,510
                          =========  =========  ==========  =========  ==========
Diluted net income
 (loss) per share from:
 Continuing operations..  $   (1.75) $   (1.76) $    (0.51) $   (0.27) $     0.02
 Discontinued
  operations............       4.47       0.17        0.03        --          --
                          ---------  ---------  ----------  ---------  ----------
 Net income (loss)......  $    2.72  $   (1.59) $    (0.48) $   (0.27) $     0.02
                          =========  =========  ==========  =========  ==========
Weighted average shares
 used in diluted per
 share calculation......  2,850,565  2,995,070   3,297,010  3,280,444   5,054,952
                          =========  =========  ==========  =========  ==========
Pro forma basic net
 income per share from:
 Continuing operations..                        $     0.09             $     0.08
 Discontinued
  operations............                              0.01                   0.00
                                                ----------             ----------
Net income .............                        $     0.10             $     0.08
                                                ==========             ==========
Pro forma weighted
 average shares used in
 basic per share
 calculation............                         9,691,737              9,755,237
                                                ==========             ==========
Pro forma diluted net
 income per share from:
 Continuing operations..                        $     0.07             $     0.07
 Discontinued
  operations............                              0.01                   0.00
                                                ----------             ----------
 Net income ............                        $     0.08             $     0.07
                                                ==========             ==========
Pro forma weighted
 average shares used in
 diluted per share
 calculation............                        11,340,578             11,449,679
                                                ==========             ==========
</TABLE>

                            See accompanying notes.

                                      F-4
<PAGE>

                             NETSOLVE, INCORPORATED

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                       (in thousands, except share data)

<TABLE>
<CAPTION>
                           Common Stock   Additional                               Total
                         ----------------  Paid-In     Deferred   Accumulated  Stockholders'
                          Shares   Amount  Capital   Compensation   Deficit   Equity (Deficit)
                         --------- ------ ---------- ------------ ----------- ----------------
<S>                      <C>       <C>    <C>        <C>          <C>         <C>
Balance, March 31,
 1996................... 2,813,564  $28     $ --        $ --       $(36,132)      $(36,104)
  Exercise of common
   stock options and
   warrants.............    96,963    1        25         --            --              26
  Dividends on
   redeemable
   convertible preferred
   stock................       --   --        (25)        --         (2,505)        (2,530)
  Net income............       --   --        --          --         10,295         10,295
                         ---------  ---     -----       -----      --------       --------
Balance, March 31,
 1997................... 2,910,527   29       --          --        (28,342)       (28,313)
  Exercise of common
   stock options and
   warrants.............   354,567    4        36         --            --              40
  Dividends on
   redeemable
   convertible preferred
   stock................       --   --        (36)        --         (2,490)        (2,530)
  Net loss..............       --   --        --          --         (2,226)        (2,226)
                         ---------  ---     -----       -----      --------       --------
Balance, March 31,
 1998................... 3,265,094   33       --          --        (33,062)       (33,029)
  Exercise of common
   stock options and
   warrants.............    71,352  --         79         --            --              79
  Dividends on
   redeemable
   convertible preferred
   stock................       --   --        (79)        --         (2,452)        (2,531)
  Net income ...........       --   --        --          --            952            952
                         ---------  ---     -----       -----      --------       --------
Balance, March 31,
 1999................... 3,336,446   33       --          --        (34,562)       (34,529)
  Exercise of common
   stock options and
   warrants
   (unaudited)..........   147,343    2        72         --            --              74
  Dividends on
   redeemable
   convertible preferred
   stock (unaudited)....       --   --       (394)        --           (236)          (630)
  Deferred
   Compensation.........       --   --        322        (322)          --             --
  Amortization of
   deferred
   compensation.........       --   --        --            5           --               5
  Net income
   (unaudited)..........       --   --        --          --            750            750
                         ---------  ---     -----       -----      --------       --------
Balance, June 30, 1999
 (unaudited)............ 3,483,789  $35     $ --        $(317)     $(34,048)      $(34,330)
                         =========  ===     =====       =====      ========       ========
</TABLE>


                            See accompanying notes.

                                      F-5
<PAGE>

                             NETSOLVE, INCORPORATED

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)

<TABLE>
<CAPTION>
                                                                Three Months
                                     Year ended March 31,      Ended June 30,
                                   --------------------------  ----------------
                                     1997     1998     1999     1998     1999
                                   --------  -------  -------  -------  -------
                                                                 (unaudited)
<S>                                <C>       <C>      <C>      <C>      <C>
Cash flows from operating
 activities:
 Net income (loss)...............  $ 10,295  $(2,226) $   952  $  (245) $   750
 Adjustments to reconcile net
  income (loss) to net cash
  provided by (used in) operating
  activities:
 Depreciation and amortization...       776      863    1,234      305      405
 (Gain) loss on disposition of
  property and equipment.........        29      (20)      (4)      (5)       1
 Gain on sale of discontinued
  operations.....................   (10,615)    (341)     (98)     --       --
 Change in assets and
  liabilities:
  Accounts receivable, net.......    (1,628)     992   (1,020)    (603)    (819)
  Inventory and prepaid expenses
   and other assets..............      (478)    (409)    (751)    (108)    (526)
  Accounts payable...............       784     (581)     208      399    1,674
  Accrued liabilities............       741   (1,182)     371      269       48
                                   --------  -------  -------  -------  -------
Net cash provided by (used in)
 operating activities............       (96)  (2,904)     892       12    1,533
Cash flows from investing
 activities:
 Investments in certificates of
  deposit........................    (3,000)  (1,532)     --       (14)     --
 Proceeds from sale of
  certificates of deposit........       --       --     2,532      --     2,000
 Transfer of funds from (to)
  restricted cash................       --    (1,646)    (634)     --     1,184
 Purchases of property and
  equipment......................    (1,541)  (2,236)  (1,639)    (668)    (724)
 Proceeds from sale of property
  and equipment..................       231       34        4        6      --
 Proceeds from sale of
  discontinued operations........    12,280      --        98      --       --
                                   --------  -------  -------  -------  -------
Net cash provided by (used in)
 investing activities............     7,970   (5,380)     361     (676)   2,460
                                   --------  -------  -------  -------  -------
Cash flows from financing
 activities:
 Payments under line of credit...      (350)     --       --       --       --
 Proceeds from capital lease
  financing......................       218    1,706      831      --       --
 Payments under capital lease
  obligations....................      (514)    (257)    (732)    (155)    (249)
 Proceeds from exercise of common
  stock options and warrants.....        26       40       79       21       74
                                   --------  -------  -------  -------  -------
Net cash provided by (used in)
 financing activities............      (620)   1,489      178     (134)    (175)
                                   --------  -------  -------  -------  -------
Net increase (decrease) in cash
 and cash equivalents............     7,254   (6,795)   1,431     (798)   3,818
Cash and cash equivalents,
 beginning of period.............       874    8,128    1,333    1,333    2,764
                                   --------  -------  -------  -------  -------
Cash and cash equivalents, end of
 period..........................  $  8,128  $ 1,333  $ 2,764  $   535  $ 6,582
                                   ========  =======  =======  =======  =======
Supplemental disclosure of cash
 flow information:
 Cash paid for interest..........  $    116  $   168  $   242  $    58  $    37
                                   ========  =======  =======  =======  =======
 Income taxes paid...............  $     39  $   196  $    24  $    10  $    12
                                   ========  =======  =======  =======  =======
</TABLE>

                            See accompanying notes.

                                      F-6
<PAGE>

                             NETSOLVE, INCORPORATED

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 June 30, 1999

  Information with respect to the three months ended June 30, 1998 and 1999 is
                                   unaudited.

1. Organization and Description of the Company

  NetSolve, Incorporated, a Delaware corporation, (the "Company") engages in
the business of providing enterprise data networking management services within
the U.S. These services include network design, installation and implementation
coordination, and ongoing network management. The Company also resells data
networking equipment manufactured by selected leading suppliers of these
products. The Company's services are designed to allow its clients to
selectively outsource, or "out-task" network specific tasks in order to migrate
to new technology, increase network reliability, and reduce overall network
costs.

  The Company also previously provided data transport services to clients.
These services consisted of Private Line and Frame Relay networks (using the
Company's own nationwide network, which utilized network transmission
facilities leased by the Company from major carriers), as well as the resale of
a major carrier's Frame Relay service offering. The data transport services
business segment was discontinued in December 1996 (see Note 3).

2. Summary of Significant Accounting Policies

 Principles of Consolidation

  The consolidated financial statements include the accounts of NetSolve,
Incorporated and its wholly-owned subsidiaries, Specialized Network Services,
Inc. and SNS Credit Corporation. All significant intercompany accounts and
transactions have been eliminated in consolidation.

 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 amounts reported in the financial statements and accompanying
notes. Actual results could differ from those estimates.

 Inventory

  Inventory consists of purchased finished goods held for sale to customers.
Inventory is stated at the lower of cost or market with cost determined on a
specific identification basis.

 Property and Equipment

  Property and equipment are recorded at historical cost. Maintenance and
repairs are charged to expense as incurred and betterments which increase the
value or extend the useful life of the equipment are capitalized.

  Depreciation is provided using the straight-line method over the estimated
useful lives of the related assets. The Company's assets are currently
depreciated over periods ranging from three to seven years. Leasehold
improvements are amortized over the life of the related lease or assets,
whichever is shorter. Amortization of assets recorded under capital leases is
included in depreciation expense.

  In accordance with Statement of Financial Accounting Standards (SFAS) 121,
the Company reviews its long-lived assets for impairment. Based on the results
of a periodic review of equipment for obsolescence the Company recorded a
$77,000 charge to cost of equipment and other revenues in fiscal 1998. This
write-off was related to data networking equipment which had been discontinued
by the Company's suppliers and for which the Company could find no buyers.
Accordingly, this equipment was presumed to have no market value.

                                      F-7
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


 Income Taxes

  The Company accounts for income taxes in accordance with SFAS 109, Accounting
for Income Taxes. This statement prescribes the use of the liability method
whereby deferred tax asset and liability account balances are determined based
on differences between financial reporting and tax bases of assets and
liabilities and are measured using the enacted tax rates and laws that will be
in effect when the differences are expected to reverse.

 Stock-Based Compensation

  The Company has elected to follow Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees ("APB 25") and related interpretations
in accounting for its employee stock options because, as discussed in Note 5,
the alternative fair value accounting provided for under SFAS 123, Accounting
for Stock-Based Compensation, requires use of option valuation models that were
not developed for use in valuing employee stock options. Under APB 25, no
compensation expense has been recognized because all of the Company's options
were granted at prices equal to or in excess of the fair market value of the
underlying stock at the date of grant as determined by the Board of Directors.

 Earnings Per Share

  The Company's earnings per share data are presented in accordance with SFAS
128, Earnings Per Share. Basic income (loss) per share is computed using the
weighted average number of common shares outstanding. Diluted income (loss) per
share is computed using the weighted average number of common shares
outstanding adjusted for the incremental shares attributed to outstanding
securities with the ability to purchase or convert into common stock. The
treasury stock method, using the average price of the Company's common stock
for the period, is applied to determine dilution from options and warrants. The
if-converted method is used for convertible securities. Potentially dilutive
common stock options and warrants that were excluded from the calculation of
diluted income (loss) per share because their effect is antidilutive totaled
1,317,224, 1,265,861 and 1,648,841 in 1997, 1998 and 1999, respectively, and
1,687,424 for the three months ended June 30, 1998. For 1997, 1998, 1999 and
the three months ended June 30, 1998 and 1999, 6,394,727 shares of convertible
preferred stock were excluded from the calculation of diluted income (loss) per
share as their effect is also antidilutive.

  A reconciliation of the numerators and denominators used in computing per
share net income (loss) from continuing operations is as follows:

<TABLE>
<CAPTION>
                                                                  Three months ended
                                 Year ended March 31,                   June 30,
                          -------------------------------------  ---------------------
                             1997         1998         1999        1998        1999
                          -----------  -----------  -----------  ---------  ----------
<S>                       <C>          <C>          <C>          <C>        <C>
Numerator:
 Net income (loss) from
  continuing
  operations............  $(2,462,000) $(2,732,000) $   854,000  $(245,000) $  755,000
 Dividends on redeemable
  convertible
  preferred stock.......   (2,530,000)  (2,530,000)  (2,531,000)  (630,000)   (630,000)
                          -----------  -----------  -----------  ---------  ----------
 Numerator for basic and
  diluted net income
  (loss) per share from
  continuing
  operations............  $(4,992,000) $(5,262,000) $(1,677,000) $(875,000) $  125,000
                          ===========  ===========  ===========  =========  ==========
Denominator:
 Denominator for basic
  net income (loss) per
  share from continuing
  operations--weighted
  average common stock
  outstanding...........    2,850,565    2,995,070    3,297,010  3,280,444   3,360,510
 Dilutive common stock
  equivalents--common
  stock options and
  warrants..............          --           --           --         --    1,694,442
                          -----------  -----------  -----------  ---------  ----------
 Denominator for diluted
  net income (loss) per
  share from continuing
  operations--weighted
  average common stock
  outstanding and
  dilutive common stock
  equivalents...........    2,850,565    2,995,070    3,297,010  3,280,444   5,054,952
                          ===========  ===========  ===========  =========  ==========
</TABLE>

                                      F-8
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


 Revenue Recognition

  Network management services revenues are recognized in the period services
are provided by NetSolve, whether sold directly or through resellers, based
upon rates established by contract net of any availability credits. The typical
contract terms are from 24 to 36 months and provide for one-time services,
consisting primarily of project implementation services at a fixed fee per
customer site or device, as well as recurring services which are provided at a
fixed monthly fee per customer site or device over the life of the contract.
Revenues for project implementation services are recognized upon completion of
the implementation of the site, and recurring revenues are recognized on a
monthly basis as the services are performed. Equipment revenues are recognized
in the period the equipment is shipped to the customer. Equipment revenues from
assets leased by the Company's lease financing subsidiary are recognized upon
the sale of the equipment and the related lease to a third party lessor on a
non-recourse basis following installation of the equipment. Other revenues,
which consist primarily of equipment maintenance services, are recognized in
the period services are provided. The Company's remote network management
services for WANs typically include a guarantee providing end-to-end network
availability for at least 99.5% of the time in any given month. In the event
the guaranteed availability is not achieved, the Company generally is obligated
to refund its WAN management fees for that month. The Company provides a
reserve based on the estimated costs of these refunds. Historically, guarantee
payments have not been significant.

 Advertising Costs

  The Company expenses advertising costs as incurred. Advertising expense for
the years ended March 31, 1997 and 1998 and 1999 was approximately $242,000,
$370,000 and $419,000 respectively.

 Research and Development

  Expenditures for research and development are expensed as incurred.

 Cash, Cash Equivalents and Certificates of Deposit

  The Company considers all investments purchased with an original maturity of
three months or less to be cash equivalents. Certificates of deposit consist of
investments that mature within one year.

 Concentrations of Credit Risk

  Financial instruments which potentially expose the Company to concentrations
of credit risk as defined by SFAS 105, Disclosure of Information about
Financial Instruments with Off-Balance-Sheet Risk and Financial Instruments
with Concentrations of Credit Risk, consist primarily of cash and cash
equivalents (including restricted cash), investments and accounts receivable.
The Company places its temporary cash investments with FDIC-insured financial
institutions in accounts which, at times, may exceed federally insured limits.
The Company has not experienced any losses in such accounts. The Company
believes it is not exposed to any significant credit risk on cash and cash
equivalents. The Company performs credit evaluations of its customers'
financial condition when management deems it appropriate and generally requires
no collateral from its customers. Concentrations of credit risk with respect to
accounts receivable are generally limited due to the credit-worthiness of the
customers. Accounts receivable from AT&T represented 47% and 69% of the
outstanding accounts receivable balance at March 31, 1998 and 1999,
respectively.

                                      F-9
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


  The following table summarizes the changes in the allowance for doubtful
accounts for 1997, 1998 and 1999 (in thousands):

<TABLE>
   <S>                                                                    <C>
   Balance at March 31, 1996............................................. $ 225
     Additions charged to costs and expenses.............................   205
     Write-off of uncollectible accounts.................................  (254)
                                                                          -----
   Balance at March 31, 1997.............................................   176
     Additions charged to costs and expenses.............................    80
     Write-off of uncollectible accounts.................................   (47)
                                                                          -----
   Balance at March 31, 1998.............................................   209
     Additions charged to costs and expenses.............................    59
     Write-off of uncollectible accounts.................................   (41)
                                                                          -----
   Balance at March 31, 1999............................................. $ 227
                                                                          =====
</TABLE>

 Concentrations of Revenues

  Revenues from AT&T amounted to 30%, 52%, 59% and 69% of the Company's net
revenues for the years ended March 31, 1997, 1998, 1999 and the three months
ended June 30, 1999, respectively. The Company currently is providing multiple
services to AT&T under a single agreement with separate amendments for each
service. Management believes its relationship with this customer is good and
that the contract and the related amendments, which expire at various dates
from December 1999 to December 2001, will be renewed or replaced. No other
customer accounted for greater than 10% of revenue in fiscal year 1997, 1998,
1999 and the three months ended June 30, 1999.

 Comprehensive Income (Loss)

  In June 1997, the Financial Accounting Standards Board issued SFAS 130,
Reporting Comprehensive Income. The Company adopted SFAS 130 in the year ended
March 31, 1999. There was no impact to the Company as a result of the adoption
of SFAS 130, as there were no significant differences between net income (loss)
and comprehensive income (loss) for all periods presented.

 Segments

  In June 1997, the Financial Accounting Standards Board issued SFAS 131,
Disclosures about Segments of an Enterprise and Related Information. The
Company adopted SFAS 131 in the year ended March 31, 1999. The implementation
of this standard had no impact on its financial disclosures as the Company had
no reportable operating segments.

 Unaudited Pro Forma Information

  The Company's historical capital structure is not indicative of its
prospective structure due to the automatic conversion of all shares of
redeemable convertible preferred stock into common stock concurrent with the
closing of the Company's anticipated initial public offering. Therefore, the
pro forma calculations reflect the conversion of all outstanding shares of
redeemable convertible preferred stock into 6,394,727 shares of common stock
upon the Company's initial public offering using the if-converted method.

                                      F-10
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999



 Unaudited Interim Results

  The accompanying consolidated balance sheet as of June 30, 1999, the
consolidated statements of operations and cash flows for the three months ended
June 30, 1998 and 1999 and the consolidated statements of stockholders' equity
(deficit) for the three months ended June 30, 1999 are unaudited. In the
opinion of management, the statements have been prepared on the same basis as
the audited consolidated financial statements and include all adjustments,
consisting only of normal recurring adjustments, necessary for the fair
statement of the results of the interim periods. Operating results for the
three months ended June 30, 1999 are not necessarily indicative of the results
that may be expected for the year ending March 31, 2000.

 Reclassifications

  Certain reclassifications have been made to prior period balances to conform
to the current period presentation.

3. Sale of Transport Business Segment

  In December 1996, the Company made a decision to discontinue its data
transport services business segment and closed a transaction with Intermedia
Communications Inc. of Florida ("Intermedia") for the sale of a portion of that
segment. The sale to Intermedia was closed on December 30, 1996 at a price of
$12,280,000 of which $2,000,000 was placed in an escrow account. The escrowed
funds were released to the Company in November 1997.

  As a part of this transaction, all customer and supplier contracts related to
a portion of the business segment were assigned to Intermedia, and the capital
equipment related to this portion of the business segment was sold to
Intermedia. The agreement for this sale contains a non-compete provision which
prohibits the Company from competing in the data transport business for five
years.

  In connection with this sale, the Company agreed to provide management
services to assist Intermedia in supporting the acquired customer base for a
period of 12 months. These services were provided through October 1997. The
Company recorded revenue of $500,000, $715,000, and $0 in fiscal years 1997,
1998 and 1999, respectively, with respect to these services.

  To complete the discontinuance of this business segment, the Company assigned
its rights and obligations to customer contracts for other transport services
resold by the Company, and its obligations under a supplier contract, effective
October 1, 1997 to NetPlus, Inc. The purchase price, which was initially
established at 25% of NetPlus' gross profit from these services (as defined in
the purchase agreement) for a period of three years beginning April 1, 1998 up
to a maximum of $600,000, was renegotiated to $100,000 which was received in
fiscal year 1999. Revenues in fiscal year 1998, prior to the assignment to
NetPlus in October 1997, totaled approximately $1,072,000, and related costs of
providing such services approximated $826,000. Revenues from this business
segment were $13,223,000 and $1,072,000 for the years ended March 31, 1997, and
1998, respectively.

  During the fiscal year ended March 31, 1998, upon conclusion of all remaining
activities of this business segment, the Company reversed unused accruals
totaling approximately $557,000 (including $250,000 which was provided to
absorb potential reductions in the purchase price if billings to the sold
customer base fell below levels set forth in the agreement with Intermedia).

                                      F-11
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


4. Redeemable Convertible Preferred Stock

  The Company had issued and outstanding shares of redeemable convertible
preferred stock as follows:

<TABLE>
<CAPTION>
                                                   March 31, March 31, March 31,
                                                     1997      1998      1999
                                                   --------- --------- ---------
   <S>                                             <C>       <C>       <C>
   Series A convertible preferred stock........... 3,944,184 3,944,184 3,944,184
   Series B convertible preferred stock........... 2,450,543 2,450,543 2,450,543
</TABLE>

  The Series A redeemable convertible preferred stock is redeemable at the
option of the Board of Directors of the Company. The redemption price for each
share of Series A redeemable convertible preferred stock is an amount equal to
the original issue price per share ($4.00), plus $.033 per share for each month
that has passed since the date of issuance (the "Premium"). The Series A
redeemable convertible preferred stock was issued during April through August
1991, resulting in a per share premium of $3.011 to $3.158 at March 31, 1999
and an aggregate redemption price of $28,102,000.

  The Series A redeemable convertible preferred stock is convertible into
shares of common stock of the Company at the option of the holder at any time
after the date of issuance and prior to the date of redemption. Generally, the
conversion price will be the lower of the original issue price of the Series A
redeemable convertible preferred stock ($4.00 per share) or the price per share
of any subsequent equity financing which is less than the original issue price
(there have been no such subsequent offerings through March 31, 1999). In
addition, all convertible preferred stock will be automatically converted into
common stock upon a public offering of the Company's common stock which results
in aggregate cash proceeds in excess of $10,000,000 and at an offering price of
at least $6.00 per share. The Company has reserved 3,944,184 shares of common
stock for issuance upon conversion of the Series A redeemable convertible
preferred stock.

  In the event of any liquidation, dissolution or winding up of the Company,
either voluntary or involuntary, holders of all the Series A redeemable
convertible preferred stock shall be entitled to receive an amount per share
equal to the sum of the original issue price plus the Premium prior and in
preference to any distribution of the Company's assets to holders of common
stock. In the event of a consolidation or merger in which the holders of all
series of convertible preferred stock hold less than 51% of the new entity,
such consolidation or merger shall, at the option of each holder, be deemed to
be a liquidation. If the assets of the Company are insufficient to satisfy the
full amount of liquidation preference, then the Company's assets will be
distributed among the holders of the Series A redeemable convertible preferred
stock pari passu with holders of any other series of redeemable convertible
preferred stock.

  Holders of Series A redeemable convertible preferred stock are entitled to
annual per share dividends of $0.40 when and as declared by the Company's Board
of Directors. Such dividends are not cumulative. Dividends on redeemable
convertible preferred stock are prior and in preference to any declaration or
payment of any dividend on the Company's common stock. Dividends must be
declared and paid on all series of redeemable convertible preferred stock if
declared or paid on any series of redeemable convertible preferred stock. No
dividends have been declared to date.

  The holders of all series of redeemable convertible preferred stock are
entitled to one vote for each share of common stock into which such redeemable
convertible preferred stock could then be converted.

  The Series A redeemable convertible preferred stock purchase agreement
contains various covenants, restrictions and provisions, including a
restriction on the payment of dividends on the Company's common stock other
than dividends payable solely in common stock of the Company. In addition, this
agreement

                                      F-12
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999

restricts the Company's ability to make loans or advances to, or investments in
securities and obligations of, other entities and provides restrictions as to
the repurchase of outstanding shares of capital stock except pursuant to the
terms of any shareholder agreements with employees of the Company or the
redemption of redeemable convertible preferred stock.

  The Series B redeemable convertible preferred stock has redemption and
conversion rights, liquidation preferences and voting rights identical to those
of the Series A redeemable convertible preferred stock. Additionally, the
Series B redeemable convertible preferred stock purchase agreement contains
covenants, restrictions and provisions similar to those described above in the
Series A redeemable convertible preferred stock purchase agreement. The Series
B redeemable convertible preferred stock has a per share premium of $2.382 to
$2.551 at March 31, 1999 and an aggregate redemption price of $16,044,000. The
Company has reserved 2,450,543 shares of common stock for issuance upon
conversion of the Series B redeemable convertible preferred stock.

5. Stockholders' Equity (Deficit)

 Stockholder Repurchase Rights

  The Company has entered into stockholder agreements with certain
stockholders, and with all employees and consultants who have received grants
of options pursuant to the Company's stock option plans. These agreements
generally grant the Company certain repurchase rights with respect to common
stock purchased by the stockholders. The percentage of shares subject to
repurchase generally decreases by 25% on the first anniversary of the granting
of a stock option and quarterly (at 6.25% per quarter) thereafter. The
Company's repurchase rights are exercisable upon termination of employment of
the employee or consultant. The agreements also provide the Company a right of
first refusal on the sale of any shares issued pursuant to the agreements. At
March 31, 1999, total outstanding options subject to repurchase rights were
942,638.

 Stock Option Plans

  In November 1988, the Company adopted a stock option plan providing for the
granting of options to purchase shares of the Company's common stock to key
employees, directors, officers and consultants as designated by the Company's
Board of Directors. As of March 31, 1999, an aggregate of 2,601,976 shares was
approved for issuance under the Plan. The Plan provides for the issuance of
both Incentive Stock Options ("ISOs") as well as options not qualifying as ISOs
within the meaning of the Internal Revenue Code of 1986, as amended. Under the
terms of the Plan, the option price per share of ISOs may not be less than 100%
of the fair market value of the Company's common stock per share at date of
grant. Options may not be granted with a term exceeding 10 years and are
immediately exercisable. Shares acquired pursuant to the exercise of options
are subject to certain vesting and repurchase requirements as set forth above.

  In July 1997, the Company adopted a long-term incentive compensation plan.
This plan is a comprehensive, stock-based incentive compensation plan,
providing for discretionary awards of incentive stock options within the
meaning of the Internal Revenue Code of 1986, as amended, nonqualified stock
options, stock appreciation rights, restricted stock, restricted stock units,
performance shares, performance units, bonus stock and other stock-based
awards. All awards will be made in, or based on the value of, the Company's
common stock. The plan will be administered by the Compensation Committee of
the Company's Board of Directors, which consists entirely of outside directors.
Regular, full-time employees of the Company, as well as

                                      F-13
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


directors of, and consultants to, the Company will be eligible to participate
in, and receive awards under the plan. The maximum number of shares of common
stock for which awards may be granted under the plan is 1,350,000. The price
payable upon exercise of an option which is intended to constitute an incentive
stock option may not be less than 100% of the fair market value of the common
stock at the time of grant.

  The Company has also granted non-qualified options other than pursuant to the
above plans. Options granted totaled 3,250 shares representing grants to two
outside directors at exercise prices of $.80 and $1.20 per share. During fiscal
1999, 1,250 of these options were exercised.

  At March 31, 1999 the Company had reserved 3,148,723 shares of common stock
for issuance upon exercise of all options.

 Statement of Financial Accounting Standards No. 123

  Pro forma information regarding net income (loss) is required by SFAS 123,
and has been determined as if the Company had accounted for its stock options
under the fair value method of that Statement. The fair value for options
granted prior to the Company's initial filing on Form S-1 dated October 15,
1998 was estimated as of the date of grant using a minimum value option pricing
model with weighted-average risk free interest rates for 1997, 1998 and 1999 of
6.45%, 5.69% and 5.56%, respectively; no dividends; and a weighted-average
expected life of the option of five years. The fair value for options granted
subsequent to the initial filing date was estimated as of the date of grant
using the Black-Scholes pricing model and a volatility of 40%.

  The minimum value option valuation model with a near zero volatility results
in an option value similar to the option value that would result from using the
Black-Scholes option valuation model with a near zero volatility. The Black-
Scholes option valuation model was developed for use in estimating the fair
value of traded options which have no vesting restrictions and which are fully
transferable. In addition, option valuation models in general require the input
of highly subjective assumptions, including the expected stock price
volatility. Because the Company's stock options have characteristics
significantly different than those of traded options, and because changes in
the subjective input assumptions can materially affect the fair value estimate,
in management's opinion the existing models do not necessarily provide a
reliable single measure of the fair value of its stock options.

  For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The impact on
the pro forma results which follow may not be representative of compensation
expense in future periods when the effect of the amortization of multiple
awards may be reflected in the amounts. The Company's pro forma net loss from
continuing operations (net of income taxes) and pro forma basic and diluted net
loss per share follows:

<TABLE>
<CAPTION>
                                                 Year ended March 31,
                                           ----------------------------------
                                              1997         1998        1999
                                           -----------  -----------  --------
   <S>                                     <C>          <C>          <C>
   Pro forma net income (loss) from
    continuing operations................. $(2,501,000) $(2,779,000) $679,000
   Pro forma basic and diluted net income
    (loss) per share...................... $     (1.75) $     (1.76) $  (0.56)
</TABLE>

                                      F-14
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


  A summary of the Company's stock option activity under the Plan(s) and
related information follows (since options under the Plan(s) are immediately
exercisable, outstanding exercisable options at the end of the period are shown
both in total and for vested amounts which would not be subject to repurchase
if exercised):

<TABLE>
<CAPTION>
                           March 31, 1997       March 31, 1998       March 31, 1999        June 30, 1999
                         -------------------- -------------------- -------------------- --------------------
                                    Weighted-            Weighted-            Weighted-            Weighted-
                                     Average              Average              Average              Average
                                    Exercise             Exercise             Exercise             Exercise
                          Options     Price    Options     Price    Options     Price    Options     Price
                         ---------  --------- ---------  --------- ---------  --------- ---------  ---------
<S>                      <C>        <C>       <C>        <C>       <C>        <C>       <C>        <C>
Outstanding--beginning
 of period.............. 1,745,087    $0.35   2,005,859    $0.81   2,007,647    $3.03   2,438,939    $2.50
 Granted................   582,500    $2.10     388,844    $2.57     618,176    $7.23     321,960    $9.00
 Exercised..............   (96,963)   $0.27    (124,633)   $0.30     (70,102)   $1.10    (145,343)   $0.50
 Canceled...............  (224,765)   $0.82    (262,423)   $1.96    (116,782)   $3.11     (31,145)   $5.08
                         ---------    -----   ---------    -----   ---------    -----   ---------    -----
Outstanding and
 exercisable--end of
 period--total.......... 2,005,859    $0.81   2,007,647    $1.03   2,438,939    $2.50   2,584,411    $3.39
                         =========    =====   =========    =====   =========    =====   =========    =====
Outstanding and
 exercisable--end of
 period--vested......... 1,188,793    $0.27   1,464,123    $0.53   1,498,301    $0.63   1,417,340    $0.72
                         =========    =====   =========    =====   =========    =====   =========    =====
Weighted-average fair
 value of options
 granted during the
 period.................              $0.52                $0.64                $2.02                $4.71
</TABLE>

  Exercise prices for options outstanding are as follows:

<TABLE>
<CAPTION>
                     March 31, 1999                   June 30, 1999
             ------------------------------- -------------------------------
                                  Weighted-                       Weighted-
                       Weighted-   Average             Weighted-   Average
                        Average   Remaining             Average   Remaining
 Exercise              Exercise  Contractual           Exercise  Contractual
Price Range   Options    Price      Life      Options    Price      Life
- -----------  --------- --------- ----------- --------- --------- -----------
<S>          <C>       <C>       <C>         <C>       <C>       <C>
$0.20-$0.30  1,070,637   $0.20       4.2       949,637   $0.20       4.0
$0.40-$0.50     73,075   $0.40       2.3        72,200   $0.40       2.0
$0.80-$1.20     95,350   $1.20       5.9        93,100   $1.20       5.7
$1.70-$2.10    371,281   $2.10       7.5       343,813   $2.10       7.3
$2.30-$2.80    284,960   $2.76       8.8       275,225   $2.76       8.6
$7.50-$8.50    543,636   $7.68       9.4       528,476   $7.67       9.1
   $9.00           --      --        --        321,960   $9.00       9.9
- -----------  ---------   -----               ---------   -----
$0.20-$9.00  2,438,939   $2.50               2,584,411   $3.39
===========  =========   =====               =========   =====
</TABLE>

 Warrants

  The Company issued warrants at various dates between 1991 and 1993 to
purchase up to 88,750 shares of Series A and Series B redeemable convertible
preferred stock in connection with certain equipment financing leases. These
warrants are exercisable at a price of $4.00 per share and 60,000 expired in
the three months ended June 30, 1999 with the remaining expiring in 1999 and
2001. In 1993, additional warrants to purchase up to 28,750 shares of common
stock at an exercise price of $.01 per share were issued under the anti-
dilution provisions of the warrants for Series A and B redeemable convertible
preferred stock and expire in 2001. In 1993, the Company issued a warrant to a
bank to purchase up to 25,000 shares of Series B redeemable convertible
preferred stock at an exercise price of $4.00 per share and a warrant to
purchase up to 25,000 shares of common stock at an exercise price of $.01 per
share. The warrants issued to the bank expire in 2000. These warrants were
accounted for at the fair value of the warrants on the date of issuance.

                                      F-15
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999



6. Income Taxes

  Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes. Significant components
of the Company's deferred taxes are as follows:

<TABLE>
<CAPTION>
                                                         March 31,   March 31,
                                                           1998         1999
                                                        -----------  ----------
   <S>                                                  <C>          <C>
   Deferred tax assets:
     Tax carryforwards................................. $ 6,923,000  $6,544,000
     Depreciable assets................................     159,000     130,000
     Accruals, reserves and other......................     365,000     421,000
                                                        -----------  ----------
   Gross deferred tax assets...........................   7,447,000   7,095,000
   Valuation allowance.................................  (7,447,000) (7,095,000)
                                                        -----------  ----------
   Net deferred taxes.................................. $       --   $      --
                                                        ===========  ==========
</TABLE>

  The valuation allowance decreased by approximately $352,000 during the year
ended March 31, 1999 primarily as a result of utilization of net operating
losses which were not previously benefited. The valuation allowance increased
by approximately $813,000 during the year ended March 31, 1998.

  As of March 31, 1999, the Company had federal net operating loss
carryforwards of approximately $17,157,000 which will expire beginning in 2004,
if not utilized. The Company has alternative minimum tax credit carryforwards
of $196,000 which do not expire. Utilization of the net operating losses and
credit carryforwards may be subject to a substantial annual limitation due to
the "change in ownership" provisions of the Internal Revenue Code of 1986. The
annual limitation may result in the expiration of net operating losses before
utilization.

  Significant components of the expense (benefit) for income taxes attributable
to continuing operations are as follows:

<TABLE>
<CAPTION>
                                                     Year ended March 31,
                                                 -------------------------------
                                                    1997        1998      1999
                                                 -----------  ---------  -------
   <S>                                           <C>          <C>        <C>
   Current...................................... $(1,257,000) $     --   $19,000
   Deferred.....................................         --    (297,000)     --
                                                 -----------  ---------  -------
                                                 $(1,257,000) $(297,000) $19,000
                                                 ===========  =========  =======
</TABLE>

  Income tax expense (benefit) is included in the financial statements as
follows:

<TABLE>
<CAPTION>
                                                    Year ended March 31,
                                                -------------------------------
                                                   1997        1998      1999
                                                -----------  ---------  -------
   <S>                                          <C>          <C>        <C>
   Continuing operations....................... $(1,257,000) $(297,000) $19,000
   Income from discontinued operations.........     366,000     97,000    2,000
   Gain on sale of discontinued operations.....   1,161,000    200,000      --
                                                -----------  ---------  -------
                                                $   270,000  $     --   $21,000
                                                ===========  =========  =======
</TABLE>

                                      F-16
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


  The tax benefit attributed to continuing operations in the years ended March
31, 1997 and 1998 results from the application of SFAS 109 to the sale of
discontinued operations (see Note 3). It is not expected that similar tax
benefits will be available to reduce future losses, if any.

  The Company's expense (benefit) for income taxes attributable to continuing
operations differs from the expected tax benefit amount computed by applying
the statutory federal income tax rate of 34% to income before income taxes as a
result of the following:

<TABLE>
<CAPTION>
                             Year ended March 31,
                             ------------------------
                              1997     1998     1999
                             ------   ------   ------
   <S>                       <C>      <C>      <C>
   Federal statutory rate..   (34.0)%  (34.0)%   34.0 %
   Operating losses not
    benefitted.............     --      26.8      --
   Utilization of losses
    not previously
    benefitted.............     --       --     (36.7)
   Permanent items and
    other..................     0.2     (2.6)     4.9
                             ------   ------   ------
   Total expense
    (benefit)..............   (33.8)%   (9.8)%    2.2 %
                             ======   ======   ======
</TABLE>

7. Defined Contribution Plan

  Effective December 1, 1988, the Company adopted a 401(k) plan for all full-
time employees who have reached age 21 and completed certain service
requirements. Employer contributions may be made by the Company at the
discretion of the Board of Directors. No such employer contributions have been
made to date.

8. Commitments and Contingencies

  The Company leases equipment and office space under noncancelable operating
leases. Future minimum lease payments under these leases as of March 31, 1999,
are as follows:

<TABLE>
<CAPTION>
   Year ended March 31,
   --------------------
   <S>                                                               <C>
     2000........................................................... $1,532,000
     2001...........................................................  1,500,000
     2002...........................................................  1,581,000
     2003...........................................................  1,576,000
     2004...........................................................  1,048,000
                                                                     ----------
   Total minimum lease payments..................................... $7,237,000
                                                                     ==========
</TABLE>

  Total rental expense was approximately $563,000, $639,000 and $1,425,000 for
the years ended March 31, 1997, 1998 and 1999, respectively.

                                      F-17
<PAGE>

                             NETSOLVE, INCORPORATED

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
                                 June 30, 1999


9. Capital Leases

  The Company leases various computer, networking and other equipment under
capital lease arrangements. The following is a schedule by years of future
minimum lease payments under these capital leases together with the present
value of the net minimum lease payments as of March 31, 1999.

<TABLE>
<CAPTION>
   Year ended March 31,
   --------------------
   <S>                                                               <C>
     2000........................................................... $1,112,000
     2001...........................................................    586,000
     2002...........................................................    337,000
                                                                     ----------
   Total minimum lease payments.....................................  2,035,000
   Less amount representing interest................................   (199,000)
                                                                     ----------
   Present value of net minimum lease payments......................  1,836,000
                                                                     ----------
   Less current portion.............................................   (809,000)
                                                                     ----------
   Non-current obligation........................................... $1,027,000
                                                                     ==========
</TABLE>

10. Restricted Cash

  At March 31, 1999, the Company had purchased irrevocable letters of credit
totaling $1,280,000 in favor of a lessor under a capital lease for equipment
representing seventy-five percent (75%) of the amount financed. These letters
of credit decline annually by 25%-33% of the original amount as long as no
event of default has occurred. These letters of credit are collateralized by
certificates of deposit.

  Under the lease agreement covering the Company's headquarters facility, the
Company was required to purchase a $1,000,000 irrevocable letter of credit. At
March 31, 1999, a certificate of deposit in the amount of $1,000,000 was
classified as restricted cash to be used as collateral for the potential
issuance of this letter of credit. The requirement for the letter of credit
extended through the earlier of the expiration of the lease (November 2003) or
four consecutive quarters of profitability. As of June 30, 1999, the
requirement of the letter of credit was removed as a result of the Company
attaining the fourth consecutive quarter of profitability in the three months
ended June 30, 1999.

                                      F-18
<PAGE>

[The inside back cover contains the following:]

[1.  The following text appears at the top of the page:]

     NetSolve Customer Locations

[2.  A map of the continental United States appears in the middle of the page.
     Dots on the map illustrate locations of NetSolve's end users.]

[3.  The following text appears below the map:]

     Managing Hundreds of Networks Throughout the United States

     From our central network management center in Austin, Texas, we manage over
     9,500 network sites for more than 600 companies. Customers are
     headquartered across the United States, with network locations throughout
     North America as well as overseas.

     Our customers are in a broad range of industries, including manufacturing,
     distribution, and financial services. We distribute our services through
     resellers such as carriers, Internet service providers and value-added
     resellers, as well as directly to end users.

[4.  The NetSolve name and logo appear in the bottom right hand corner of the
     page]
<PAGE>

                        [LOGO OF NETSOLVE APPEARS HERE]
<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+                                                                              +
+The information in this prospectus is not complete and may be changed. We may +
+not sell these securities until the registration statement filed with the     +
+Securities and Exchange Commission is effective. This prospectus is not an    +
+offer to sell securities, and we are not soliciting offers to buy these       +
+securities, in any state where the offer or sale is not permitted.            +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++

                  [FRONT COVER PAGE--INTERNATIONAL PROSPECTUS]

               SUBJECT TO COMPLETION, DATED AUGUST 30, 1999


                        [LOGO OF NETSOLVE APPEARS HERE]

                             3,700,000 Shares

                               Common Stock

  NetSolve, Incorporated is offering 3,530,000 shares of its common stock and
the selling stockholders are offering an additional 170,000 shares. This is our
initial public offering and no public market currently exists for our shares.
We have applied for quotation of the offered shares on the Nasdaq National
Market under the symbol "NTSL." We anticipate that the initial public offering
price will be between $11.00 and $13.00 per share.
                                 ------------

               Investing in our common stock involves risks.

                  See "Risk Factors" beginning on page 6.
                                 ------------

<TABLE>
<CAPTION>
                                                                 Per Share Total
                                                                 --------- -----
<S>                                                              <C>       <C>
Public offering price...........................................    $      $
Underwriting discounts and commissions..........................    $      $
Proceeds to NetSolve............................................    $      $
Proceeds to selling stockholders................................    $      $
</TABLE>

  The Securities and Exchange Commission and state securities regulators have
not approved or disapproved these securities or determined if this prospectus
is truthful or complete. Any representation to the contrary is a criminal
offense.

  We have granted the underwriters a thirty-day option to purchase up to an
additional 555,000 shares of our common stock. BancBoston Robertson Stephens
International Limited expects to deliver the shares of common stock to
purchasers on      , 1999.
                                 ------------

BancBoston Robertson Stephens International Limited

                                                 Thomas Weisel Partners LLC

                The date of this prospectus is      , 1999.
<PAGE>

                [UNDERWRITING SECTION--INTERNATIONAL PROSPECTUS]

                               UNDERWRITING

  The underwriters named below, acting through their representatives,
BancBoston Robertson Stephens and Thomas Weisel Partners, have severally agreed
with us and the selling stockholders, subject to the terms and conditions of
the underwriting agreement, to purchase from us and the selling stockholders
the number of shares of common stock set forth opposite their names below. The
underwriters are committed to purchase and pay for all these shares if any are
purchased.

<TABLE>
<CAPTION>
                                                                         Number
                                                                           of
   U.S. Underwriters                                                     Shares
   -----------------                                                    ---------
   <S>                                                                  <C>
   BancBoston Robertson Stephens Inc...................................
   Thomas Weisel Partners LLC..........................................








<CAPTION>
   International Underwriters
   --------------------------
   <S>                                                                  <C>
   BancBoston Robertson Stephens International Limited.................
   Thomas Weisel Partners LLC..........................................








                                                                        ---------
     Total............................................................. 3,700,000
                                                                        =========
</TABLE>

  The representatives have advised us and the selling stockholders that the
underwriters propose to offer the shares of common stock to the public at the
public offering price set forth on the cover page of this prospectus and to
certain dealers at this price less a concession of not in excess of $   per
share, of which $   may be reallowed to other dealers. After this offering, the
public offering price, concession and reallowance to dealers may be reduced by
the representatives. No reduction shall change the amount of proceeds to be
received by us and the selling stockholders as set forth on the cover page of
this prospectus.

  We have granted to the underwriters an option, exercisable during the 30-day
period after the date of this prospectus, to purchase up to 555,000 additional
shares of common stock at the same price per share as we and the selling
stockholders will receive for the 3,700,000 shares that the underwriters have
agreed to purchase. To the extent that the underwriters exercise this option,
each of the underwriters will have a firm commitment to purchase approximately
the same percentage of these additional shares that the number of shares of
common stock to be purchased by it shown in the above table represents as a
percentage of the 3,700,000 shares offered hereby. If purchased, these
additional shares will be sold by the underwriters on the same terms as those
on which the 3,700,000 shares are being sold. We and the selling stockholders
will be obligated, pursuant to the option, to sell shares to the extent the
option is exercised. The underwriters may exercise this option only to cover
over-allotments made in connection with the sale of the shares of common stock
offered hereby.

  The underwriting agreement contains covenants of indemnity among the
underwriters, us and the selling stockholders against certain civil
liabilities, including liabilities under the Securities Act and liabilities
arising from breaches of representation and warranties contained in the
underwriting agreement.

                                       60
<PAGE>


  All of our officers and directors, the selling stockholders and approximately
20 of our other stockholders and optionholders have entered into lock-up
agreements with the underwriters under which they agree not to transfer or
dispose of, directly or indirectly, any shares of our common stock or any
securities convertible into, or exercisable or exchangeable for shares of our
common stock owned by them, for a period of 180 days after the date of this
prospectus. Transfers or dispositions can be made sooner:

  .  to affiliates of the transferor who sign identical lock-up agreements;
     or

  .  if the transfer is a bona fide gift, to a donee who signs an identical
     lock-up agreement.

BancBoston Robertson Stephens may, in its sole discretion and at any time
without notice, release all or any portion of the securities subject to the
lock-up restrictions; however, BancBoston Robertson Stephens currently has no
plans to release any portion of the securities subject to these lock-up
agreements. In addition, we have agreed that during the 180-day lock-up period
we will not, without the prior written consent of BancBoston Robertson
Stephens, (1) consent to the disposition of any shares held by stockholders
subject to lock-up agreements prior to the expiration of the 180-day lock-up
period or (2) issue, sell, contract to sell, or otherwise dispose of, any
shares of common stock, any options or warrants to purchase any shares of
common stock or any securities convertible into, exercisable for or
exchangeable for shares of common stock other than our sale of shares in this
offering, the issuance of common stock upon the exercise of outstanding
options, and our issuance of options and shares under existing stock option and
incentive plans.

  The underwriters do not intend to confirm sales to any accounts over which
they exercise discretionary authority.

  Prior to this offering, there has been no public market for our common stock.
Consequently, the public offering price for the common stock offered by this
prospectus will be determined through negotiations among us, the selling
stockholders and the representatives. Among the factors to be considered in
these negotiations are prevailing market conditions, certain of our financial
information, market valuations of other companies that we and the
representatives believe to be comparable to our company, estimates of our
business potential, the present state of our development and other factors
deemed relevant.

  Thomas Weisel Partners, one of the representatives of the underwriters, was
organized and registered as a broker-dealer in December 1998. Since December
1998, Thomas Weisel Partners has been named as a lead or co-manager on 45 filed
public offerings of equity securities, of which 27 have been completed, and has
acted as a syndicate member in an additional 19 public offerings of equity
securities. Thomas Weisel Partners does not have any material relationship with
us or any of our officers, directors or other controlling persons, except with
respect to its contractual relationship with us pursuant to the underwriting
agreement to be entered into in connection with this offering.

  Stabilization. The representatives have advised us that, pursuant to
Regulation M under the Securities Act, certain persons participating in this
offering may engage in transactions, including stabilizing bids, syndicate
covering transactions or the imposition of penalty bids, that may have the
effect of stabilizing or maintaining the market price of the common stock at a
level above that which might otherwise prevail in the open market. A
"stabilizing bid" is a bid for or the purchase of common stock on behalf of the
underwriters for the purpose of fixing or maintaining the price of the common
stock. A "syndicate covering transaction" is the bid for or the purchase of
common stock on behalf of the underwriters to reduce a short position incurred
by the underwriters in connection with this offering. A "penalty bid" is an
arrangement permitting the representatives to reclaim the selling concession
otherwise accruing to an underwriter or syndicate member in connection with
this offering if the common stock originally sold by the underwriter or
syndicate member is purchased by the representatives in a syndicate covering
transaction and has therefore not been effectively placed by the underwriter or
syndicate member. The representatives have advised us that these transactions
may be effected on the Nasdaq National Market or otherwise and, if commenced,
may be discontinued at any time.

                                       61
<PAGE>

                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution

  The following table sets forth the costs and expenses, other than the
underwriting discounts and commissions payable by the registrant in connection
with the sale of the common stock being registered hereby. All amounts shown
are estimates, except the Securities and Exchange Commission registration fee
and the National Association of Securities Dealers, Inc. filing fee. The
selling stockholders will bear none of the expenses of this offering other
than the underwriting discounts and commissions applicable to the shares of
common stock to be sold by them.

<TABLE>
   <S>                                                                 <C>
   Securities and Exchange Commission filing fee...................... $ 16,258
   National Association of Securities Dealers, Inc. filing fee........    6,032
   Nasdaq National Market listing fee.................................   88,500
   Blue Sky fees and expenses.........................................    7,500
   Printing and engraving expenses....................................  125,000
   Legal fees and expenses............................................  250,000
   Accounting fees and expenses.......................................  185,000
   Transfer agent and registrar fees..................................   15,000
   Miscellaneous......................................................  156,710
                                                                       --------
     Total............................................................ $850,000
                                                                       ========
</TABLE>

Item 14. Indemnification of Directors and Officers

  Section 145 of the Delaware General Corporation Law (the "DGCL") provides
that a corporation may indemnify directors and officers, as well as other
employees and agents. A corporation may indemnify those individuals against
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement in connection with specified actions, suits or proceedings, whether
civil, criminal, administrative or investigative (other than an action by or
in the right of the corporation). The individuals specified may be indemnified
in those actions, suits or proceedings if they acted in good faith and in a
manner they reasonably believed to be in or not opposed to the best interests
of the corporation. Additionally, in a criminal action or proceeding, these
individuals may be indemnified only if they had no reasonable cause to believe
their conduct was unlawful. A similar standard is applicable in the case of
actions or suits by or in the right of the corporation, except that:

  . indemnification only extends to expenses (including attorneys' fees)
    incurred in connection with the defense or settlement of these actions or
    suits; but

  . if the person seeking indemnification has been found liable to the
    corporation in respect of any claim, issue or matter, no indemnification
    shall be made except to the extent a specified court determines the
    person is fairly and reasonably entitled to indemnity for these expenses
    as the court deems proper.

The indemnification under the statute is in addition to any other
indemnification that may be granted by a corporation's charter, by laws,
disinterested director vote, agreement or otherwise.

  NetSolve's Bylaws provide that NetSolve shall indemnify its directors and
officers, and may indemnify its employees and agents, to the fullest extent
permitted by law. NetSolve believes that indemnification under its Bylaws
covers at least negligence and gross negligence on the part of indemnified
parties.

  In addition to the protection directors receive under NetSolve's By-laws,
the DGCL and the indemnity agreements, NetSolve's Restated Certificate of
Incorporation limits the liability of directors to the fullest extent
permitted by Delaware law. Delaware law provides that a corporation's
certificate of incorporation may contain

                                     II-1
<PAGE>

a provision eliminating or limiting the personal liability of directors to the
corporation or its stockholders for monetary damages for breach of their
fiduciary duties as directors, except for liability for:

  . any breach of their duty of loyalty to the corporation or its
    stockholders;

  . acts or omissions not in good faith or which involve intentional
    misconduct or a knowing violation of law;

  . improper payments of dividends or improper stock repurchases or
    redemptions as provided in Section 174 of the DGCL; or

  . any transaction from which the director derived an improper personal
    benefit.

  NetSolve has entered into agreements that indemnify its directors and
executive officers for certain expenses (including attorneys' fees) and, in
some instances, judgments, fines and settlement amounts they incur in certain
actions or proceedings. These actions or proceedings include any action by or
in the right of NetSolve, arising out of their services as a director or
officer of NetSolve, any subsidiary of NetSolve or any other company or
enterprise to which the person provides the services at the request of
NetSolve. NetSolve believes that these provisions and agreements are necessary
to attract and retain qualified directors and officers.

  At present, there is no pending litigation or proceeding involving any
director, officer, employee or agent of NetSolve where indemnification will be
required or permitted. NetSolve is not aware of any threatened litigation or
proceeding that might result in a claim for such indemnification.

  Reference is also made to Section 8 of the underwriting agreement among
NetSolve, the selling stockholders and the underwriters, filed as Exhibit 1.1
to this registration statement, for a description of indemnification
arrangements between NetSolve, the selling stockholders and the underwriters.

                                      II-2
<PAGE>

Item 15. Recent Sales of Unregistered Securities

  Since October 1, 1995, NetSolve has issued and sold unregistered securities
as follows:

  Common Stock Issued Pursuant to Exercise of Warrants by Certain Investors. In
December 1997 and January 1998, NetSolve issued and sold an aggregate of
229,934 shares of common stock to four unaffiliated entities upon the exercise
of outstanding warrants at an exercise price of $0.01 per share. The warrants
had been issued in October 1992 and February 1993, in connection with the sale
of 229,934 shares of NetSolve's Series B Preferred Stock under NetSolve's
Series B Preferred Stock Purchase Agreement. Each of the warrant holders was a
party to the agreement.

  The sales and issuance of these securities were exempt from registration
under the Securities Act of 1933, as amended (the "Securities Act"), pursuant
to Section 4(2) on the basis that the transactions did not involve public
offerings.

  Stock Options Granted to Employees. The Company has granted options to
purchase its common stock to its employees under the 1988 Stock Option Plan and
the Long-Term Incentive Compensation Plan as follows:

<TABLE>
<CAPTION>
                                              Number of
                      Number of                 Shares                    Weighted Average
                       Option                 Subject to                 Exercise Price of
Date of Grant         Grantees                 Options                    Options Granted
- -------------         ---------               ----------                 ------------------
<S>                   <C>                     <C>                        <C>
  11/16/95                 5                    35,500                          1.70
   1/18/96                 6                    13,250                          1.90
   4/18/96                11                   119,000(1)                       2.10
   7/18/96                34                   224,500(2)                       2.10
  10/17/96                 8                    58,500                          2.10
   2/13/97                14                   180,500(3)                       2.10
   4/29/97                19                    57,000                          2.10
   7/14/97                16                   101,640                          2.30
  10/16/97                15                    48,804                          2.80
    2/4/98                26                   181,400(4)                       2.80
   4/22/98                13                    57,080(5)                       2.80
   7/21/98                44                   460,744(6)                       7.50
  10/21/98                24                    40,056                          8.50
   1/20/99                24                    60,296                          8.50
   4/13/99                31                   160,540(7)                       9.00
   6/21/99                33                   161,420(8)                       9.00
</TABLE>
- --------
(1) The options granted include grants to the following executive officers: a
    grant of 40,000, at an exercise price of $2.10 to Kenneth Kieley and a
    grant of 50,000 at an exercise price of $2.10 to Craig Tysdal.
(2) The options granted include a grant to the following executive officer: a
    grant of 20,000 at an exercise price of $2.10 to Michael Turner.
(3) The options granted include a grant to the following executive officer: a
    grant of 120,000 at an exercise price of $2.10 to Robert Pojman.
(4) The options granted include a grant to the following executive officer: a
    grant of 120,000 at an exercise price of $2.80 to Christopher Buffum.
(5) The options granted include a grant to the following executive officer: a
    grant of 25,000 at an exercise price of $2.80 to Terrence Cheng.
(6) The options granted include grants to the following executive officers: a
    grant of 25,000 at an exercise price of $7.50 to Terrence Cheng, a grant of
    50,000 at an exercise price of $7.50 to Kenneth Kieley, a grant of 50,000
    at an exercise price of $7.50 to Robert Pojman, and a grant of 200,000 at
    an exercise price of $7.50 to Craig Tysdal.
(7) The options granted include grants of 15,000 shares at an exercise price of
    $9.00 to each of the following directors: C. Richard Kramlich, Joel P.
    Adams, John S. McCarthy, J. Michael Gullard, Howard D. Wolfe, H. Leland
    Murphy and Suzanne C. Narducci.
(8) The options granted include a grant to the following executive officer: a
    grant of 100,000 shares at an exercise price of $9.00 to Harry Budow.

                                      II-3
<PAGE>

  The sales and issuances of these securities were exempt from registration
under the Securities Act pursuant to either Rule 701 promulgated thereunder, or
pursuant to Section 4(2), on the basis that the transactions did not involve
public offerings.

Item 16. Exhibits and Financial Statement Schedules

 (a) Exhibits

<TABLE>
<CAPTION>
 Exhibit No.                             Description
 -----------                             -----------
 <C>         <S>
     1.1     Form of Underwriting Agreement.
     3.1     Composite of Existing Restated Certificate of Incorporation of
             NetSolve, together with all amendments thereto.*
     3.2     Certificate of Amendment, as filed.*
     3.3     Form of Restated Certificate of Incorporation of NetSolve, as
             amended, to be in effect upon the closing of this offering.*
     3.4     By-laws of NetSolve.*
     4.1     Specimen Form of Common Stock Certificate of NetSolve.*
     5.1     Opinion of Worsham, Forsythe & Wooldridge, L.L.P.
    10.1     Contract Services Agreement between AT&T Corp. and NetSolve, dated
             December 21, 1995, together with amendments relating thereto.*
    10.2     Lease between CarrAmerica Realty, L.P., t/a Riata Corporate Park,
             as Landlord, and NetSolve, as Tenant, dated as of September 30,
             1997, relating to Riata Corporate Park.*
    10.3     Master Lease Agreement between Leasing Technologies International
             Inc., as Lessor and NetSolve, as Lessee, dated October 30, 1995,
             relating to certain items of equipment.*
    10.4     Master Lease Agreement between Trimarc Financial, as Lessor, and
             NetSolve, as Lessee, dated as of January 30, 1998, relating to
             certain items of equipment.*
    10.5     Asset Acquisition Agreement between Intermedia Communications Inc.
             and NetSolve, dated as of December 30, 1996.*
    10.6     Series B Preferred Stock Purchase Agreement, dated as of October
             19, 1992, together with all amendments relating thereto.*
    10.7     Form of Indemnification Agreement.*
    10.8     1988 Stock Option Plan, as amended.*
    10.9     Amended and Restated Long-Term Incentive Compensation Plan.*
    10.10    Form of Proprietary Information and Inventions Agreement entered
             into between NetSolve and each officer.*
    10.11    Offer Letter from NetSolve to Craig S. Tysdal, dated August 12,
             1993.*
    10.12    Offer Letter from NetSolve to Christopher D. Buffum, dated January
             29, 1998.*
    10.13    Offer Letter from NetSolve to Terrence Cheng, dated April 15,
             1998.*
    10.14    Stock Option Agreement with Howard D. Wolfe.*
    10.15    Shareholder Agreement with Howard D. Wolfe.*
    10.16    Offer Letter from NetSolve to Harry S. Budow, dated June 17,
             1999.*
    10.17    Form of Stock Option Agreement with Directors.*
    10.18    Form of Shareholder Agreement with Directors.*
    22.1     Subsidiaries of NetSolve.*
    23.1     Consent of Ernst & Young LLP, Independent Auditors.
    23.2     Consent of Worsham, Forsythe & Wooldridge, L.L.P. (included in
             Exhibit 5.1).
    24.1     Power of Attorney for officers and directors other than Mr.
             McCarthy and Ms. Narducci (included on page II-6 of original
             filing).*
    24.2     Power of Attorney for Mr. McCarthy and Ms. Narducci (included on
             Page II-6 of Amendment No. 1).*
    27.1     Financial Data Schedule.
</TABLE>
- --------





*Previously filed.

                                      II-4
<PAGE>

 (b) Financial Statement Schedules

  All schedules are omitted because they are not applicable or the required
information is shown in NetSolve's Consolidated Financial Statements or Notes
thereto.

Item 17. Undertakings

  Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
registrant pursuant to the provisions described in Item 14, or otherwise, 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
Securities 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 of
whether such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

  The undersigned Registrant hereby undertakes to provide to the underwriters,
at the closing specified in the underwriting agreement, certificates in such
denominations and registered in such names as required by the underwriters to
permit prompt delivery to each purchaser.

  The undersigned Registrant hereby undertakes that:

    (1) For purposes of determining any liability under the Securities Act of
  1933, 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 Securities 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 Securities Act
  of 1933, 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-5
<PAGE>


                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the undersigned
registrant has duly caused this Amendment No. 2 to its registration statement
on Form S-1 to be signed on its behalf by the undersigned, thereunto duly
authorized in the City of Austin, State of Texas, on August 30, 1999.

                                          Netsolve, Incorporated

                                                  /s/ Craig S. Tysdal
                                          By: _________________________________
                                                      Craig S. Tysdal,
                                               President and Chief Executive
                                                          Officer

  Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 2 to its registration statement has been signed below by the following
persons in the capacities and on the date indicated.

<TABLE>
<CAPTION>
              Signature                          Title                   Date
              ---------                          -----                   ----

<S>                                    <C>                        <C>
       /s/ Craig S. Tysdal                Principal Executive       August 30, 1999
______________________________________    Officer and Director
   (Craig S. Tysdal, President and
       Chief Executive Officer)

      /s/ Kenneth C. Kieley               Principal Financial       August 30, 1999
______________________________________   Officer and Principal
 (Kenneth C. Kieley, Vice President--      Accounting Officer
 Finance, Chief Financial Officer and
              Secretary)

J. MICHAEL GULLARD, C. RICHARD                 Directors            August 30, 1999
KRAMLICH, JOEL P. ADAMS, HOWARD D.
WOLFE, JR., H. LELAND MURPHY, JOHN S.
McCARTHY and SUZANNE C. NARDUCCI
</TABLE>


     /s/ Craig S. Tysdal
By: _____________________________
        (Craig S. Tysdal,
        Attorney-in-Fact)

                                      II-6

<PAGE>

                                                                     EXHIBIT 1.1

                                                                Draft of 8/30/99

                            Underwriting Agreement



                                                              ____________, 1999



BancBoston Robertson Stephens Inc.
Thomas Weisel Partners LLC
   As Representatives of the several Underwriters
c/o BancBoston Robertson Stephens Inc.
   555 California Street, Suite 2600
   San Francisco, California  94104


Ladies and Gentlemen:


   Introductory.  NetSolve, Incorporated, a Delaware corporation (the
"Company"), proposes to issue and sell to the several underwriters named in
Schedule A (the "Underwriters") an aggregate of 3,530,000 shares of its common
- ----------
stock, $.01 par value per share ("Common Shares"); and the stockholders of the
Company named in Schedule B (collectively, the "Selling Stockholders") severally
                 ----------
propose to sell to the Underwriters an aggregate of 170,000 Common Shares.  The
3,530,000 Common Shares to be sold by the Company and the 170,000 Common Shares
to be sold by the Selling Stockholders are collectively called the "Firm
Shares."  In addition, the Company has granted to the Underwriters an option to
purchase up to an additional 555,000 Common Shares (the "Option Shares"), as
provided in Section 2.  The Firm Shares and, if and to the extent such option is
exercised, the Option Shares are collectively called the "Shares."  BancBoston
Robertson Stephens Inc. and Thomas Weisel Partners LLC have agreed to act as
representatives of the several Underwriters (in such capacity, the
"Representatives") in connection with the offering and sale of the Common
Shares.


   The Company has prepared and filed with the Securities and Exchange
Commission (the "Commission") a registration statement on Form S-1 (File No.
333-65691), which contains a form of prospectus to be used in connection with
the public offering and sale of the Shares.  Such registration statement, as
amended, including the financial statements included therein and the exhibits
thereto, in the form in which it was declared effective by the Commission under
the Securities Act of 1933 and the rules and regulations promulgated thereunder
(collectively, the "Securities Act"), including any information deemed to be a
part thereof at the time of effectiveness pursuant to Rule 430A or Rule 434
under the Securities Act, is called the "Registration Statement."  Any
registration statement filed by the Company pursuant to Rule 462(b) under the
Securities Act is called the "Rule 462(b) Registration Statement," and from and
after the date and time of filing of the Rule 462(b) Registration Statement the
term "Registration Statement" shall include the Rule 462(b) Registration
Statement.  Such prospectus, in the form first used by the Underwriters to
confirm sales of the Shares, is called the "Prospectus."  All references in this
Agreement to the Registration Statement, the Rule 462(b) Registration Statement,
any prospectus subject to completion (each a "preliminary prospectus") or the
Prospectus, or any amendments or supplements to any of the foregoing, shall
include any copy thereof filed pursuant to the Commission's Electronic Data
Gathering, Analysis and Retrieval system.
<PAGE>

   The Company and the Selling Stockholders hereby confirm their respective
agreements with the Underwriters as follows:

Section 1.  Representations and Warranties.

   A. Representations and Warranties of the Company.  The Company hereby
represents, warrants and covenants to each Underwriter as follows:

      (a) Compliance with Registration Requirements.  The Registration Statement
   and any Rule 462(b) Registration Statement have been declared effective by
   the Commission under the Securities Act.  The Company has complied to the
   Commission's satisfaction with all requests of the Commission for additional
   or supplemental information.  No stop order suspending the effectiveness of
   the Registration Statement or any Rule 462(b) Registration Statement is in
   effect, and no proceedings for such purpose have been instituted, are pending
   or, to the knowledge of the Company, are contemplated or threatened by the
   Commission.  Each preliminary prospectus and the Prospectus when filed
   complied in all material respects with the Securities Act and, if filed by
   electronic transmission pursuant to the Commission's Electronic Data
   Gathering, Analysis and Retrieval system, was identical to the copy thereof
   delivered to the Underwriters for use in connection with the offer and sale
   of the Shares.  Each of the Registration Statement, any Rule 462(b)
   Registration Statement, and any post-effective amendment to the Registration
   Statement or any Rule 462(b) Registration Statement, at the time it became
   effective and at all subsequent times, complied and will comply in all
   material respects with the Securities Act and did not and will not contain
   any untrue statement of a material fact or omit to state a material fact
   required to be stated therein or necessary to make the statements therein not
   misleading.  The Prospectus, as amended or supplemented, as of its date and
   at all subsequent times, did not and will not contain any untrue statement of
   a material fact or omit to state a material fact necessary in order to make
   the statements therein, in the light of the circumstances under which they
   were made, not misleading.  The representations and warranties set forth in
   the two immediately preceding sentences do not apply to statements in or
   omissions from the Registration Statement, any Rule 462(b) Registration
   Statement, any post-effective amendment to the Registration Statement or any
   Rule 462(b) Registration Statement, the Prospectus, or any amendment or
   supplement to the Prospectus made in reliance upon and in conformity with
   information relating to any Underwriter furnished to the Company in writing
   by the Representatives expressly for use therein.  There are no contracts or
   other documents required to be described in the Prospectus or to be filed as
   exhibits to the Registration Statement that have not been described or filed
   as required.

      (b) Offering Materials Furnished to Underwriters.  The Company has
   delivered to the Representatives (i) three complete conformed copies of the
   Registration Statement, including each consent of experts filed as a part
   thereof, and (ii) conformed copies of the Registration Statement (without
   exhibits), each preliminary prospectus and the Prospectus, as amended or
   supplemented, in such quantities and at such places as the Representatives
   have reasonably requested for each of the Underwriters.

      (c) Distribution of Offering Material by the Company.  The Company has not
   distributed and will not distribute, prior to the later of the Second Closing
   Date (as defined below) and the completion of the Underwriters' distribution
   of the Shares, any offering material in connection with the offering and sale
   of the Shares other than any preliminary prospectus, the Prospectus or the
   Registration Statement.

      (d) The Underwriting Agreement.  This Agreement has been duly authorized,
   executed and delivered by, and is a valid and binding agreement of, the
   Company, enforceable in

                                       2
<PAGE>

   accordance with its terms, except as rights to indemnification hereunder may
   be limited by applicable law and except as the enforcement hereof may be
   limited by bankruptcy, insolvency, reorganization, moratorium or other laws
   relating to or affecting the rights and remedies of creditors or by general
   equitable principles.

      (e) Authorization of the Shares to be Sold by the Company.  The Shares to
   be purchased by the Underwriters from the Company have been duly authorized
   for issuance and sale pursuant to this Agreement and, when issued and
   delivered by the Company pursuant to this Agreement, will be validly issued,
   fully paid and nonassessable.

      (f) Authorization of the Firm Shares to be Sold by the Selling
   Stockholders.  The Firm Shares to be purchased by the Underwriters from the
   Selling Stockholders were duly authorized when issued and are validly issued,
   fully paid and nonassessable.

      (g) No Applicable Registration or Other Similar Rights.  There are no
   persons with registration or other similar rights to have any equity or debt
   securities registered for sale under the Registration Statement or included
   in the offering contemplated by this Agreement, except for such rights as
   have been duly waived.

      (h) No Material Adverse Change.  Subsequent to the respective dates as of
   which information is given in the Prospectus:

          (i)   there has been no material adverse change, or any development
   that reasonably could be expected to result in a material adverse change, in
   the condition, financial or otherwise, or in the earnings, business,
   operations or prospects, whether or not arising from transactions in the
   ordinary course of business, of the Company and the Subsidiaries (as defined
   below), considered as one entity (any such change or effect is called a
   "Material Adverse Change" or "Material Adverse Effect");

          (ii)  neither the Company nor either of the Subsidiaries has incurred
   any liability or obligation, indirect, direct or contingent, not in the
   ordinary course of business or has entered into any transaction or agreement
   not in the ordinary course of business, other than any such liabilities,
   obligations, transactions and agreements that are not, in the aggregate,
   material to the Company and the Subsidiaries, considered as one entity; and

          (iii) there has not been any dividend or distribution of any kind
   declared, paid or made by the Company or either of the Subsidiaries on any
   class of capital stock or any repurchase or redemption by the Company or
   either of the Subsidiaries of any class of capital stock.

      (i) Independent Certified Public Accountants.  Ernst & Young LLP, who have
   expressed their opinion with respect to the consolidated financial statements
   (which term as used in this Agreement includes the related notes thereto)
   filed with the Commission as a part of the Registration Statement and
   included in the Prospectus, are independent certified public accountants with
   respect to the Company and the Subsidiaries within the meaning of the
   Securities Act.

      (j) Preparation of the Financial Statements.  The consolidated financial
   statements filed with the Commission as a part of the Registration Statement
   and included in the Prospectus present fairly in all material respects the
   consolidated financial position of the Company and the Subsidiaries as of and
   at the dates indicated and the results of operations and cash flows

                                       3
<PAGE>

   of the Company and the Subsidiaries for the periods specified. Such
   consolidated financial statements have been prepared in conformity with
   generally accepted accounting principles applied on a consistent basis
   throughout the periods involved, except as may be expressly stated in the
   related notes thereto. No supporting schedules or other financial statements
   are required to be included in the Registration Statement. The financial data
   set forth in the Prospectus under the captions "Summary--Summary Consolidated
   Financial Data," "Selected Consolidated Financial Data" and "Capitalization"
   fairly present in all material respects the information set forth therein on
   a basis consistent with that of the audited consolidated financial statements
   contained in the Registration Statement.

      (k) Accounting Systems.  Each of the Company and the Subsidiaries
   maintains a system of accounting controls sufficient to provide reasonable
   assurances that (i) transactions are executed in accordance with management's
   general or specific authorization; (ii) transactions are recorded as
   necessary to permit preparation of consolidated financial statements in
   conformity with generally accepted accounting principles and to maintain
   accountability for assets; (iii) access to assets is permitted only in
   accordance with management's general or specific authorization; and (iv) the
   recorded accountability for assets is compared with existing assets at
   reasonable intervals and appropriate action is taken with respect to any
   differences.

      (l) Subsidiaries of the Company.  The Company does not own or control,
   directly or indirectly, any corporation, association or other entity other
   than Specialized Network Services, Inc. and SNS Credit Corporation (together,
   the "Subsidiaries").  Both of the Subsidiaries currently are inactive.

      (m) Incorporation and Good Standing of the Company and the Subsidiaries.
   Each of the Company and the Subsidiaries (i) has been duly organized and is
   validly existing as a corporation in good standing under the laws of the
   jurisdiction in which it is organized, with all requisite corporate power and
   authority to own its properties and conduct its business as described in the
   Prospectus, and (ii) is duly qualified to do business as a foreign
   corporation and is in good standing under the laws of each jurisdiction that
   requires such qualification.

      (n) Capitalization of the Subsidiaries.  All the outstanding shares of
   capital stock of each of the Subsidiaries (i) have been duly authorized and
   are validly issued, fully paid and nonassessable and (ii) are owned by the
   Company, free and clear of any security interests, claims, liens or
   encumbrances.

      (o) No Prohibition on Subsidiaries Paying Dividends or Making Other
   Distributions.  Except as described in the Prospectus, neither of the
   Subsidiaries is prohibited, directly or indirectly, from (i) paying any
   dividends to the Company, (ii) making any other distribution on its capital
   stock, (iii) repaying to the Company or the other Subsidiary any loans or
   advances from the Company or such other Subsidiary or (iv) transferring any
   of its properties or assets to the Company,

      (p) Capitalization and Other Capital Stock Matters. The authorized, issued
   and outstanding capital stock of the Company is as set forth in the
   Prospectus under the caption "Capitalization" (other than for subsequent
   issuances, if any, pursuant to employee benefit plans described in the
   Prospectus or upon exercise of outstanding options or warrants described in
   the Prospectus). The Common Shares, including the Shares, conform in all
   material respects to the description thereof contained in the Prospectus. All
   of the issued and outstanding Common Shares (i) have been duly authorized and
   are validly issued, fully paid and nonassessable and (ii) have been issued in
   compliance with federal and state securities

                                       4
<PAGE>

   laws. None of the outstanding Common Shares were issued in violation of any
   preemptive rights, rights of first refusal, or other similar rights to
   subscribe for or purchase securities of the Company. There are no authorized
   or outstanding options, warrants, preemptive rights, rights of first refusal
   or other rights to purchase, or equity or debt securities convertible into or
   exchangeable or exercisable for, any capital stock of the Company or either
   of the Subsidiaries other than those accurately described in the Prospectus.
   The description of the Company's stock option, stock bonus and other stock
   plans or arrangements, and the options or other rights granted thereunder,
   set forth in the Prospectus accurately and fairly presents in all material
   respects the information required to be shown with respect to such plans,
   arrangements, options and rights.

      (q) Listing. The Shares have been approved for inclusion on the Nasdaq
   National Market, subject only to official notice of issuance.

      (r) No Consents, Approvals or Authorizations Required.  No consent,
   approval, authorization or order of, or filing with, any court or
   governmental agency or regulatory body is required in connection with the
   transactions contemplated herein, except such as have been obtained or made
   under the Securities Act and such as may be required by the blue sky laws of
   any state or other jurisdiction of the United States, the by-laws, rules and
   regulations of the National Association of Securities Dealers, Inc. (the
   "NASD"), or federal or provincial securities laws of Canada.

      (s) Non-Contravention of Existing Instruments and Agreements.  Neither the
   issue and sale of the Shares, the consummation of any of the other
   transactions contemplated herein  nor the fulfillment of the terms hereof
   will conflict with, result in a breach or violation of, or result in the
   imposition of any lien, charge or encumbrance upon any property or assets of
   the Company or either of the Subsidiaries pursuant to (i) the charter or by-
   laws of the Company or either of the Subsidiaries, (ii) the terms of any
   indenture, contract, lease, mortgage, deed of trust, note agreement, loan
   agreement or other agreement, obligation, condition, covenant or instrument
   to which the Company or either of the Subsidiaries is a party or bound or to
   which its properties are subject or (iii) any statute, law, rule, regulation,
   judgment, order or decree applicable to the Company or either of the
   Subsidiaries of any court, regulatory body, administrative agency,
   governmental body, arbitrator or other authority having jurisdiction over the
   Company, either of the Subsidiaries or any of their properties.

      (t) No Defaults or Violations.  Neither the Company nor either of the
   Subsidiaries is in violation or default of (i) any provision of its charter
   or by-laws, (ii) the terms of any indenture, contract, lease, mortgage, deed
   of trust, note agreement, loan agreement or other agreement, obligation,
   condition, covenant or instrument to which it is a party or bound or to which
   its properties are subject or (iii) any statute, law, rule, regulation,
   judgment, order or decree of any court, regulatory body, administrative
   agency, governmental body, arbitrator or other authority having jurisdiction
   over the Company or such Subsidiary or any of its properties, as applicable,
   except for any such violations or defaults that do not and will not, in the
   aggregate, have a Material Adverse Effect.

      (u) No Actions, Suits or Proceedings.  No action, suit or proceeding by or
   before any court, any governmental agency, authority or body, or any
   arbitrator involving the Company, either of the Subsidiaries, or its or their
   properties is pending or, to the knowledge of the Company, threatened that
   reasonably could be expected (i) to have a material adverse effect on the
   performance of this Agreement or the consummation of any of the transactions
   contemplated hereby or (ii) to result in a Material Adverse Effect.

                                       5
<PAGE>

      (v) All Necessary Permits, etc.  Each of the Company and the Subsidiaries
   possesses all valid and current certificates, authorizations and permits
   issued by the appropriate state, federal or foreign regulatory agencies or
   bodies necessary to conduct its business.  Neither the Company nor either of
   the Subsidiaries has received any notice of proceedings relating to the
   revocation or modification of, or non-compliance with, any such certificate,
   authorization or permit that, in the aggregate, if the subject of unfavorable
   decisions, rulings or findings, reasonably could be expected to result in a
   Material Adverse Change.

      (w) Title to Properties.  The Company and the Subsidiaries have valid and
   indefeasible title to all the properties and assets reflected as owned in the
   consolidated financial statements referred to in Section 1(A)(i), in each
   case free and clear of any security interests, mortgages, liens,
   encumbrances, equities, claims and other defects, except such as, in the
   aggregate, do not materially and adversely affect the value of such
   properties and do not materially interfere with the use made or proposed to
   be made of such properties by the Company and the Subsidiaries.  The real
   property, improvements, equipment and personal property held under lease by
   the Company or either of the Subsidiaries are held under valid and
   enforceable leases, with such exceptions as, in the aggregate, are not
   material and do not materially interfere with the use made or proposed to be
   made of such real property, improvements, equipment or personal property by
   the Company or such Subsidiary.

      (x) Tax Law Compliance.  The Company and the Subsidiaries have (i) filed
   all necessary federal income tax returns and all necessary state and foreign
   income and franchise tax returns or have properly requested extensions
   thereof and (ii) paid all taxes required to be paid by any of them and, if
   due and payable, any related or similar assessment, fine or penalty levied
   against any of them except as is being contested in good faith and by
   appropriate proceedings.  The Company has made adequate charges, accruals and
   reserves in the applicable consolidated financial statements referred to in
   Section 1(A)(i) in respect of all federal, state and foreign income and
   franchise taxes for all periods as to which the tax liability of the Company
   or either of the Subsidiaries has not been finally determined.  The Company
   is not aware of any tax deficiency that has been or might be asserted or
   threatened against the Company or either of the Subsidiaries and that
   reasonably could be expected to result in a Material Adverse Change.

      (y) Intellectual Property Rights. Each of the Company and the Subsidiaries
   owns or possesses adequate rights to use all patents, patent rights or
   licenses, inventions, collaborative research agreements, trade secrets, know-
   how, trademarks, service marks, trade names and copyrights that are necessary
   to conduct its businesses as described in the Registration Statement and the
   Prospectus. The expiration of any patents, patent rights, trade secrets,
   trademarks, service marks, trade names or copyrights of the Company and the
   Subsidiaries would not result in a Material Adverse Effect that is not
   otherwise disclosed in the Prospectus. Except as set forth in the
   Registration Statement and the Prospectus, neither the Company nor either of
   the Subsidiaries has received any notice of, or has any knowledge of, any
   infringement of or conflict with asserted rights of the Company by others
   with respect to any patent, patent rights, inventions, trade secrets, know-
   how, trademarks, service marks, trade names or copyrights. Except as set
   forth in the Registration Statement and the Prospectus, neither the Company
   nor either of the Subsidiaries has received any notice of, or otherwise has
   any knowledge of, any infringement of or conflict with asserted rights of
   others with respect to any patent, patent rights, inventions, trade secrets,
   know-how, trademarks, service marks, trade names or copyrights that, in the
   aggregate, if the subject of an unfavorable decisions, rulings or findings,
   reasonably could be expected to have a Material Adverse Effect. There is no
   claim being made against the Company or either of the Subsidiaries regarding
   patents, patent rights or licenses, inventions, collaborative research,

                                       6
<PAGE>

   trade secrets, know-how, trademarks, service marks, trade names or
   copyrights. The Company and the Subsidiaries do not in the conduct of their
   business as now or proposed to be conducted (as described in the Prospectus)
   infringe or conflict with any right or patent of any third party, or any
   discovery, invention, product or process that is the subject of a patent
   application filed by any third party, known to the Company or either of the
   Subsidiaries, which infringement or conflict reasonably could be expected to
   result in a Material Adverse Change.

      (z)  Year 2000 Preparedness.  There are no issues related to the
   preparedness of the Company or either of the Subsidiaries for the Year 2000
   that (i) are of a character required to be described or referred to in the
   Registration Statement or Prospectus by the Securities Act that have not been
   accurately described in the Registration Statement and the Prospectus or (ii)
   reasonably could be expected to result in a Material Adverse Change or to
   materially affect their properties, assets or rights.  All internal computer
   systems and each Constituent Component of those systems, and all computer-
   related products and each Constituent Component of those products, of the
   Company and the Subsidiaries (i) have been reviewed to confirm that they
   store, process (including sorting and performing mathematical operations,
   calculations and computations), input and output data containing date and
   information correctly regardless of whether the date contains dates and times
   before, on or after January 1, 2000, (ii) have been designated to ensure date
   and time entry recognition and calculations and date data interface values
   that reflect the century, (iii) accurately manage and manipulate data
   involving dates and times, including single century formulas and multi-
   century formulas, and will not cause an abnormal ending scenario within the
   application or generate incorrect values or invalid results involving such
   dates, (iv) accurately process any date rollover, and (v) accept and respond
   to two-digit year date input in a manner that resolves any ambiguities as to
   the century.  "Constituent Component" means all software (including operating
   systems, programs, packages and utilities), firmware, hardware, networking
   components and peripherals provided as part of the configuration.  The
   Company has inquired of material vendors as to their preparedness for the
   Year 2000 and has disclosed in the Registration Statement and the Prospectus
   any issues that reasonably could be expected to result in a Material Adverse
   Change.

      (aa) No Transfer Taxes or Other Fees.  There are no transfer taxes or
   other similar fees or charges under federal law or the laws of any state, or
   any political subdivision thereof, required to be paid in connection with the
   execution and delivery of this Agreement or the issuance and sale of Shares
   by the Company.

      (bb) Company Not an "Investment Company."  The Company has been advised of
   the rules and requirements under the Investment Company Act of 1940, as
   amended.  The Company is not, and after receipt of payment for the Shares
   will not be, an "investment company" or an entity "controlled" by an
   "investment company" within the meaning of such Act.  The Company will
   conduct its business in a manner so that it will not become subject to such
   Act.

      (cc) Insurance.  The Company and the Subsidiaries are insured by
   recognized, financially sound and reputable institutions with policies in
   such amounts, with such deductibles and covering such risks as are adequate
   and customary for their businesses, including policies covering (i) real and
   personal property owned or leased by the Company and the Subsidiaries against
   theft, damage, destruction, acts of vandalism and earthquakes, (ii) general
   liability, and (iii) directors' and officers' liability.  The Company has no
   reason to believe that it or either of the Subsidiaries will not be able (i)
   to renew its existing insurance coverage as and when such policies expire or
   (ii) to obtain comparable coverage from similar

                                       7
<PAGE>

   institutions as may be necessary or appropriate to conduct its business as
   now conducted and at a cost that would not result in a Material Adverse
   Change.

      (dd) Labor Matters.  To the Company's knowledge, no labor disturbance by
   employees of the Company or either of the Subsidiaries exists or is imminent.
   The Company is not aware of any existing or imminent labor disturbance by the
   employees of any of its principal suppliers or licensors or its significant
   customers that reasonably could be expected to result in a Material Adverse
   Change.

      (ee) No Price Stabilization or Manipulation.  The Company has not taken
   and will not take, directly or indirectly, any action designed to, or that
   reasonably could be expected to, cause or result in stabilization or
   manipulation of the price of the Common Shares to facilitate the sale or
   resale of the Shares.

      (ff) Lock-Up Agreements.  Each person and entity named on Schedule C,
                                                                ----------
   including each officer and director of the Company and each Selling
   Stockholder, has signed an agreement substantially in the form attached
   hereto as Exhibit A (the "Lock-up Agreements").  The Company has provided to
             ---------
   Foley, Hoag & Eliot LLP, counsel for the Underwriters ("Underwriters'
   Counsel"), a complete and accurate list of all securityholders of the Company
   and the number and type of securities held by each securityholder.  The
   Company has provided to Underwriters' Counsel executed copies of all of the
   Lock-up Agreements.

      (gg) Related Party Transactions.  There are no business relationships or
   related-party transactions involving the Company, either of the Subsidiaries
   or any other person that are required to be described in the Prospectus and
   have not been described as required.

      (hh) No Unlawful Contributions or Other Payments.  Neither the Company,
   either of the Subsidiaries nor, to the knowledge of the Company, any employee
   or agent of the Company or either of the Subsidiaries has made any
   contribution or other payment to any official of, or candidate for, any
   federal, state or foreign office in violation of any law or of a character
   required to be disclosed in the Prospectus.

      (ii) Environmental Laws.  The Company and the Subsidiaries are in
   compliance with all existing rules, laws and regulations relating to the use,
   treatment, storage and disposal of toxic substances and protection of health
   or the environment ("Environmental Laws") that are applicable to their
   businesses, except where the failure to comply would not result in a Material
   Adverse Change.  Neither the Company nor either of the Subsidiaries has
   received any notice from any governmental authority or third party of an
   asserted claim under Environmental Laws, which claim is required to be
   disclosed in the Registration Statement and the Prospectus.  Neither the
   Company nor either of the Subsidiaries will be required to make future
   material capital expenditures to comply with Environmental Laws.  No property
   owned, leased or occupied by the Company or either of the Subsidiaries has
   been designated as a Superfund site pursuant to the Comprehensive Response,
   Compensation, and Liability Act of 1980, as amended (42 U.S.C. (S) 9601, et
   seq.), or otherwise designated as a contaminated site under applicable state
   or local law.

      (jj) ERISA Compliance.  The Company, the Subsidiaries and any "employee
   benefit plan" (as defined under the Employee Retirement Income Security Act
   of 1974, as amended, and the regulations and published interpretations
   thereunder (collectively, "ERISA")) established or maintained by the Company,
   either of the Subsidiaries or their "ERISA Affiliates" (as defined below) are
   in compliance in all material respects with ERISA.  "ERISA Affiliate" means
   any member of any group of organizations described in Section 414(b),(c),(m)

                                       8
<PAGE>

   or (o) of the Internal Revenue Code of 1986, as amended (the "Code"), of
   which the Company or such Subsidiary is a member.  No "reportable event" (as
   defined under ERISA) has occurred or is reasonably expected to occur with
   respect to any "employee benefit plan" established or maintained by the
   Company, the Subsidiaries or any ERISA Affiliate.  No "employee benefit plan"
   established or maintained by the Company, either of the Subsidiaries or any
   ERISA Affiliate, if such "employee benefit plan" were terminated, would have
   any "amount of unfounded benefit liabilities" (as defined under ERISA).
   Neither the Company, either of the Subsidiaries nor any ERISA Affiliate has
   incurred or reasonably expects to incur any liability under (i) Title IV of
   ERISA with respect to termination of, or withdrawal from, any "employee
   benefit plan" or (ii) Section 412, 4971, 4975 or 4980B of the Code.  Each
   "employee benefit plan" established or maintained by the Company, either of
   the Subsidiaries or any ERISA Affiliate that is intended to be qualified
   under Section 401(a) of the Code is so qualified, and nothing has occurred,
   whether by action or failure to act, that would cause the loss of such
   qualification.

      (kk) Certificates.  Any certificate signed by an officer of the Company
   and delivered to the Representatives or Underwriters' Counsel in connection
   with this Agreement shall be deemed to be a representation and warranty
   hereunder by the Company to each Underwriter as to the matters set forth
   therein.

   B. Representations and Warranties of the Selling Stockholders.  Each Selling
Stockholder represents, warrants and covenants to each Underwriter as follows:

      (a)  The Underwriting Agreement.  This Agreement (i) has been duly
   authorized, executed and delivered by or on behalf of such Selling
   Stockholder and (ii) is a valid and binding agreement of such Selling
   Stockholder, enforceable in accordance with its terms, except as rights to
   indemnification hereunder may be limited by applicable law and except as the
   enforcement hereof may be limited by bankruptcy, insolvency, reorganization,
   moratorium or other laws relating to or affecting the rights and remedies of
   creditors or by general equitable principles.


      (b)  The Custody Agreement and Power of Attorney.  Each of (i) the Custody
   Agreement signed by or on behalf of such Selling Stockholder and American
   Stock Transfer & Trust Company, as custodian (the "Custodian"), relating to
   the deposit of the Shares to be sold by such Selling Stockholder (the
   "Custody Agreement") and (ii) the Irrevocable Power of Attorney of such
   Selling Stockholder appointing Craig S. Tysdal and Kenneth C. Kieley as such
   Selling Stockholder's attorneys-in-fact (each an "Attorney-in-Fact") to the
   extent set forth therein relating to the transactions contemplated hereby and
   by the Prospectus (with respect to such Selling Stockholder, the "Power of
   Attorney") has been duly authorized, executed and delivered by or on behalf
   of such Selling Stockholder and is a valid and binding agreement of such
   Selling Stockholder, enforceable in accordance with its terms, except as the
   enforcement thereof may be limited by bankruptcy, insolvency, reorganization,
   moratorium or other laws relating to or affecting the rights and remedies of
   creditors or by general equitable principles. Such Selling Stockholder agrees
   that the Firm Shares to be sold by such Selling Stockholder on deposit with
   the Custodian are subject to the interests of the Underwriters, that the
   arrangements made for such custody are to that extent irrevocable, and that
   the obligations of such Selling Stockholder hereunder shall not be
   terminated, except as provided in this Agreement or in the Custody Agreement,
   by any act of such Selling Stockholder, by operation of law, by death or
   incapacity of such Selling Stockholder, or by the occurrence of any other
   event. If such Selling Stockholder should die or become incapacitated, or if
   any other event should occur, before the delivery of the Shares to be sold by
   such Selling Stockholder hereunder, the documents evidencing the Firm Shares
   to be sold by such Selling Stockholder

                                       9
<PAGE>

   then on deposit with the Custodian shall be delivered by the Custodian in
   accordance with the terms and conditions of this Agreement as if such death,
   incapacity or other event had not occurred, regardless of whether or not the
   Custodian shall have received notice thereof.

      (c) Title to Shares to be Sold.  Such Selling Stockholder is the lawful
   owner of the Firm Shares to be sold by such Selling Stockholder hereunder.
   Upon sale and delivery of, and payment for, such Firm Shares as provided
   herein, such Selling Stockholder will convey good and marketable title to
   such Firm Shares, free and clear of all security interests, claims, liens or
   encumbrances.

      (d) All Authorizations Obtained.  Such Selling Stockholder has, and on the
   First Closing Date will have, (i) good and marketable title to all of the
   Firm Shares being sold by such Selling Stockholder pursuant to this Agreement
   and (ii) the legal right and power, and all authorizations and approvals
   required by law and its organizational documents (if any) to enter into this
   Agreement, the Custody Agreement and the Power of Attorney, to sell, transfer
   and deliver all of the Firm Shares being sold by such Selling Stockholder
   pursuant to this Agreement, and to comply with its other obligations
   hereunder and thereunder.

      (e) No Further Consents, Authorization or Approvals.  No consent,
   approval, authorization or order of any court or governmental agency or body
   is required for the consummation by such Selling Stockholder of the
   transactions contemplated herein, except such as may have been obtained or
   made under the Securities Act or otherwise and such as may be required by the
   blue sky laws of any state or other jurisdiction of the United States, the
   by-laws, rules and regulations of the NASD, or federal or provincial
   securities laws of Canada.

      (f) Non-Contravention.  Neither the sale of the Firm Shares being sold by
   such Selling Stockholder, the consummation of any of the other transactions
   herein contemplated by such Selling Stockholder, nor the fulfillment of the
   terms hereof by such Selling Stockholder will conflict with, result in a
   breach or violation of, or constitute a default under any law, any indenture
   or other agreement or instrument to which such Selling Stockholder is party
   or bound or any judgment, order or decree applicable to such Selling
   Stockholder of any court or regulatory body, administrative agency,
   governmental body or arbitrator having jurisdiction over such Selling
   Stockholder.

      (g) No Registration or Other Similar Rights.  Such Selling Stockholder
   does not have, or has waived prior to the date hereof, any registration or
   other similar rights to have any equity or debt securities registered for
   sale by the Company under the Registration Statement or included in the
   offering contemplated by this Agreement.

      (h) No Preemptive, Co-sale or Other Similar Rights.  Such Selling
   Stockholder does not have, or has waived prior to the date hereof, any
   preemptive right, co-sale right, right of first refusal or other similar
   right to purchase any of the Shares that are to be sold by the Company or any
   of the other Selling Stockholders to the Underwriters pursuant to this
   Agreement.  Such Selling Stockholder does not own any warrants, options or
   similar rights to acquire, and does not have any right or arrangement to
   acquire, any capital stock, right, warrants, options or other securities from
   the Company, other than those described in the Registration Statement and the
   Prospectus.

      (i) Disclosure Made by Such Selling Stockholder in the Prospectus.  All
   information furnished by or on behalf of such Selling Stockholder in writing
   expressly for use in the Registration Statement and the Prospectus (i) is,
   and on the First Closing Date and the Second Closing Date will be, accurate
   and complete in all material respects and (ii) does not,

                                       10
<PAGE>

   and on the First Closing Date and the Second Closing Date will not, contain
   any untrue statement of a material fact or omit to state any material fact
   necessary to make such information not misleading. Such Selling Stockholder
   confirms as accurate the numbers of shares of Common Shares set forth
   opposite such Selling Stockholder's name in the Prospectus under the caption
   "Principal and Selling Stockholders" (both prior to and after giving effect
   to the sale of the Shares).

      (j) No Price Stabilization or Manipulation.  Such Selling Stockholder has
   not taken and will not take, directly or indirectly, any action designed to
   or that reasonably could be expected to cause or result in stabilization or
   manipulation of the price of the Common Shares to facilitate the sale or
   resale of the Shares.

      (k) No Transfer Taxes or Other Fees.  There are no transfer taxes or other
   similar fees or charges under federal law or the laws of any state, or any
   political subdivision thereof, required to be paid in connection with the
   execution and delivery of this Agreement or the sale of Firm Shares by such
   Selling Stockholder.

      (l) Distribution of Offering Materials by Such Selling Stockholder.  Such
   Selling Stockholder has not distributed and will not distribute, prior to the
   later of the Second Closing Date and the completion of the Underwriters'
   distribution of the Shares, any offering material in connection with the
   offering and sale of the Shares other than any preliminary prospectus, the
   Prospectus or the Registration Statement.

      (m) Confirmation of Company Representations and Warranties.  Such Selling
   Stockholder (i) has no reason to believe that the representations and
   warranties of the Company contained in Section 1(A) are not true and correct,
   (ii) is familiar with the Registration Statement and the Prospectus and has
   no knowledge of any material fact, condition or information not disclosed in
   the Registration Statement or the Prospectus that has had or may result in a
   Material Adverse Effect and (iii) is not prompted to sell the Firm Shares to
   be sold by such Selling Stockholder by any information concerning the Company
   that is not set forth in the Registration Statement and the Prospectus.

      (n) Certificates.  Any certificate signed by or on behalf of any Selling
   Stockholder and delivered to the Representatives or Underwriters' Counsel in
   connection with this Agreement shall be deemed to be a representation and
   warranty hereunder by such Selling Stockholder to each Underwriter as to the
   matters covered thereby.

Section 2.  Purchase, Sale and Delivery of the Shares.

   (a) The Firm Shares.  Upon the terms herein set forth, (i) the Company agrees
to issue and sell to the several Underwriters an aggregate of 3,530,000 Firm
Shares and (ii) the Selling Stockholders agree to sell to the several
Underwriters an aggregate of 170,000 Firm Shares, each Selling Stockholder
selling the number of Firm Shares set forth opposite such Selling Stockholder's
name on Schedule B.  On the basis of the representations, warranties and
        ----------
agreements herein contained, and upon the terms but subject to the conditions
herein set forth, the Underwriters agree, severally and not jointly, to purchase
from the Company and the Selling Stockholders the respective numbers of Firm
Shares set forth opposite their names on Schedule A.  The purchase price per
                                         ----------
Firm Share to be paid by the several Underwriters to the Company and the Selling
Stockholders shall be $___.

   (b) The First Closing Date.  Delivery of the Firm Shares to be purchased by
the Underwriters and payment therefor shall be made by the Company and the
Representatives at 6 A.M., San

                                       11
<PAGE>

Francisco time, at the offices of Worsham, Forsythe & Wooldridge, LLP (or at
such other place as may be agreed upon between the Representatives and the
Company), (i) on the third full business day following the first day that Shares
are traded, (ii) if this Agreement is executed and delivered after 1:30 P.M.,
San Francisco time, the fourth full business day following the day that this
Agreement is executed and delivered or (iii) at such other time and date not
later that seven full business days following the first day that Shares are
traded as the Representatives and the Company may determine (or at such time and
date to which payment and delivery shall have been postponed pursuant to Section
8), such time and date of payment and delivery being herein called the "Closing
Date." Notwithstanding the foregoing, if the Company has not made available to
the Representatives copies of the Prospectus within the time provided in Section
4(d), the Representatives may, in their sole discretion, postpone the Closing
Date until no later that two full business days following delivery of copies of
the Prospectus to the Representatives.

   (c) The Option Shares; the Second Closing Date.  In addition, on the basis of
the representations, warranties and agreements herein contained, and upon the
terms but subject to the conditions herein set forth, the Company hereby grants
an option to the several Underwriters to purchase, severally and not jointly, up
to an aggregate of 555,000 Option Shares from the Company at the purchase price
per share to be paid by the Underwriters for the Firm Shares.  The option
granted hereunder is for use by the Underwriters solely in covering any over-
allotments in connection with the sale and distribution of the Firm Shares.  The
option granted hereunder may be exercised at any time upon notice by the
Representatives to the Company, which notice may be given at any time within 30
days from the date of this Agreement.  The time and date of delivery of the
Option Shares, if subsequent to the First Closing Date, are called the "Second
Closing Date," shall be determined by the Representatives and shall not be
earlier than three nor later than five full business days after delivery of such
notice of exercise.  If any Option Shares are to be purchased, each Underwriter
agrees, severally and not jointly, to purchase the number of Option Shares
(subject to such adjustments to eliminate fractional shares as the
Representatives may determine) that bears the same proportion to the total
number of Option Shares to be purchased as the number of Firm Shares set forth
on Schedule A opposite the name of such Underwriter bears to the total number of
   ----------
Firm Shares.  The Representatives may cancel the option at any time prior to its
expiration by giving written notice of such cancellation to the Company.

   (d) Public Offering of the Shares.  The Representatives hereby advise the
Company and the Selling Stockholders that the Underwriters intend to offer for
sale to the public, as described in the Prospectus, their respective portions of
the Shares as soon after this Agreement has been executed and the Registration
Statement has been declared effective as the Representatives, in their sole
judgment, have determined is advisable and practicable.

   (e) Payment for the Shares.  Payment for the Shares to be sold by the Company
shall be made at the First Closing Date (and, if applicable, at the Second
Closing Date) by wire transfer of immediately available funds to the order of
the Company.  Payment for the Shares to be sold by the Selling Stockholders
shall be made at the First Closing Date by wire transfer of immediately
available funds to the order of the Custodian.

       It is understood that the Representatives have been authorized, for their
own accounts and the accounts of the several Underwriters, to accept delivery of
and receipt for, and make payment of the purchase price for, the Firm Shares and
any Option Shares the Underwriters have agreed to purchase.  BancBoston
Robertson Stephens Inc., individually and not as one of the Representatives, may
(but shall not be obligated to) make payment for any Shares to be purchased by
any Underwriter whose funds shall not have been received by the Representatives
by the First Closing Date or the Second Closing Date, as the case may be, for
the account of such Underwriter,

                                       12
<PAGE>

but any such payment shall not relieve such Underwriter from any of its
obligations under this Agreement.

      Each Selling Stockholder hereby agrees that (i) it will pay all stock
transfer taxes, stamp duties and other similar taxes, if any, payable upon the
sale or delivery of the Firm Shares to be sold by such Selling Stockholder to
the several Underwriters or otherwise in connection with the performance of such
Selling Stockholder's obligations hereunder and (ii) the Custodian is authorized
to deduct for such payment any such amounts from the proceeds to such Selling
Stockholder hereunder and to hold such amounts for the account of such Selling
Stockholder with the Custodian under the Custody Agreement.

   (f) Delivery of the Shares.  The Company and the Selling Stockholders shall
deliver, or cause to be delivered, a credit representing the Firm Shares to an
account or accounts at The Depository Trust Company as designated by the
Representatives for the accounts of the Representatives and the several
Underwriters at the First Closing Date, against the irrevocable release of a
wire transfer of immediately available funds for the amount of the purchase
price therefor.  The Company shall also deliver, or cause to be delivered, a
credit representing the Option Shares to an account or accounts at The
Depository Trust Company as designated by the Representatives for the accounts
of the Representatives and the several Underwriters at the Second Closing Date,
against the irrevocable release of a wire transfer of immediately available
funds for the amount of the purchase price therefor. Time shall be of the
essence, and delivery at the time and place specified in this Agreement is a
further condition to the obligations of the Underwriters.

   (g) Delivery of Prospectus to the Underwriters.  Not later than 12 noon, San
Francisco time, on the second business day following the date the Shares are
released by the Underwriters for sale to the public, the Company shall deliver
or cause to be delivered copies of the Prospectus in such quantities and at such
places as the Representatives shall request.

Section 3.  Covenants of the Company and the Selling Stockholders.

   A.  Covenants of the Company.  The Company further covenants and agrees with
each Underwriter as follows:

       (a) Registration Statement Matters.  The Company will use its best
   efforts to cause a registration statement on Form 8-A (the "Form 8-A
   Registration Statement") as required by the Securities Exchange Act of 1934,
   as amended (the "Exchange Act"), to become effective simultaneously with the
   Registration Statement. The Company will use its best efforts to cause the
   Registration Statement to become effective or, if the procedure in Rule 430A
   of the Securities Act is followed, will prepare and timely file with the
   Commission pursuant to Rule 424(b) under the Securities Act a prospectus in a
   form approved by the Representatives containing information previously
   omitted at the time of effectiveness of the Registration Statement in
   reliance on Rule 430A of the Securities Act. The Company will not file any
   amendment to the Registration Statement or any amendment or supplement to the
   Prospectus of which the Representatives have not previously been advised and
   furnished with a copy, to which the Representatives have reasonably objected
   in writing or which is not in compliance with the Securities Act. If the
   Company elects to rely on Rule 462(b) under the Securities Act, the Company
   will file a Rule 462(b) Registration Statement with the Commission in
   compliance with Rule 462(b) under the Securities Act prior to the time
   confirmations are sent or given, as specified by Rule 462(b)(2) under the
   Securities Act, and will pay the applicable fees in accordance with Rule 111
   under the Securities Act.

                                       13
<PAGE>

      (b) Securities Act Compliance.  The Company will advise the
   Representatives promptly when (i) the Registration Statement or any post-
   effective amendment thereto becomes effective, (ii) the Company receives any
   comments from the Commission, (iii) the Commission requests any amendment of
   the Registration Statement, any amendment or supplement to the Prospectus, or
   any additional information and (iv) the Commission institutes any stop order
   suspending the effectiveness of the Registration Statement or the use of the
   Prospectus or institutes proceedings for that purpose.  The Company will use
   its best efforts to prevent the Commission from issuing any such stop order
   and, if such a stop order is issued, to cause the Commission to lift such
   stop order as soon as possible.

      (c) Blue Sky Compliance.  The Company will cooperate with the
   Representatives and Underwriters' Counsel in endeavoring to qualify the
   Shares for sale under the securities laws of such jurisdictions (both
   national and foreign) as the Representatives may reasonably have designated
   in writing and will make such applications, file such documents and furnish
   such information as may be reasonably required for that purpose, provided the
   Company shall not be required to qualify as a foreign corporation or to file
   a general consent to service of process in any jurisdiction where it is not
   now so qualified or required to file such a consent.  The Company will, from
   time to time, prepare and file such statements, reports and other documents
   as are or may be required to continue such qualifications in effect for so
   long a period as the Representatives may reasonably request for distribution
   of the Shares.

      (d) Amendments and Supplements to the Prospectus and Other Securities Act
   Matters.  The Company will comply with the Securities Act, the Exchange Act
   and the rules and regulations of the Commission under the Exchange Act so as
   to permit the completion of the distribution of the Shares as contemplated by
   this Agreement and the Prospectus.  If during the period in which a
   prospectus is required by law to be delivered by an underwriter or dealer,
   any event shall occur as a result of which, in the judgment of the Company or
   in the reasonable opinion of the Representatives or Underwriters' Counsel, it
   becomes necessary to amend or supplement the Prospectus in order to make the
   statements therein, in the light of the circumstances existing at the time
   the Prospectus is delivered to a purchaser, not misleading, or, if it is
   necessary at any time to amend or supplement the Prospectus to comply with
   any law, the Company promptly will prepare and file with the Commission, and
   furnish at its own expense to the Underwriters and to dealers, an appropriate
   amendment to the Registration Statement or supplement to the Prospectus so
   that the Prospectus as so amended or supplemented will not, in the light of
   the circumstances when it is so delivered, be misleading, or so that the
   Prospectus will comply with the law.

      (e) Copies of any Amendments and Supplements to the Prospectus.  The
   Company will furnish to the Representatives, without charge, during the
   period beginning on the date hereof and ending on the later of the Second
   Closing Date or such date as in the opinion of Underwriters' Counsel the
   Prospectus is no longer required by law to be delivered in connection with
   sales by an underwriter or dealer (the "Prospectus Delivery Period"), as many
   copies of the Prospectus and any amendments and supplements thereto as the
   Representatives may request.

      (f) Insurance.  The Company will (i) obtain directors' and officers'
   liability insurance in the minimum amount of $10,000,000 that shall apply to
   the offering contemplated hereby and (ii) cause BancBoston Robertson Stephens
   Inc. to be added as an additional insured to such policy in respect of the
   offering contemplated hereby.

      (g) Notice of Subsequent Events.  If at any time during the ninety-day
   period after the Registration Statement becomes effective, any rumor,
   publication or event relating to or

                                       14
<PAGE>

   affecting the Company shall occur as a result of which in the reasonable
   judgment of the Representatives the market price of the Common Shares has
   been or is likely to be materially affected (regardless of whether such
   rumor, publication or event necessitates a supplement to or amendment of the
   Prospectus), the Company will, after written notice from the Representatives
   advising the Company to the effect set forth above, forthwith prepare,
   consult with the Representatives concerning the substance of, and disseminate
   a press release or other public statement, reasonably satisfactory to
   Representatives, responding to or commenting on such rumor, publication or
   event.

      (h) Use of Proceeds.  The Company will apply the net proceeds from the
   sale of the Shares sold by it in the manner described under the caption "Use
   of Proceeds" in the Prospectus.

      (i) Transfer Agent.  The Company will engage and maintain, at its expense,
   a registrar and transfer agent for the Common Shares.

      (j) Earnings Statement.  As soon as practicable, the Company will make
   generally available to its security holders and to the Representatives an
   earnings statement (which need not be audited) covering the twelve-month
   period ending ____________, 2000 that satisfies the provisions of Section
   11(a) of the Securities Act.

      (k) Periodic Reporting Obligations.  During the Prospectus Delivery
   Period, the Company will file with the Commission, on a timely basis, all
   reports and documents required to be filed under the Exchange Act.

      (l) Agreement Not to Offer or Sell Additional Securities.  The Company
   will not, for a period of 180 days after the date of the Prospectus, offer to
   sell, contract to sell, or otherwise sell, dispose of, loan, pledge or grant
   any rights with respect to any Common Shares, any options or warrants to
   purchase any Common Shares, or any securities convertible into or
   exchangeable for Common Shares without the prior written consent of
   BancBoston Robertson Stephens Inc., other than the sale of the Shares to be
   sold by the Company hereunder and the Company's issuance of options or Common
   Shares under the Company's Long-Term Incentive Compensation Plan and 1988
   Stock Option Plan, each as presently authorized.

      (m) Future Reports to the Representatives.  During the five-year period
   commencing on the date hereof, the Company will furnish to the
   Representatives (i) as soon as practicable after the end of each fiscal year,
   copies of its annual report containing the consolidated balance sheet of the
   Company and its subsidiaries as of the close of such fiscal year,
   consolidated statements of income, stockholders' equity and cash flows for
   the year then ended, and the opinion thereon of the Company's independent
   certified public accountants; (ii) as soon as practicable after the filing
   thereof, copies of each proxy statement, Annual Report on Form 10-K,
   Quarterly Report on Form 10-Q, Current Report on Form 8-K or other report
   filed by the Company with the Commission, the Nasdaq Stock Market, Inc. or
   any securities exchange; and (iii) as soon as practicable after mailing,
   copies of any report or communication of the Company mailed generally to
   holders of its capital stock.

   B. Covenants of the Selling Stockholders.  Each Selling Stockholder further
covenants and agrees with each Underwriter as follows:

      (a) Delivery of Form W-8 or W-9.  Such Selling Stockholder will deliver to
   the Representatives prior to the First Closing Date a properly completed and
   executed United

                                       15
<PAGE>

   States Treasury Department Form W-8 (if such Selling Stockholder is a non-
   United States person) or Form W-9 (if such Selling Stockholder is a United
   States Person).

      (b) Notification of Untrue Statements, etc.  If, at any time prior to
   the date on which the distribution of the Shares as contemplated by this
   Agreement and the Prospectus has been completed, as determined by the
   Representatives, such Selling Stockholder has knowledge of the occurrence of
   any event as a result of which the Prospectus or the Registration Statement,
   in each case as then amended or supplemented, would include an untrue
   statement of a material fact or omit to state any material fact necessary to
   make the statements therein, in light of the circumstances under which they
   were made, not misleading, such Selling Stockholder will promptly notify the
   Company and the Representatives.

Section 4.  Conditions of the Obligations of the Underwriters.

   The obligations of the several Underwriters to purchase and pay for the
Shares as provided herein on the First Closing Date and, with respect to the
Option Shares, the Second Closing Date shall be subject to the accuracy of the
respective representations and warranties on the part of the Company and the
Selling Stockholders set forth in Section 1 as of the date hereof and as of the
First Closing Date as though then made and, with respect to the Option Shares,
as of the Second Closing Date as though then made, to the timely performance by
the Company and the Selling Stockholders of their respective covenants and other
obligations hereunder, and to each of the following additional conditions:

      (a) Compliance with Registration Requirements; No Stop Order; No Objection
   from the NASD.  The Registration Statement shall have become effective prior
   to the execution of this Agreement, or at such later date as shall be
   consented to in writing by the Representatives.  No stop order suspending the
   effectiveness thereof shall have been issued and no proceedings for that
   purpose shall have been initiated or, to the knowledge of the Company, any
   Selling Shareholder or any Underwriter, threatened by the Commission.  Any
   request of the Commission for additional information (to be included in the
   Registration Statement or the Prospectus or otherwise) shall have been
   complied with to the reasonable satisfaction of Underwriters' Counsel.  The
   NASD shall have raised no objection to the fairness and reasonableness of the
   underwriting terms and arrangements.

      (b) Corporate Proceedings.  All corporate proceedings and other legal
   matters in connection with this Agreement, the form of the Registration
   Statement and the Prospectus, and the registration, authorization, issue,
   sale and delivery of the Shares shall have been reasonably satisfactory to
   Underwriters' Counsel. Such counsel shall have been furnished with such
   papers and information as they may reasonably have requested to enable them
   to pass upon the matters referred to in this Section 4.

      (c) No Material Adverse Change.  Subsequent to the execution and delivery
   of this Agreement and prior to the First Closing Date or the Second Closing
   Date, as the case may be, there shall not have been any Material Adverse
   Change from that set forth in the Registration Statement or Prospectus that
   in the sole judgment of the Representatives, is material and adverse and that
   makes it, in the sole judgment of the Representatives, impracticable or
   inadvisable to proceed with the public offering of the Shares as contemplated
   by the Prospectus.

      (d) Opinion of Counsel for the Company.  You shall have received on the
   First Closing Date or the Second Closing Date, as the case may be, an opinion
   of Worsham, Forsythe & Wooldridge, L.L.P., counsel for the Company,
   substantially in the form of Exhibit B attached hereto, dated the First
                                ---------
   Closing Date or the Second Closing Date, as the case may be,

                                       16
<PAGE>

   addressed to the Underwriters and with reproduced copies or signed
   counterparts thereof for each of the Underwriters. Counsel rendering the
   opinion contained in Exhibit B may rely as to questions of law not involving
                        ---------
   the law of the United States or Texas or the General Corporation Law of the
   State of Delaware upon opinions of local counsel, and as to questions of fact
   upon representations or certificates of officers of the Company and of
   government officials, in which case their opinion is to state that they are
   so relying and that they have no knowledge of any material misstatement or
   inaccuracy in any such opinion, representation or certificate. Copies of any
   opinion, representation or certificate so relied upon shall be delivered to
   the Representatives and to Underwriters' Counsel.

      (e) Opinion of Counsel for the Underwriters.  You shall have received on
   the First Closing Date or the Second Closing Date, as the case may be, an
   opinion of Underwriters' Counsel, substantially in the form of Exhibit C
                                                                  ---------
   hereto.  The Company shall have furnished to such counsel such documents as
   they may have requested for the purpose of enabling them to pass upon such
   matters.

      (f) Accountants' Comfort Letter.  You shall have received on the First
   Closing Date and on the Second Closing Date, as the case may be, a letter
   from Ernst & Young LLP addressed to the Underwriters, dated the First Closing
   Date or the Second Closing Date, as the case may be, confirming that they are
   independent certified public accountants with respect to the Company and the
   Subsidiaries within the meaning of the Securities Act and based upon the
   procedures described in such letter delivered to you concurrently with the
   execution of this Agreement (herein called the "Original Letter"), but
   carried out to a date not more than four business days prior to the First
   Closing Date or the Second Closing Date, as the case may be, (i) confirming,
   to the extent true, that the statements and conclusions set forth in the
   Original Letter are accurate as of the First Closing Date or the Second
   Closing Date, as the case may be, and (ii) setting forth any revisions and
   additions to the statements and conclusions set forth in the Original Letter
   that are necessary to reflect any changes in the facts described in the
   Original Letter since the date of such letter or to reflect the availability
   of more recent financial statements, data or information.  The letter shall
   not disclose any change in the condition (financial or otherwise), earnings,
   operations, business or business prospects of the Company and the
   Subsidiaries considered as one enterprise from that set forth in the
   Registration Statement or the Prospectus that, in the sole judgment of the
   Representatives, is material and adverse and that makes it, in the sole
   judgment of the Representatives, impracticable or inadvisable to proceed with
   the public offering of the Shares as contemplated by the Prospectus. The
   Original Letter from Ernst & Young LLP (i) shall be addressed to the
   Underwriters, (ii) shall be satisfactory in form and substance to the
   Representatives, (iii) shall represent, to the extent true, that they are
   independent accountants with respect to the Company within the meaning of the
   Securities Act, (iv) shall set forth their opinion with respect to their
   examination of the consolidated balance sheets of the Company as of March 31,
   1998 and 1999 and related consolidated statements of operations,
   shareholders' equity, and cash flows for the fiscal years ended March 31,
   1997, 1998 and 1999 and (v) shall address other matters agreed upon by Ernst
   & Young LLP and the Representatives. In addition, you shall have received
   from Ernst & Young LLP a letter addressed to the Company and made available
   to you for the use of the Underwriters stating that their review of the
   Company's system of internal accounting controls, to the extent they deemed
   necessary in establishing the scope of their examination of the Company's
   consolidated financial statements as of March 31, 1999, did not disclose any
   weaknesses in internal controls that they considered to be material
   weaknesses.

      (g) Officers' Certificate.  You shall have received on the First Closing
   Date or the Second Closing Date, as the case may be, a certificate of the
   Company, dated the First

                                       17
<PAGE>

   Closing Date or the Second Closing Date, as the case may be, signed by the
   President and Chief Executive Officer and the Vice President-Finance and
   Chief Financial Officer of the Company, to the effect that, and you shall be
   satisfied that:

          (i)     the representations and warranties of the Company in this
                  Agreement are true and correct, as if made on and as of the
                  First Closing Date or the Second Closing Date, as the case may
                  be, and the Company has complied with all the agreements and
                  satisfied all the conditions on its part to be performed or
                  satisfied at or prior to the First Closing Date or the Second
                  Closing Date, as the case may be;

          (ii)    no stop order suspending the effectiveness of the Registration
                  Statement has been issued and no proceedings for that purpose
                  have been instituted or are pending or threatened under the
                  Securities Act;

          (iii)   when the Registration Statement became effective and at all
                  times subsequent thereto up to the time of delivery of such
                  certificate, (A) the Registration Statement and the
                  Prospectus, and any amendments or supplements thereto,
                  contained all material information required to be included
                  therein by the Securities Act and conformed in all material
                  respects to the requirements of the Securities Act and (B) the
                  Registration Statement and the Prospectus, and any amendments
                  or supplements thereto, did not and do not include any untrue
                  statement of a material fact or omit to state a material fact
                  required to be stated therein or necessary to make the
                  statements therein not misleading;

          (iv)    since the effective date of the Registration Statement, there
                  has occurred no event required to be set forth in an amendment
                  or supplement to the Prospectus that has not been so set
                  forth; and

          (v)     subsequent to the respective dates as of which information is
                  given in the Registration Statement and Prospectus, there has
                  not been (A) any Material Adverse Change, (B) any transaction
                  that is material to the Company and the Subsidiaries
                  considered as one enterprise, except transactions entered into
                  in the ordinary course of business, (C) any obligation, direct
                  or contingent, that is material to the Company and the
                  Subsidiaries considered as one enterprise, incurred by the
                  Company or the Subsidiaries, except obligations incurred in
                  the ordinary course of business, (D) any change in the capital
                  stock or outstanding indebtedness of the Company or either of
                  the Subsidiaries that is material to the Company and the
                  Subsidiaries considered as one enterprise, (E) any dividend or
                  distribution of any kind declared, paid or made on the capital
                  stock of the Company or either of the Subsidiaries, or (F) any
                  loss or damage (whether or not insured) to the properties of
                  the Company or either of the Subsidiaries that has been
                  sustained or will have been sustained that has or will have a
                  Material Adverse Effect.

      (h) Opinion of Counsel for the Selling Stockholders.  You shall have
   received on the First Closing Date or the Second Closing Date, as the case
   may be, the opinion of Worsham, Forsythe & Wooldridge, L.L.P., counsel for
   the Selling Stockholders, substantially in the form of Exhibit D hereto,
                                                          ---------
   dated as of the First Closing Date or the Second Closing Date, as the case
   may be, addressed to the Underwriters and with reproduced copies or signed
   counterparts thereof for each of the Underwriters. In rendering such opinion,
   such counsel may rely as to questions of law not involving the law of the
   United States or Texas or the
                                       18
<PAGE>

   General Corporation Law of the State of Delaware upon opinions of local
   counsel and as to questions of fact upon representations or certificates of
   the Selling Stockholders, officers of the Selling Stockholders (when the
   Selling Stockholder is not a natural person) and governmental officials, in
   which case their opinion is to state that they are so relying and that they
   have no knowledge of any material misstatement or inaccuracy of any material
   misstatement or inaccuracy in any such opinion, representation or certificate
   so relied upon shall be delivered to the Representatives and Underwriters'
   Counsel.

      (i) Selling Stockholders' Certificate.  You shall have received on the
   First Closing Date a written certificate executed by the Attorneys-in-Fact,
   dated as of the First Closing Date, to the effect that:

          (i)  the representations, warranties and covenants of each of the
   Selling Stockholders set forth in Section 1(B) are true and correct with the
   same force and effect as though expressly made by the Selling Stockholders on
   and as of the First Closing Date; and

          (ii) each of the Selling Stockholders has complied with all the
   agreements and satisfied all the conditions on its part to be performed or
   satisfied at or prior to the First Closing Date.

      (j) Stock Listing.  The Shares shall have been approved for inclusion on
   the Nasdaq National Market, subject only to official notice of issuance.

      (k) Compliance with Prospectus Delivery Requirements.  The Company shall
   have complied with the provisions of Sections 2(g) and 3(e) with respect to
   the furnishing of Prospectuses.

      (l) Additional Documents.  On or before the First Closing Date or the
   Second Closing Date, as the case may be, the Representatives and
   Underwriters' Counsel shall have received such information, documents and
   opinions as they may reasonably require (i) for the purpose of enabling them
   to pass upon the issuance and sale of the Shares as contemplated herein or
   (ii) in order to evidence the accuracy of any of the representations and
   warranties, or the satisfaction of any of the conditions or agreements, of
   the Company or the Selling Stockholders herein contained.

   If any condition specified in this Section 4 is not satisfied when and as
required to be satisfied, this Agreement may be terminated by the
Representatives by notice to the Company and the Selling Stockholders at any
time on or prior to the First Closing Date and, with respect to the Option
Shares, at any time prior to the Second Closing Date, which termination shall be
without liability on the part of any party to any other party, except that
Sections 5, 6, 7 and 10 shall at all times be effective and shall survive such
termination.


                                       19
<PAGE>

Section 5.  Payment of Expenses.

   The Company agrees to pay all costs, fees and expenses incurred in connection
with the performance of the obligations of the Company and the Selling
Stockholders hereunder and in connection with the transactions contemplated
hereby, including (i) all expenses incident to the issuance and delivery of the
Shares (including all printing and engraving costs), (ii) all fees and expenses
of the registrar and transfer agent of the Common Shares, (iii) all issue,
transfer and other stamp taxes in connection with the issuance and sale of the
Shares to the Underwriters, (iv) all fees and expenses of the Company's counsel,
independent accountants and other advisors, (v) all costs and expenses incurred
in connection with the preparation, printing, filing, shipping and distribution
of the Registration Statement (including financial statements, exhibits,
consents and certificates of experts), each preliminary prospectus and the
Prospectus, and all amendments and supplements thereto, and this Agreement, (vi)
all filing fees, attorneys' fees and expenses incurred by the Company or the
Underwriters in connection with qualifying or registering (or obtaining
exemptions from the qualification or registration of) all or any part of the
Shares for offer and sale under the state securities or blue sky laws or the
provincial securities laws of Canada or any other country, and, if requested by
the Representatives, preparing and printing a "Blue Sky Memorandum," an
"International Blue Sky Memorandum" or any other memoranda, and any supplements
thereto, advising the Underwriters of such qualifications, registrations and
exemptions, provided that such fees of Underwriters' Counsel shall not exceed
$10,000, (vii) the filing fees incident to, and the reasonable fees and expenses
of Underwriters' Counsel in connection with, the NASD review and approval of the
Underwriters' participation in the offering and distribution of the Shares,
(viii) the fees and expenses associated with listing the Common Shares on the
Nasdaq National Market, (ix) all costs and expenses incident to the preparation
and undertaking of "road show" preparations to be made to prospective investors,
and (x) all other fees, costs and expenses referred to in Item 13 of Part II of
the Registration Statement.  Except as provided in this Section 5 or in Section
6 or 7, the Underwriters shall pay their own expenses, including the fees and
disbursements of their counsel.

   This Section 5 shall not affect or modify any separate, valid agreement
relating to the allocation of payment of expenses between the Company, on the
one hand, and the Selling Stockholders, on the other hand.

Section 6.  Reimbursement of Underwriters' Expenses.

   If this Agreement is terminated by the Representatives pursuant to Section 4,
7, 8, 9 or 15, or if the sale to the Underwriters of the Firm Shares on the
First Closing Date is not consummated because of any refusal, inability or
failure on the part of the Company or the Selling Stockholders to perform any
agreement herein or to comply with any provision hereof, the Company agrees to
reimburse the Representatives and the other Underwriters (or such Underwriters
as have terminated this Agreement with respect to themselves), severally upon
demand for all out-of-pocket expenses that shall have been reasonably incurred
by the Representatives and the other Underwriters in connection with the
proposed purchase and the offering and sale of the Shares, including fees and
disbursements of counsel, printing expenses, travel expenses, postage, facsimile
and telephone charges.

                                       20
<PAGE>

Section 7.  Indemnification and Contribution.

   (a) Indemnification of the Underwriters.

       (1) The Company agrees to indemnify and hold harmless each Underwriter,
   its officers and employees, and each person, if any, who controls any
   Underwriter within the meaning of the Securities Act and the Exchange Act
   against any loss, claim, damage, liability or expense, as incurred, to which
   such Underwriter or such controlling person may become subject, under the
   Securities Act, the Exchange Act or other federal or state statutory law or
   regulation, or at common law or otherwise (including in settlement of any
   litigation, if such settlement is effected with the written consent of the
   Company, which consent shall not be unreasonably withheld), insofar as such
   loss, claim, damage, liability or expense (or actions in respect thereof as
   contemplated below) arises out of or is based:

           (i)     upon any untrue statement or alleged untrue statement of a
                   material fact contained in the Registration Statement, or any
                   amendment thereto, including any information deemed to be a
                   part thereof pursuant to Rule 430A or Rule 434 under the
                   Securities Act, or the omission or alleged omission therefrom
                   of a material fact required to be stated therein or necessary
                   to make the statements therein not misleading;

           (ii)    upon any untrue statement or alleged untrue statement of a
                   material fact contained in any preliminary prospectus or the
                   Prospectus (or any amendment or supplement thereto), or the
                   omission or alleged omission therefrom of a material fact
                   necessary in order to make the statements therein, in the
                   light of the circumstances under which they were made, not
                   misleading;

          (iii)    in whole or in part upon any inaccuracy in the
                   representations and warranties of the Company contained
                   herein;

          (iv)     in whole or in part upon any failure of the Company to
                   perform its obligations hereunder or under law; or

          (v)      any act or failure to act or any alleged act or failure to
                   act by any Underwriter in connection with, or relating in any
                   manner to, the Shares or the offering contemplated hereby,
                   which is included as part of or referred to in any loss,
                   claim, damage, liability or action arising out of or based
                   upon any matter covered by clause (i), (ii), (iii) or (iv)
                   above, provided that the Company shall not be liable under
                   this clause (v) to the extent that a court of competent
                   jurisdiction shall have determined by a final judgment that
                   such loss, claim, damage, liability or action resulted
                   directly from any such acts or failures to act undertaken or
                   omitted to be taken by such Underwriter through its bad faith
                   or willful misconduct;

   and to reimburse each Underwriter and each such controlling person for any
   and all expenses (including the fees and disbursements of counsel chosen by
   BancBoston Robertson Stephens Inc.) as such expenses are reasonably incurred
   by such Underwriter or such controlling person in connection with
   investigating, defending, settling, compromising or paying any such loss,
   claim, damage, liability, expense or action; provided, however, that the
   foregoing indemnity agreement shall not apply to any loss, claim, damage,
   liability or expense to the extent, but only to the extent, arising out of or
   based upon any untrue statement or alleged untrue statement or omission or
   alleged omission made in reliance upon and in conformity

                                       21
<PAGE>

   with written information furnished to the Company by the Representatives
   expressly for use in the Registration Statement, any preliminary prospectus
   or the Prospectus (or any amendment or supplement thereto); and provided,
   further, that with respect to any preliminary prospectus, the foregoing
   indemnity agreement shall not inure to the benefit of any Underwriter from
   whom the person asserting any loss, claim, damage, liability or expense
   purchased Shares, or any person controlling such Underwriter, if copies of
   the Prospectus were timely delivered to the Underwriter pursuant to Section 2
   and a copy of the Prospectus (as then amended or supplemented if the Company
   shall have furnished any amendments or supplements thereto) was not sent or
   given by or on behalf of such Underwriter to such person, if required by law
   so to have been delivered, at or prior to the written confirmation of the
   sale of the Shares to such person, and if the Prospectus (as so amended or
   supplemented) would have cured the defect giving rise to such loss, claim,
   damage, liability or expense. The indemnity agreement set forth in this
   Section 7(a)(i) shall be in addition to any liabilities that the Company may
   otherwise have.

      (2) Each of the Selling Stockholders, jointly and severally, agrees to
   indemnify and hold harmless each Underwriter, its officers and employees, and
   each person, if any, who controls any Underwriter within the meaning of the
   Securities Act and the Exchange Act against any loss, claim, damage,
   liability or expense, as incurred, to which such Underwriter or such
   controlling person may become subject, under the Securities Act, the Exchange
   Act or other federal or state statutory law or regulation, or at common law
   or otherwise (including in settlement of any litigation, if such settlement
   is effected with the written consent of the Company, which consent shall not
   be unreasonably withheld), insofar as such loss, claim, damage, liability or
   expense (or actions in respect thereof as contemplated below) arises out of
   or is based:

          (i)     upon any untrue statement or alleged untrue statement of a
                  material fact contained in the Registration Statement, or any
                  amendment thereto, including any information deemed to be a
                  part thereof pursuant to Rule 430A or Rule 434 under the
                  Securities Act, or the omission or alleged omission therefrom
                  of a material fact required to be stated therein or necessary
                  to make the statements therein not misleading to the extent,
                  but only to the extent, that such untrue statement or alleged
                  untrue statement or omission or alleged omission was made in
                  reliance upon and in conformity with written information
                  furnished to the Company or such Underwriter by such Selling
                  Stockholder, directly or through such Selling Stockholder's
                  representatives, specifically for use in the preparation
                  thereof;

          (ii)    upon any untrue statement or alleged untrue statement of a
                  material fact contained in any preliminary prospectus or the
                  Prospectus (or any amendment or supplement thereto), or the
                  omission or alleged omission therefrom of a material fact
                  necessary in order to make the statements therein, in the
                  light of the circumstances under which they were made, not
                  misleading; or

          (iii)   in whole or in part upon any inaccuracy in the representations
                  and warranties of such Selling Stockholder contained herein;

          (iv)    in whole or in part upon any failure of such Selling
                  Stockholder to perform its obligations hereunder or under law;
                  or

          (v)     any act or failure to act or any alleged act or failure to act
                  by any Underwriter in connection with, or relating in any
                  manner to, the Shares or the offering

                                       22
<PAGE>

                  contemplated hereby, which is included as part of or referred
                  to in any loss, claim, damage, liability or action arising out
                  of or based upon any matter covered by clause (i), (ii), (iii)
                  or (iv) above, provided that the Selling Stockholders shall
                  not be liable under this clause (v) to the extent that a court
                  of competent jurisdiction shall have determined by a final
                  judgment that such loss, claim, damage, liability or action
                  resulted directly from any such acts or failures to act
                  undertaken or omitted to be taken by such Underwriter through
                  its bad faith or willful misconduct;

   and to reimburse each Underwriter and each such controlling person for any
   and all expenses (including the fees and disbursements of counsel chosen by
   BancBoston Robertson Stephens Inc.) as such expenses are reasonably incurred
   by such Underwriter or such controlling person in connection with
   investigating, defending, settling, compromising or paying any such loss,
   claim, damage, liability, expense or action; provided, however, that the
   foregoing indemnity agreement shall not apply to any loss, claim, damage,
   liability or expense to the extent, but only to the extent, arising out of or
   based upon any untrue statement or alleged untrue statement or omission or
   alleged omission made in reliance upon and in conformity with written
   information furnished to the Selling Stockholders by the Representatives
   expressly for use in the Registration Statement, any preliminary prospectus
   or the Prospectus (or any amendment or supplement thereto); and provided,
   further, that with respect to any preliminary prospectus, the foregoing
   indemnity agreement shall not inure to the benefit of any Underwriter from
   whom the person asserting any loss, claim, damage, liability or expense
   purchased Shares, or any person controlling such Underwriter, if copies of
   the Prospectus were timely delivered to the Underwriter pursuant to Section 2
   and a copy of the Prospectus (as then amended or supplemented if the Company
   shall have furnished any amendments or supplements thereto) was not sent or
   given by or on behalf of such Underwriter to such person, if required by law
   so to have been delivered, at or prior to the written confirmation of the
   sale of the Shares to such person, and if the Prospectus (as so amended or
   supplemented) would have cured the defect giving rise to such loss, claim,
   damage, liability or expense. The indemnity agreement set forth in this
   Section 7(a)(2) shall be in addition to any liabilities that the Selling
   Stockholders may otherwise have.

   (b) Indemnification of the Company, Its Directors and Officers and the
Selling Stockholders.  Each Underwriter agrees, severally and not jointly, to
indemnify and hold harmless the Company, each of its directors, each of its
officers who signed the Registration Statement, the Selling Stockholders and
each person, if any, who controls the Company or any Selling Stockholder within
the meaning of the Securities Act or the Exchange Act, against any loss, claim,
damage, liability or expense, as incurred, to which the Company, or any such
director, officer, Selling Stockholder or controlling person may become subject
under the Securities Act, the Exchange Act, or other federal or state statutory
law or regulation, or at common law or otherwise (including in settlement of any
litigation, if such settlement is effected with the written consent of such
Underwriter), insofar as such loss, claim, damage, liability or expense (or
actions in respect thereof as contemplated below) arises out of or is based upon
any untrue or alleged untrue statement of a material fact contained in the
Registration Statement, any preliminary prospectus or the Prospectus (or any
amendment or supplement thereto), or arises out of or is based upon the omission
or alleged omission to state therein a material fact required to be stated
therein or necessary to make the statements therein not misleading, in each case
to the extent, but only to the extent, that such untrue statement or alleged
untrue statement or omission or alleged omission was made in the Registration
Statement, any preliminary prospectus, the Prospectus (or any amendment or
supplement thereto), in reliance upon and in conformity with written information
furnished to the Company and the Selling Stockholders by the Representatives
expressly for use therein; and to reimburse the Company, or any such director,
officer, Selling Stockholder or controlling person for

                                       23
<PAGE>

any legal and other expense reasonably incurred by the Company, or any such
director, officer, Selling Stockholder or controlling person in connection with
investigating, defending, settling, compromising or paying any such loss, claim,
damage, liability, expense or action. The indemnity agreement set forth in this
Section 7(b) shall be in addition to any liabilities that the Underwriters may
otherwise have.

   (c) Information Provided by the Underwriters.  The Company and each of the
Selling Stockholders hereby acknowledge that the only information that the
Underwriters have furnished to the Company and the Selling Stockholders
expressly for use in the Registration Statement, any preliminary prospectus or
the Prospectus (or any amendment or supplement thereto) are the information set
forth in the table in the first paragraph and the statements in the second
paragraph under the caption "Underwriting" in the Prospectus.  The Underwriters
confirm that such statements are correct.

   (d) Notifications and Other Indemnification Procedures.  Promptly after
receipt by an indemnified party under this Section 7 of notice of the
commencement of any action, such indemnified party will, if a claim in respect
thereof is to be made against an indemnifying party under this Section 7, notify
the indemnifying party in writing of the commencement thereof, but the omission
so to notify the indemnifying party will not relieve it from any liability that
it may have to any indemnified party for contribution or otherwise than under
the indemnity agreement contained in this Section 7 or to the extent it is not
prejudiced as a proximate result of such failure.  In case any such action is
brought against any indemnified party and such indemnified party seeks or
intends to seek indemnity from an indemnifying party, the indemnifying party
will be entitled to participate in, and, to the extent that it shall elect,
jointly with all other indemnifying parties similarly notified, by written
notice delivered to the indemnified party promptly after receiving the aforesaid
notice from such indemnified party, to assume the defense thereof with counsel
reasonably satisfactory to such indemnified party; provided, however, if the
defendants in any such action include both the indemnified party and the
indemnifying party and the indemnified party shall have reasonably concluded
that a conflict may arise between the positions of the indemnifying party and
the indemnified party in conducting the defense of any such action or that there
may be legal defenses available to it and/or other indemnified parties that are
different from or additional to those available to the indemnifying party, the
indemnified party or parties shall have the right to select separate counsel to
assume such legal defenses and to otherwise participate in the defense of such
action on behalf of such indemnified party or parties.  Upon receipt of notice
from the indemnifying party to such indemnified party of such indemnifying
party's election so to assume the defense of such action and approval by the
indemnified party of counsel, the indemnifying party will not be liable to such
indemnified party under this Section 7 for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof unless (i) the indemnified party shall have employed separate counsel in
accordance with the proviso to the next preceding sentence (it being understood,
however, that the indemnifying party shall not be liable for the expenses of
more than one separate counsel (together with local counsel), approved by the
indemnifying party (BancBoston Robertson Stephens Inc. in the case of Sections
7(b) and 8), representing the indemnified parties who are parties to such
action), (ii) the indemnifying party shall not have employed counsel
satisfactory to the indemnified party to represent the indemnified party within
a reasonable time after notice of commencement of the action, or (iii) the
indemnifying party has authorized the employment of counsel for the indemnified
party at the expense of the indemnifying party, in each of which cases the fees
and expenses of counsel shall be at the expense of the indemnifying party.

   (e) Settlements.  The indemnifying party under this Section 7 shall not be
liable for any settlement of any proceeding effected without its written
consent, which consent shall not be unreasonably withheld, but if settled with
such consent or if there be a final judgment for the

                                       24
<PAGE>

plaintiff, the indemnifying party agrees to indemnify the indemnified party
against any loss, claim, damage, liability or expense by reason of such
settlement or judgment. Notwithstanding the foregoing sentence, if at any time
an indemnified party shall have requested an indemnifying party to reimburse the
indemnified party for fees and expenses of counsel as contemplated by Section
7(d), the indemnifying party agrees that it shall be liable for any settlement
of any proceeding effected without its written consent if (i) such settlement is
entered into more than 30 days after receipt by such indemnifying party of the
aforesaid request and (ii) such indemnifying party shall not have reimbursed the
indemnified party in accordance with such request prior to the date of such
settlement. No indemnifying party shall, without the prior written consent of
the indemnified party, effect any settlement, compromise or consent to the entry
of judgment in any pending or threatened action, suit or proceeding in respect
of which any indemnified party is or could have been a party and indemnity was
or could have been sought hereunder by such indemnified party, unless such
settlement, compromise or consent includes (i) an unconditional release of such
indemnified party from all liability on claims that are the subject matter of
such action, suit or proceeding and (ii) does not include a statement as to or
an admission of fault, culpability or a failure to act by or on behalf of any
indemnified party.

   (f) Contribution.  If the indemnification provided for in this Section 7 is
unavailable to or insufficient to hold harmless an indemnified party under
Section 7(a) or (b) in respect of any losses, claims, damages or liabilities (or
actions or proceedings in respect thereof), then each indemnifying party shall
contribute to the aggregate amount paid or payable by such indemnified party in
such proportion as is appropriate to reflect the relative benefits received by
the Company and the Selling Stockholders on the one hand and the Underwriters on
the other from the offering of the Shares.  If, however, the allocation provided
by the immediately preceding sentence is not permitted by applicable law then
each indemnifying party shall contribute to such amount paid or payable by such
indemnified party in such proportion as is appropriate to reflect not only such
relative benefits but also the relative fault of the Company and the Selling
Stockholders on the one hand and the Underwriters on the other in connection
with the statements or omissions that resulted in such losses, claims, damages
or liabilities, (or actions or proceedings in respect thereof), as well as any
other relevant equitable considerations.  The relative benefits received by the
Company and the Selling Stockholders on the one hand and the Underwriter on the
other shall be deemed to be in the same proportion as the total net proceeds
from the offering (before deducting expenses) received by the Company and the
Selling Stockholders bear to the total underwriting discounts and commissions
received by the Underwriters, in each case as set forth in the table on the
cover page of the Prospectus.  The relative fault shall be determined by
reference to, among other things, whether the untrue or alleged untrue statement
of a material fact or the omission or alleged omission to state a material fact
relates to information supplied by the Company and the Selling Stockholders on
the one hand or the Underwriters on the other and the parties' relative intent,
knowledge, access to information and opportunity to correct or prevent such
statement or omission.

       The Company, the Selling Stockholders and the Underwriters agree that it
would not be just and equitable if contributions pursuant to this Section 7(f)
were determined by pro rata allocation (even if the Underwriters were treated as
one entity for such purpose) or by any other method of allocation that does not
take account of the equitable considerations referred to above in this Section
7(f).  The amount paid or payable by an indemnified party as a result of the
losses, claims, damages or liabilities (or actions or proceedings in respect
thereof) referred to above in this Section 7(f) shall be deemed to include any
legal or other expenses reasonably incurred by such indemnified party in
connection with investigating or defending any such action or claim.
Notwithstanding the provisions of this subsection (f), (i) no Underwriter shall
be required to contribute any amount in excess of the underwriting discounts and
commissions applicable to the Shares purchased by such Underwriter and (ii) no
person guilty of fraudulent misrepresentation (within the meaning of Section
11(f) of the Securities Act) shall be entitled to contribution from any person
who was not guilty of such fraudulent misrepresentation.  The Underwriters'
obligations in

                                       25
<PAGE>

this Section 7(f) to contribute are several in proportion to their respective
underwriting obligations and not joint.

   (g) Timing of Any Payments of Indemnification.  Any losses, claims, damages,
liabilities or expenses for which an indemnified party is entitled to
indemnification or contribution under this Section 7 shall be paid by the
indemnifying party to the indemnified party as such losses, claims, damages,
liabilities or expenses are incurred, but in all cases, no later than thirty
days of invoice to the indemnifying party.

   (h) Survival.  The indemnity and contribution agreements contained in this
Section 7 and the representation and warranties of the Company set forth in this
Agreement shall remain operative and in full force and effect, regardless of (i)
any investigation made by or on behalf of any Underwriter or any person
controlling any Underwriter, the Company, its directors or officers or any
persons controlling the Company, (ii) acceptance of any Shares and payment
therefor hereunder, and (iii) any termination of this Agreement.  A successor to
any Underwriter, or to the Company, its directors or officers, or any person
controlling the Company, shall be entitled to the benefits of the indemnity,
contribution and reimbursement agreements contained in this Section 7.

   (i) Acknowledgments of Parties.  The parties to this Agreement hereby
acknowledge that they are sophisticated business persons who were represented by
counsel during the negotiations regarding the provisions hereof, including the
provisions of this Section 7, and are fully informed regarding said provisions.
They further acknowledge that the provisions of this Section 7 fairly allocate
the risks in light of the ability of the parties to investigate the Company and
its business in order to assure that adequate disclosure is made in the
Registration Statement and the Prospectus as required by the Securities Act.

Section 8.  Default of One or More of the Several Underwriters.

   If, on the First Closing Date or the Second Closing Date, as the case may be,
any one or more of the several Underwriters shall fail or refuse to purchase
Shares that it or they have agreed to purchase hereunder on such date, and the
aggregate number of Common Shares that such defaulting Underwriter or
Underwriters agreed but failed or refused to purchase does not exceed 10% of the
aggregate number of the Shares to be purchased on such date, the other
Underwriters shall be obligated, severally, in the proportions that the number
of Firm Common Shares set forth opposite their respective names on Schedule A
                                                                   ----------
bears to the aggregate number of Firm Shares set forth opposite the names of all
such non-defaulting Underwriters, or in such other proportions as may be
specified by the Representatives with the consent of the non-defaulting
Underwriters, to purchase the Shares that such defaulting Underwriter or
Underwriters agreed but failed or refused to purchase on such date. If, on the
First Closing Date or the Second Closing Date, as the case may be, any one or
more of the Underwriters shall fail or refuse to purchase Shares and the
aggregate number of Shares with respect to which such default occurs exceeds 10%
of the aggregate number of Shares to be purchased on such date, and arrangements
satisfactory to the Representatives and the Company for the purchase of such
Shares are not made within 48 hours after such default, this Agreement shall
terminate without liability of any party to any other party except that the
provisions of Sections 4 and 7 shall at all times be effective and shall survive
such termination. In any such case either the Representatives or the Company
shall have the right to postpone the First Closing Date or the Second Closing
Date, as the case may be, but in no event for longer than seven days in order
that the required changes, if any, to the Registration Statement and the
Prospectus or any other documents or arrangements may be effected.

   As used in this Agreement, the term "Underwriter" shall be deemed to include
any person substituted for a defaulting Underwriter under this Section 8.  Any
action taken under this Section 8

                                       26
<PAGE>

shall not relieve any defaulting Underwriter from liability in respect of any
default of such Underwriter under this Agreement.

Section 9.  Termination of this Agreement.

   Prior to the First Closing Date, this Agreement may be terminated by the
Representatives by notice given to the Company and the Selling Stockholders if
at any time (a) trading or quotation in any of the Company's securities shall
have been suspended or limited by the Commission or by the Nasdaq Stock Market,
or trading in securities generally on either the Nasdaq Stock Market or the New
York Stock Exchange shall have been suspended or limited, or minimum or maximum
prices shall have been generally established on any of such stock exchanges by
the Commission or the NASD; (b) a general banking moratorium shall have been
declared by any of federal, New York, Delaware or California authorities; (c)
there shall have occurred any outbreak or escalation of national or
international hostilities or any crisis or calamity, or any change in the United
States or international financial markets, or any substantial change or
development involving a prospective change in United States' or international
political, financial or economic conditions, as in the judgment of the
Representatives is material and adverse and makes it impracticable or
inadvisable to market the Common Shares in the manner and on the terms described
in the Prospectus or to enforce contracts for the sale of securities; (d) in the
judgment of the Representatives there shall have occurred any Material Adverse
Change; or (e) the Company shall have sustained a loss by strike, fire, flood,
earthquake, accident or other calamity of such character as in the judgment of
the Representatives may interfere materially with the conduct of the business
and operations of the Company regardless of whether or not such loss shall have
been insured.  Any termination pursuant to this Section 9 shall be without
liability on the part of (i) the Company or the Selling Stockholders to any
Underwriter, except that the Company and the Selling Stockholders shall be
obligated to reimburse the expenses of the Representatives and the Underwriters
pursuant to Sections 5 and 6, (ii) any Underwriter to the Company or the Selling
Stockholders, or (iii) of any party hereto to any other party except that the
provisions of Section 7 shall at all times be effective and shall survive such
termination.

Section 10.  Representations and Indemnities to Survive Delivery.

   The respective indemnities, agreements, representations, warranties and other
statements of the Company, of its officers, of the Selling Stockholders and of
the several Underwriters set forth in or made pursuant to this Agreement will
remain in full force and effect, regardless of any investigation made by or on
behalf of any Underwriter or the Company or any of its or their partners,
officers or directors or any controlling person, or the Selling Stockholders, as
the case may be, and will survive delivery of and payment for the Shares sold
hereunder and any termination of this Agreement.

Section 11.  Notices.

   All communications hereunder shall be in writing and shall be mailed, hand
delivered or telecopied and confirmed to the parties hereto as follows:

If to the Representatives:      BancBoston Robertson Stephens Inc.
                                555 California Street
                                San Francisco, California  94104
                                Facsimile:  (415) 676-2696
                                Attention:  General Counsel

                                       27
<PAGE>

If to the Company:                   NetSolve, Incorporated
                                     2331 Riata Trace Parkway
                                     Austin, Texas  78727
                                     Facsimile:  (804) 817-7884
                                     Attention:  President and Chief Executive
                                                 Officer

If to the Selling Stockholders:      Craig S. Tysdal and Kenneth C. Kieley
                                     As Attorneys-in-Fact
                                     c/o NetSolve, Incorporated
                                     12331 Riata Trace Parkway
                                     Austin, Texas  78727
                                     Facsimile:  (804) 817-7884

Any party hereto may change the address for receipt of communications by giving
written notice to the others.

Section 12.  Successors.

   This Agreement will inure to the benefit of and be binding upon the parties
hereto, including any substitute Underwriters pursuant to Section 9, and to the
benefit of the employees, officers and directors and controlling persons
referred to in Section 7, and to their respective successors, and no other
person will have any right or obligation hereunder.  The term "successors" shall
not include any purchaser of the Shares as such from any of the Underwriters
merely by reason of such purchase.

Section 13.  Partial Unenforceability.

   The invalidity or unenforceability of any Section, paragraph or provision of
this Agreement shall not affect the validity or enforceability of any other
Section, paragraph or provision hereof.  If any Section, paragraph or provision
of this Agreement is for any reason determined to be invalid or unenforceable,
there shall be deemed to be made such minor changes (and only such minor
changes) as are necessary to make it valid and enforceable.

Section 14.  Governing Law Provisions.

   (a) Governing Law.  This agreement shall be governed by and construed in
accordance with the internal laws of the State of New York applicable to
agreements made and to be performed in such state.

   (b) Consent to Jurisdiction.  Any legal suit, action or proceeding arising
out of or based upon this Agreement or the transactions contemplated hereby
("Related Proceedings") may be instituted in the federal courts of the United
States of America located in the City and County of San Francisco or the courts
of the State of California in each case located in the City and County of San
Francisco (collectively, the "Specified Courts"), and each party irrevocably
submits to the exclusive jurisdiction (except for proceedings instituted in
regard to the enforcement of a judgment of any such court (a "Related
Judgment"), as to which such jurisdiction is non-exclusive) of such courts in
any such suit, action or proceeding.  Service of any process, summons, notice or
document by mail to such party's address set forth above shall be effective
service of process for any suit, action or other proceeding brought in any such
court.  The parties irrevocably and unconditionally waive any objection to the
laying of venue of any suit, action or other proceeding in the Specified Courts
and irrevocably and unconditionally waive and agree not to plead or claim in any
such court that any such suit, action or other proceeding brought in any such
court has been brought in an

                                       28
<PAGE>

inconvenient forum. Each party not located in the United States irrevocably
appoints CT Corporation System, which currently maintains a San Francisco office
at 49 Stevenson Street, San Francisco, California 94105, United States of
America, as its agent to receive service of process or other legal summons for
purposes of any such suit, action or proceeding that may be instituted in any
state or federal court in the City and County of San Francisco.

Section 15.  Failure of One or More Selling Stockholders to Sell and Deliver
             Shares.

   If one or more of the Selling Stockholders shall fail to sell and deliver to
the Underwriters the Firm Shares to be sold and delivered by such Selling
Stockholders at the First Closing Date pursuant to this Agreement, then the
Underwriters may at their option, by written notice from the Representatives to
the Company and the Selling Stockholders, either (a) terminate this Agreement
without any liability on the part of any Underwriter or, except as provided in
Sections 5, 6 and 7, the Company or the Selling Stockholders, (b) purchase the
Shares that the Company and other Selling Stockholders have agreed to sell and
deliver in accordance with the terms hereof or (c) postpone the First Closing
Date, but in no event for longer than seven days in order that the required
changes, if any, to the Registration Statement and the Prospectus or any other
documents or arrangements may be effected.

Section 16.  General Provisions.

   This Agreement constitutes the entire agreement of the parties to this
Agreement and supersedes all prior written or oral and all contemporaneous oral
agreements, understandings and negotiations with respect to the subject matter
hereof.  This Agreement may be executed in two or more counterparts, each one of
which shall be an original, with the same effect as if the signatures thereto
and hereto were upon the same instrument.  This Agreement may not be amended or
modified unless in writing by all of the parties hereto, and no condition herein
(express or implied) may be waived unless waived in writing by each party whom
the condition is meant to benefit.  All references to Sections, Schedules and
Exhibits shall be deemed references to such parts of this Agreement, except as
otherwise provided.  The Table of Contents and the Section headings herein are
for the convenience of the parties only and shall not affect the construction or
interpretation of this Agreement.  The word "including" as used herein shall not
be construed so as to exclude any other thing not referred to or described.

                            *          *          *

                                       29
<PAGE>

   If the foregoing is in accordance with your understanding of our agreement,
please sign and return to the Company and the Attorneys-in-Fact the enclosed
copies hereof, whereupon this instrument, along with all counterparts hereof,
shall become a binding agreement in accordance with its terms.

                                        Very truly yours,

                                        NetSolve, Incorporated


                                        By
                                           -------------------------------------
                                           President and Chief Executive Officer

                                        Selling Stockholders


                                        By
                                           -------------------------------------
                                           As Attorney-in-Fact for the Selling
                                           Stockholders named in Schedule B
                                                                 ----------
                                           hereto

The foregoing Underwriting Agreement
is hereby confirmed and accepted by
the Representatives as of the date
first above written:

BancBoston Robertson Stephens Inc.
Thomas Weisel Partners LLC

On their behalf and on behalf of each
of the several Underwriters named in
Schedule A hereto
- ----------

By BancBoston Robertson Stephens Inc.


By
   ----------------------------------
   Authorized Signatory

                                       30
<PAGE>

                                  SCHEDULE A

                                                                     Number of
                                                                    Firm Shares
                                                                       to be
Underwriters                                                         Purchased
- ------------                                                        -----------

BancBoston Robertson Stephens Inc...............................
Thomas Weisel Partners LLC......................................



                                                                    -----------
     Total......................................................      3,700,000
                                                                    ===========
<PAGE>

                                  SCHEDULE B

                                                                    Number of
                                                                   Firm Shares
Selling Stockholder                                                 to be Sold
- -------------------                                                ------------

Otis H. Brinkley.................................................       120,000
Robert J. Karasch................................................         8,000
Stephen H. Kelley................................................        26,000
Robert J. Lynch..................................................         2,000
John W. Merritt..................................................         4,476
Sequoia XX.......................................................            41
Sequoia Capital V................................................           922
Sequoia Technology Partners V....................................            61
Darren Spohn.....................................................         8,500
                                                                   ------------
     Total.......................................................       170,000
                                                                   ============
<PAGE>

                                  SCHEDULE C


               Name of Stockholder Delivering Lock-up Agreement
               ------------------------------------------------
<PAGE>

                                   EXHIBIT A

                               Lock-Up Agreement

BancBoston Robertson Stephens Inc.
 As Lead Representative of the several Underwriters
555 California Street, Suite 2600
San Francisco, California  94104

Ladies and Gentlemen:


   The undersigned understands that you, as lead representative of the several
underwriters (the "Underwriters"), propose to enter into an Underwriting
Agreement (the "Underwriting Agreement") with NetSolve, Inc. (the "Company") and
certain selling stockholders providing for the initial public offering (the
"Public Offering") by the Underwriters, including yourselves, of the Company's
common stock, $.01 par value (the "Common Stock"), pursuant to a registration
statement on Form S-1 to be filed with the Securities and Exchange Commission.
This letter agreement shall terminate and be of no further force and effect upon
a decision by BancBoston Robertson Stephens Inc. or the Company not to proceed
with the Public Offering.

   In consideration of the Underwriters' agreement to purchase and make the
Public Offering of the Common Stock, and for other good and valuable
consideration, the receipt of which is hereby acknowledged, the undersigned
hereby agrees that the undersigned will not, for a period commencing on the date
hereof and continuing thereafter until 180 days after the date of the final
prospectus for the Public Offering (the "Lock-Up Period"), offer to sell,
contract to sell, or otherwise sell, dispose of, loan, pledge or grant any
rights with respect to (each a "Disposition") any shares of Common Stock, any
options or warrants to purchase any shares of Common Stock, or any securities
convertible into or exchangeable for shares of Common Stock (collectively,
"Securities") now owned or hereafter acquired directly by the undersigned or
with respect to which the undersigned has or hereafter acquires the power of
disposition, otherwise than (a) as a bona fide gift or a distribution to limited
partners, members or shareholders of the undersigned, provided that the donees
or distributees thereof (as the case may be) agree in writing to be bound by the
terms of this Lock-Up Agreement, or (b) with the prior written consent of
BancBoston Robertson Stephens Inc.  The foregoing restriction is expressly
agreed to preclude the holder of the Securities from engaging in any hedging or
other transaction that is designed to or reasonably expected to lead to or
result in a Disposition of Securities during the Lock-Up Period, even if such
Securities would be disposed of by someone other than the undersigned.  Such
prohibited hedging or other transactions include, without limitation, any short
sale (whether or not against the box) or any purchase, sale or grant of any
right (including, without limitation, any put or call option) with respect to
any Securities or with respect to any security (other than a broad-based market
basket or index) that includes, relates to or derives any significant part of
its value from the Securities.  Notwithstanding the foregoing, this Lock-Up
Agreement does not prohibit (i) the sale of shares of Common Stock by the
undersigned to the Underwriters in the Public Offering or (ii) resales of shares
of Common Stock acquired by the undersigned in the Public Offering or in
subsequent open-market purchases.  The undersigned hereby agrees and consents to
the entry of stop transfer instructions with the Company's transfer agent
against the transfer of the Securities held by the undersigned except in
compliance with this Lock-Up Agreement.

Date:                       , 1999


                                      A-1
<PAGE>

                                   EXHIBIT B

        Matters to be Covered in the Opinion of Counsel for the Company

   (i)     The Company has been duly incorporated and is validly existing as a
corporation in good standing under the laws of the State of Delaware.

   (ii)    The Company has all requisite corporate power and authority to own,
lease and operate its properties and to conduct its business as described in the
Prospectus.

   (iii)   The Company is duly qualified to do business as a foreign corporation
and is in good standing in each of the jurisdictions named therein.  To such
counsel's knowledge, the Company does not own or control, directly or
indirectly, any corporation, association or other entity other than the
Subsidiaries.

   (iv)    The authorized, issued and outstanding capital stock of the Company
is as set forth in the Prospectus under the caption "Capitalization" as of the
dates stated therein. The issued and outstanding shares of capital stock of the
Company, including the Firm Shares to be sold by the Selling Stockholders, have
been duly and validly issued and are fully paid and nonassessable and, to such
counsel's knowledge, will not have been issued in violation of or subject to any
preemptive right, co-sale right, registration right, right of first refusal or
other similar right.

   (vi)    The Firm Shares or the Option Shares, as the case may be, to be
issued by the Company pursuant to the terms of this Agreement have been duly
authorized and, upon issuance and delivery against payment therefor in
accordance with the terms hereof, will be duly and validly issued and fully paid
and nonassessable, and will not have been issued in violation of or subject to
any preemptive right, co-sale right, registration right, right of first refusal
or other similar right.

   (vii)   The Company has the corporate power and authority to enter into this
Agreement and to issue, sell and deliver to the Underwriters the Shares to be
issued and sold by the Company hereunder.

   (viii)  This Agreement has been duly authorized by all necessary corporate
action on the part of the Company and has been duly executed and delivered by
the Company.

   (ix)    The Registration Statement has become effective under the Securities
Act.  To such counsel's knowledge, no stop order suspending the effectiveness of
the Registration Statement has been issued and no proceedings for that purpose
have been instituted or are pending or threatened under the Securities Act.

   (x)     The Form 8-A Registration Statement complied as to form in all
material respects with the requirements of the Exchange Act. The Form 8-A
Registration Statement has become effective under the Exchange Act. The Firm
Shares or the Option Shares, as the case maybe, have been validly registered
under the Exchange Act and the applicable rules and regulations of the
Commission thereunder.

   (xi)    The Registration Statement, the Prospectus, and each amendment or
supplement to the Registration Statement or the Prospectus (other than in each
case the financial statements and financial data derived therefrom, as to which
such counsel need express no opinion), as of the effective date of the
Registration Statement, complied as to form in all material respects with the
requirements of the Securities Act.

   (xii)   The information in the Prospectus under the caption "Description of
Capital Stock," to the extent that it constitutes matters of law or legal
conclusions, has been reviewed by such counsel


                                      B-2
<PAGE>

and is a fair summary of such matters and conclusions in all material respects.
The form of certificates evidencing the Common Shares and filed as an exhibit to
the Registration Statement complies with Delaware law.

   (xiii)  The description in the Registration Statement and the Prospectus of
the charter and bylaws of the Company and of statutes are accurate and fairly
present the information required to be presented by the Securities Act in all
material respects.

   (xiv)   To such counsel's knowledge, there are no agreements, contracts,
leases or documents to which the Company is a party of a character required to
be described or referred to in the Registration Statement or Prospectus or to be
filed as an exhibit to the Registration Statement that are not described or
referred to therein or filed as required.

   (xv)    The performance of this Agreement and the consummation of the
transactions herein contemplated (other than performance of the Company's
indemnification obligations hereunder, as to which no opinion need be expressed)
will not (a) result in any violation of the Company's charter or bylaws or (b)
to such counsel's knowledge, result in a material breach or violation of any of
the terms and provisions of, or constitute a default under, any agreement or
instrument filed as an exhibit to the Registration Statement, any applicable
statute, rule or regulation known to such counsel or, to such counsel's
knowledge, any order, writ or decree of any court, government or governmental
agency or body having jurisdiction over the Company or either of the
Subsidiaries, or over any of their properties or operations.

   (xvi)   No consent, approval, authorization or order of or qualification with
any court, government or governmental agency or body having jurisdiction over
the Company or either of the Subsidiaries, or over any of their properties or
operations is necessary in connection with the consummation by the Company of
the transactions herein contemplated, except (i) such as have been obtained
under the Securities Act, (ii) such as may be required under state or other
securities or Blue Sky laws in connection with the purchase and the distribution
of the Shares by the Underwriters, (iii) such as may be required by the NASD and
(iv) such as may be required under the federal or provincial laws of Canada.

   (xvii)  To such counsel's knowledge, there are no legal or governmental
proceedings pending or threatened against the Company or either of the
Subsidiaries of a character required to be disclosed in the Registration
Statement or the Prospectus by the Securities Act, other than those described
therein.

   (xviii) To such counsel's knowledge, neither the Company nor either of the
Subsidiaries is presently (a) in material violation of its respective charter or
bylaws, or (b) in material breach of any applicable statute, rule or regulation
known to such counsel or, to such counsel's knowledge, any order, writ or decree
of any court or governmental agency or body having jurisdiction over the Company
or either of the Subsidiaries, or over any of their properties or operations;
and

   (xix)   To such counsel's knowledge, except as set forth in the Registration
Statement and Prospectus, no holders of Common Shares or other securities of the
Company have registration rights with respect to securities of the Company and,
except as set forth in the Registration Statement and Prospectus, all holders of
securities of the Company having rights known to such counsel to registration of
such shares of Common Shares or other securities, because of the filing of the
Registration Statement by the Company have, with respect to the offering
contemplated thereby, waived such rights or such rights have expired by reason
of lapse of time following notification of the Company's intent to file the
Registration Statement or have included securities in the Registration Statement
pursuant to the exercise of and in full satisfaction of such rights.


                                      B-3
<PAGE>

   (xx)  The Company is not and, after giving effect to the offering and the
sale of the Shares and the application of the proceeds thereof as described in
the Prospectus, will not be, an "investment company" as such term is defined in
the Investment Company Act of 1940, as amended.

   (xxi) To such counsel's knowledge, the Company owns or possesses sufficient
trademarks, trade names, patent rights, copyrights, licenses, approvals, trade
secrets and other similar rights (collectively, "Intellectual Property Rights")
reasonably necessary to conduct their business as now conducted; and the
expected expiration of any such Intellectual Property Rights would not result in
a Material Adverse Effect.  The Company has not received any notice of
infringement or conflict with asserted Intellectual Property Rights of others,
which infringement or conflict, if the subject of an unfavorable decision, would
result in a Material Adverse Effect.  To such counsel's knowledge, the Company's
discoveries, inventions, products, or processes referred to in the Registration
Statement or Prospectus do not infringe or conflict with any right or patent
that is the subject of a patent application known to the Company.

   In addition, such counsel shall state that such counsel has participated in
conferences with officials and other representatives of the Company, the
Representatives, Underwriters' Counsel and the independent certified public
accountants of the Company, at which such conferences the contents of the
Registration Statement and Prospectus and related matters were discussed, and
although they have not verified the accuracy or completeness of the statements
contained in the Registration Statement or the Prospectus, nothing has come to
the attention of such counsel that leads them to believe that, at the time the
Registration Statement became effective and at all times subsequent thereto up
to and on the First Closing Date or Second Closing Date, as the case may be, the
Registration Statement and any amendment or supplement thereto (other than the
financial statements including financial and statistical information derived
therefrom, as to which such counsel need express no comment) contained any
untrue statement of a material fact or omitted to state a material fact required
to be stated therein or necessary to make the statements therein not misleading,
or at the First Closing Date or the Second Closing Date, as the case may be, the
Registration Statement, the Prospectus and any amendment or supplement thereto
(except as aforesaid) contained any untrue statement of a material fact or
omitted to state a material fact necessary to make the statements therein, in
the light of the circumstances under which they were made, not misleading.


                                      B-4
<PAGE>

                                   EXHIBIT C

         Matters to be Covered in the Opinion of Underwriters' Counsel

   (i)    The Company is validly existing as a corporation in good standing
under the General Corporation Law of the State of Delaware.

   (ii)   The execution and delivery of the Underwriting Agreement have been
duly authorized by all necessary corporate action of the Company, and the
Underwriting Agreement has been duly executed and delivered by the Company.

   (iii)  The Shares to be issued be the Company have been duly authorized by
all necessary corporate action of the Company.  When those Shares are issued and
delivered in accordance with the terms of the Underwriting Agreement, they will
be validly issued, fully paid and non-assessable.

   (iv)   To our knowledge, the Registration Statement has become effective
under the Securities Act, no order suspending the effectiveness of the
Registration Statement has been issued by the Commission and no proceeding for
that purpose has been instituted or threatened by the Commission.

   (v)    To our knowledge, the Form 8-A Registration Statement has become
effective under the Exchange Act, no order suspending the effectiveness of the
Form 8-A Registration Statement has been issued by the Commission and no
proceeding for that purpose has been instituted or threatened by the Commission.

   Such counsel shall state that such counsel has reviewed the opinions
addressed to the Representatives from Worsham, Forsythe & Wooldridge, LLP, each
dated the date hereof, and furnished to you in accordance with the provisions of
the Underwriting Agreement.  Such opinions appear on their face to be
appropriately responsive to the requirements of the Underwriting Agreement.

   In addition, such counsel shall state that such counsel has participated in
conferences with officials and other representatives of the Company, the
Company's counsel, the Representatives and the independent certified public
accountants of the Company, at which such conferences the contents of the
Registration Statement and Prospectus and related matters were discussed, and
although they have not verified the accuracy or completeness of the statements
contained in the Registration Statement or the Prospectus:

          (a) The Registration Statement (except the financial statements and
   other financial and statistical data included therein, as to which such
   counsel need express no view), at the time it became effective, and the
   Prospectus (except as aforesaid), as of its date, appeared on their face to
   be appropriately responsive in all material respects to the requirements of
   the Securities Act.

          (b) No information has come to the attention of such counsel that
   causes such counsel to believe that the Registration Statement (except the
   financial statements and other financial and statistical data included
   therein, as to which such counsel need express no view), at the time it
   became effective, contained an untrue statement of a material fact or omitted
   to state a material fact required to be stated therein or necessary to make
   the statements therein not misleading.

          (c) No information has come to the attention of such counsel that
   causes such counsel to believe that the Prospectus (except the financial
   statements and other financial and statistical data included therein, as to
   which such counsel need express no

                                      C-1
<PAGE>

   view), as of its date or the date of such opinion, contained or contains an
   untrue statement of a material fact or omitted or omits to state a material
   fact necessary in order to make the statements therein, in the light of the
   circumstances under which they were made, not misleading.

          (d) The Form 8-A Registration Statement, at the time it became
   effective, appeared on its face to be appropriately responsive in all
   material respects to the requirements of the Exchange Act.


                                      C-2
<PAGE>

                                   EXHIBIT D

  Matters to be Covered in the Opinion of Counsel for the Selling Stockholders

   (i)    The Underwriting Agreement has been duly authorized, executed and
delivered by or on behalf of, and is a valid and binding agreement of, such
Selling Stockholder, enforceable in accordance with its terms, except as rights
to indemnification thereunder may be limited by applicable law and except as the
enforcement thereof may be limited by bankruptcy, insolvency, reorganization,
moratorium or other laws relating to or affecting creditors' rights generally or
by general equitable principles.

   (ii)   The execution and delivery by such Selling Stockholder of, and the
performance by such Selling Stockholder of its obligations under, the
Underwriting Agreement and its Custody Agreement and its Power of Attorney will
not contravene or conflict with, result in a breach of, or constitute a default
under, the charter or by-laws, partnership agreement, trust agreement or other
organization documents, as the case may be, of such Selling Stockholder, or, to
the knowledge of such counsel, violate, result in a breach of or constitute a
default under the terms of any other agreement or instrument to which such
Selling Stockholder is a party or by which it is bound, or any judgement, order
or decree applicable to such Selling Stockholder of any court, regulatory body,
administrative agency, governmental body or arbitrator having jurisdiction over
such Selling Stockholder.

   (iii)  Such Selling Stockholder has good and valid title to all of the Common
Shares that may be sold by such Selling Stockholder under the Underwriting
Agreement and has the legal right and power, and all authorization and approvals
required under the charter or by-laws, partnership agreement, trust agreement or
other organizational documents, as the case may be, to enter into the
Underwriting Agreement and its Custody Agreement and its Power of Attorney, to
sell, transfer and deliver all of the Common Shares that may be sold by such
Selling Stockholder under the Underwriting Agreement and to comply with its
other obligations under the Underwriting Agreement, its Custody Agreement and
its Power of Attorney.

   (iv)   Each of the Custody Agreement and Power of Attorney of such Selling
Stockholder has been duly authorized, executed and delivered by such Selling
Stockholder and is a valid and binding agreement of such Selling Stockholder,
enforceable in accordance with its terms, except as the enforcement thereof may
be limited by bankruptcy, insolvency, reorganization, moratorium or other laws
relating to or affecting creditors' rights generally or by general equitable
principles.

   (v)    Assuming that the Underwriters purchase the Shares that are sold by
such Selling Stockholder pursuant to the Underwriting Agreement for value, in
good faith and without notice of any adverse claims, the delivery of such Shares
pursuant to the Underwriting Agreement will pass good and valid title to such
Shares, free and clear of any security interest, mortgage, pledge, lieu
encumbrance or other claim.

   (vi)   To the knowledge of such counsel, no consent, approval, authorization
or other order of, or registration or filing with, any court or governmental
authority or agency, is required for the consummation by such Selling
Stockholder of the transactions contemplated in the Underwriting Agreement,
except as required under the Securities Act, applicable state securities or blue
sky laws, and from the NASD.


                                      D-1

<PAGE>

                                                                     EXHIBIT 5.1

                    WORSHAM, FORSYTHE & WOOLDRIDGE, L.L.P.
                                 Energy Plaza
                         1601 Bryan Street, 30th Floor
                              Dallas, Texas 75201


                          Telephone:  (214) 979-3000
                          Facsimile:  (214) 880-0011



                                August 30, 1999




NetSolve, Incorporated
12331 Riata Trace Parkway
Austin, Texas 78727

Ladies and Gentlemen:

     Referring to the proposed issuance and sale by NetSolve, Incorporated (the
"Company") of up to 3,530,000 shares of its Common Stock, par value $0.01 per
share (the "Stock"), as contemplated in the Registration Statement on Form S-1,
Reg. 333-65691 filed by the Company with the Securities and Exchange Commission
(the "Commission") under the Securities Act of 1933 on October 15, 1998, as
amended by Amendment No. 1 thereto, on July 26, 1999, and as amended by
Amendment No. 2 thereto, filed with the Commission on or about the date hereof,
we are of the opinion that:

     1.   The Company is a corporation validly organized and existing under the
          laws of the State of Delaware.

     2.   All requisite action necessary to make the Stock validly issued, fully
          paid and nonassessable shall have been taken when:

          a.   The Company's Board of Directors (or a Committee thereof pursuant
               to express authority conferred on it by the Board of Directors)
               shall have adopted appropriate resolutions approving and
               authorizing the issuance and sale of the Stock and other action
               necessary to the consummation of the proposed issuance and sale
               thereof; and

          b.   The Stock shall have been issued and delivered for the
               consideration contemplated in the aforementioned Registration
               Statement.

     We hereby consent to the use of our name under the heading "Legal Matters"
in such Registration Statement and the filing of this opinion with the
Commission as an exhibit thereto.

                                    Very truly yours,

                                    WORSHAM, FORSYTHE
                                        & WOOLDRIDGE, L.L.P.


                                    By:        /s/ L. Scott Austin
                                        ----------------------------------------
                                                            a Partner

<PAGE>

                                                                    EXHIBIT 23.1

              CONSENT OF ERNST & YOUNG LLP, INDEPENDENT AUDITORS

        We consent to the reference to our firm under the captions "Selected
Consolidated Financial Data" and "Experts" and to the use of our report dated
April 29, 1999, in Amendment No. 2 to the Registration Statement (Form S-1 No.
333-65691) and related Prospectus of NetSolve, Incorporated for the registration
of its common stock.



                                            /s/ Ernst & Young LLP

Austin, Texas
August 30, 1999

<TABLE> <S> <C>

<PAGE>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM AUDITED
MARCH 31, 1999 FINANCIAL STATEMENTS AND THE UNAUDITED 3 MONTHS ENDED JUNE 30,
1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1999             MAR-31-2000
<PERIOD-START>                             APR-01-1998             APR-01-1999
<PERIOD-END>                               MAR-31-1999             JUN-30-1999
<CASH>                                           2,764                   6,582
<SECURITIES>                                     2,000                       0
<RECEIVABLES>                                    2,849                   3,701
<ALLOWANCES>                                       227                     260
<INVENTORY>                                        279                     600
<CURRENT-ASSETS>                                 1,267                   1,492
<PP&E>                                           6,818                   7,492
<DEPRECIATION>                                   3,571                   3,922
<TOTAL-ASSETS>                                  14,936                  17,238
<CURRENT-LIABILITIES>                            4,292                   6,029
<BONDS>                                              0                       0
                           44,146                  44,776
                                          0                       0
<COMMON>                                            33                      35
<OTHER-SE>                                      34,562                  34,365
<TOTAL-LIABILITY-AND-EQUITY>                    14,936                  17,238
<SALES>                                         26,716                   9,076
<TOTAL-REVENUES>                                26,716                   9,076
<CGS>                                           18,923                   6,208
<TOTAL-COSTS>                                   18,923                   6,208
<OTHER-EXPENSES>                                 7,013                   2,149
<LOSS-PROVISION>                                     0                       0
<INTEREST-EXPENSE>                                 254                      37
<INCOME-PRETAX>                                    873                     765
<INCOME-TAX>                                        19                      15
<INCOME-CONTINUING>                                854                     750
<DISCONTINUED>                                      98                       0
<EXTRAORDINARY>                                      0                       0
<CHANGES>                                            0                       0
<NET-INCOME>                                       952                     750
<EPS-BASIC>                                    (0.48)                   0.04
<EPS-DILUTED>                                    (0.48)                   0.02


</TABLE>


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