NETWORK COMPUTING DEVICES INC
10-K405, 1997-03-31
COMPUTER TERMINALS
Previous: SAGA COMMUNICATIONS INC, 10-K/A, 1997-03-31
Next: LIGAND PHARMACEUTICALS INC, 10-K, 1997-03-31




<PAGE>

                                    UNITED STATES
                          SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C. 20549

                                           
                                      FORM 10-K


    [ X ]     Annual Report Pursuant to Section 13 or 15(d) of the Securities
              Exchange Act of 1934 for the fiscal year ended DECEMBER 31, 1996

    [    ]    Transition Report Pursuant to Section 13 or 15(d) of the
              Securities Exchange Act of 1934 for the transition period from
              ____________ to ____________

                            Commission File Number 0-20124

                           NETWORK COMPUTING DEVICES, INC.
                (Exact name of registrant as specified in its charter)

                       CALIFORNIA                      77-0177255
           (State or other jurisdiction of           (I.R.S. Employer
            incorporation or organization)          Identification No.)

             350 NORTH BERNARDO AVENUE, MOUNTAIN VIEW, CALIFORNIA  94043
           (Address of  principal executive offices)            (Zip Code)

                                    (415) 694-0650
                 (Registrant's telephone number, including area code)

              Securities registered pursuant to 12(b) of the Act:  None

                 Securities registered pursuant to 12(g) of the Act:

                              COMMON STOCK, NO PAR VALUE
                                   (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports) and (2) has been subject to 
such filing requirements for the past 90 days.

                              Yes [ X ]        No [   ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 
405 of Regulation S-K is not contained herein, and will not be contained, to 
the best of registrant's knowledge, in definitive proxy or information 
statements incorporated by reference in Part III of this form 10-K or any 
amendment to this form 10-K.   [ X ]

The aggregate market value of the voting stock held by non-affiliates of the 
registrant, based upon the closing sale price of the Common Stock on February 
28, 1997, as reported on the NASDAQ National Market System, was approximately 
$215,342,075. Shares of Common Stock held by each officer, director and 
holder of 5% or more of the outstanding Common Stock have been excluded in 
that such persons may be deemed to be affiliates. This determination of 
affiliate status is not necessarily a conclusive determination for other 
purposes.

As of February 28, 1997, 17,090,820 shares of the registrant's Common Stock 
were outstanding.

                         DOCUMENTS INCORPORATED BY REFERENCE
                                           
Portions of the Proxy Statement for the Annual Meeting of Shareholders of 
Network Computing Devices, Inc. (the "Proxy Statement") scheduled to be held 
on May 28, 1997, are incorporated by reference in Part III of this Report on 
Form 10-K.

<PAGE>

                             NETWORK COMPUTING DEVICES, INC.

                                        PART I

THIS REPORT INCLUDES A NUMBER OF FORWARD-LOOKING STATEMENTS WHICH REFLECT THE 
COMPANY'S CURRENT VIEWS WITH RESPECT TO FUTURE EVENTS AND FINANCIAL 
PERFORMANCE. THESE FORWARD-LOOKING STATEMENTS ARE SUBJECT TO CERTAIN RISKS 
AND UNCERTAINTIES, INCLUDING THOSE DISCUSSED IN "ITEM 7. MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- 
FUTURE PERFORMANCE AND RISK FACTORS" AND ELSEWHERE IN THIS REPORT, THAT COULD 
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM HISTORICAL RESULTS OR THOSE 
CURRENTLY ANTICIPATED.  IN THIS REPORT, THE WORDS "ANTICIPATES," "BELIEVES," 
"EXPECTS," "INTENDS," "FUTURE" AND SIMILAR EXPRESSIONS IDENTIFY 
FORWARD-LOOKING STATEMENTS.  READERS ARE CAUTIONED NOT TO PLACE UNDUE 
RELIANCE ON THESE FORWARD-LOOKING STATEMENTS, WHICH SPEAK ONLY AS OF THE DATE 
HEREOF. 

ITEM 1.  BUSINESS.

GENERAL

The Company provides network computer hardware and software that delivers 
high-performance, easy-to-manage, simultaneous access to any application on 
an enterprise network from any desktop.  The Company's product lines include 
the EXPLORA and HMX families of Universal Network Computers, WINCENTER 
PRO-TM- multi-user WINDOWS NT-Registered Trademark- application server 
software, and PC-XWARE-Registered Trademark- network computer software for 
PCs.  The Company's network computing products provide businesses and other 
enterprises with an open systems approach to network computing based on the 
Company's Network Computing Architecture ("NCA"). The Company's network 
computers offer graphical multiwindow interfaces for users in various 
operating system environments using industry-standard communication 
protocols.  They provide a cost-effective, high-performance alternative to 
networked workstations and personal computers and offer significant 
performance advantages over "dumb" terminals used in traditional mainframe or 
minicomputer-based systems, particularly with respect to windowing and 
graphics capabilities.  Since introducing its first product in 1989, the 
Company has shipped over 300,000 network computers to approximately 6,000 
customers worldwide.  With the recent introduction of the Company's WINCENTER 
PRO Windows application server software and new, lower-priced network 
computers, the Company now offers network computing systems that provide 
users access to a broad range of applications and services, including 
Microsoft Windows applications. The Company also develops and markets 
information access software, including its line of PC connectivity products 
which interconnect PCs and integrate PCs into networking.

Network Computing Devices, Inc. was incorporated in California in February 
1988. Unless the context otherwise requires, the terms "the Company" and 
"NCD" refer to Network Computing Devices, Inc. and its consolidated 
subsidiaries.

INDUSTRY BACKGROUND

NETWORK COMPUTING SYSTEMS  

Computing environments made a pendulum-like swing from the highly centralized 
mainframe and minicomputer systems of the 1970s to the fully distributed 
personal computer- and workstation-based systems of the 1980s.  While the 
earlier approach benefited from centralized system administration and 
security, users had to compete for under-powered, centralized processors on a 
timesharing basis, using low-performance, character-based "dumb" terminals.

During the 1980s, microprocessor-based systems improved in price and 
performance, and graphical user interfaces ("GUIs") with easy-to-use windows, 
menus and icons became widely available.  User groups within large 
organizations began implementing their own solutions, using personal 
computers and workstations on the desktop to give each individual user a 
dedicated computing resource.  The need to interconnect these computing 
resources led to the development of local area networks ("LANs"), which 
resulted in processing, data and applications being spread across many 
desktops.  This approach brought with it new problems: the high cost of 
installing, maintaining and upgrading a computer on every desktop; 

                                       1
<PAGE>

                             NETWORK COMPUTING DEVICES, INC.

under-utilization of individual computing resources; and complex system 
management requiring large MIS staffs.

As the 1990s approached, a new computing environment evolved:  "network 
computing" combines the cost-effectiveness, manageability and security of the 
original centralized model with the performance, GUIs and network 
accessibility of the later distributed model.

The key technology behind the original development of the network computing 
approach was the X Window System, or X, a graphical windowing system.  X 
software runs over a TCP/IP (Transmission Control Protocol/Internet Protocol) 
network that allows full use of network computing resources.  Unlike 
operating systems designed for stand-alone personal computers, X is an open 
system, not tied to any particular hardware or operating system, allowing the 
development of applications that can run on multi-vendor products on a common 
network.  This multi-vendor capability is possible because the X architecture 
separates windowing into two distinct parts: the graphical display function 
on the user's desk; and the computing function, which executes the 
applications, at shared "compute servers" (personal computers, workstations, 
or larger computers) anywhere on the network.  This model, which the Company 
refers to as NCA, addresses both the individual's need for an advanced GUI 
and the organization's need for reduced system management overhead and better 
utilization of computing resources.  Users of network computing systems can 
simultaneously access multiple applications running on separate compute 
servers on the network, and view and manipulate these applications in 
separate windows on their screens. Network computing systems also allow the 
organization to keep up with advances in computing technologies while 
protecting existing equipment investments. Rather than replacing every 
desktop system when the industry attains new price/performance points, the 
organization can simply add new computing resources to the network; the 
desktop devices stay in place.

Although X-based network computing systems have been deployed in a wide range 
of network environments, particularly in UNIX and other large computer-based 
applications, these systems require the availability of X protocol support 
from the vendors of host operating systems software and application software 
developers.  Until the mid-1990's, the absence of support by Microsoft 
Corporation ("Microsoft"), combined with the proliferation of off-the-shelf 
Windows-based application software, constituted an obstacle to the expansion 
of the network computing model into Windows-based environments. 

Over the last several years, a number of important developments occurred 
which expanded the potential markets for network computing systems.  First, 
the availability of the powerful Pentium microprocessor enabled the 
development of large Windows-based systems.  Second, Microsoft NT Server 
software, combined with Microsoft-authorized multi-user software, became 
available to support multi-user Windows applications.  Third, the rapid 
growth of the Internet and Internet-based computing has popularized the 
concept of remote computing and created new interest in the network computing 
model.  

NCD was founded initially to design, manufacture and market a family of 
X-based network computing systems including desktop devices, referred to as 
"network computers" or "X terminals."  Since the introduction of the 
Company's first X terminal products in 1989, the Company has continually 
enhanced its network computer product line and added a wide range of 
functionality independent of the X Window System.  With the introduction in 
1995 of its WINCENTER PRO multi-user Windows application server software and 
new, lower-priced network computers, the Company now offers network computing 
systems that provide users access to a broader range of applications and 
services including Windows applications, as well as UNIX and other host-based 
applications.

INFORMATION ACCESS SOFTWARE 

The market for enterprise information access software is large and comprised 
of a number of segments, many of which are expanding rapidly.  Segments of 
this market include:  PC-based TCP/IP software stacks and applications, 
including X access software; electronic mail software; and Internet access 
software.

                                    2
<PAGE>

                     NETWORK COMPUTING DEVICES, INC.

With the continuing proliferation of increasingly powerful and low-cost PCs 
in large organizations, NCD identified a demand for software products to 
enable DOS-based and Windows-based PCs to emulate X terminals for use in 
predominantly UNIX environments.  In order to address this market, the 
Company, in 1992, acquired Graphic Software Systems, a pioneer in the 
development of PC X software.  In 1993, the Company introduced PC-XWARE, its 
initial PC-UNIX integration software product.  PC-XWARE is based on the 
Company's NCDWARE X terminal software and provides network connectivity using 
an NCD-developed TCP/IP software stack.  NCD now offers versions of PC-XWARE 
for WINDOWS 3.1, WINDOWS 95-Registered Trademark- and WINDOWS NT users.  

In an effort to enhance its position in the information access market, the 
Company, in February 1994, acquired Z-Code Software Corp. ("Z-Code"), a 
developer of electronic mail and messaging application products for 
multivendor open system environments.  Following the Z-Code acquisition, the 
Company developed and introduced e-mail products, including Z-MAIL-Registered 
Trademark-for Windows and Macintosh operating systems.  However, due to 
insufficient operating results, intensifying competition in this market and 
other factors, the Company sold its Z-MAIL product line during June 1996. 

Taking advantage of its expertise in TCP/IP-based networking software, the 
Company in 1995 developed MARINER, an Internet access and navigation tool.  
In light of the Company's inability to develop a long-term relationship with 
AT&T, as well as other changes in the Internet market, including the 
development of intense price competition among vendors of Internet access 
products, the Company determined in late 1995 to sell the MARINER product 
line and focus its attention on its core business of providing desktop 
information access solutions for network computing environments.  The MARINER 
product line was sold in the first quarter of 1996.  See "Recent 
Developments."

RECENT DEVELOPMENTS

During 1996, the Company underwent significant changes to its operations, 
including changes in senior management, product focus, and business unit 
organization.  During the first half of the year, the Company initiated and 
completed the disposition of two software product lines, MARINER and Z-MAIL. 
Also during the first half of 1996, the Company recorded operating losses of 
$18.3 million, and combined cash and short-term investments had declined from 
$36.2 million at December 31, 1995 to $26.4 million at June 30, 1996.  By the 
end of the second quarter, the Company announced that it had appointed a new 
President and Chief Executive Officer, Robert G. Gilbertson, and a new 
Executive Vice President of Operations & Finance and Chief Financial Officer, 
Rudolph G. Morin.  Shortly thereafter, Doug Klein, a founder of the Company, 
was appointed to Senior Vice President & Chief Technology Officer and 
Lorraine Hariton, the Vice President of Business Development, was added to 
the senior management team. In September 1996, Cecil M. Dye was appointed 
Senior Vice President of Sales & Marketing.  This new senior management team 
initiated a "turnaround" program that included recombining its Systems and 
Software business units, spending and hiring controls, significant 
reorganization of the Research & Development and Sales & Marketing functions 
and asset management initiatives.  By the end of the second half, profitable, 
cash-flow positive operations had been achieved.  The above results 
nothwithstanding, there is no assurance that this trend toward profitability 
will continue into the future.  See "Item 7.  Management's Discussion and 
Analysis of Financial Condition and Results of Operations --Future 
Performance and Risk Factors."

In June 1996, the Company announced an agreement with International Business 
Machines Corporation ("IBM") for the joint development of a network 
application terminal for resale by IBM.  Under the agreement (the "IBM 
Agreement"), IBM has funded, and will continue to fund through the first 
quarter of 1997, a portion of the Company's development efforts.  The Company 
has completed certain hardware and software deliverables, including the 
shipment of certain prototypes of the network application terminal to IBM.  
Subject to the successful completion of the related product development 
effort, including satisfaction of certain design and manufacturing 
requirements, the IBM Agreement provides for IBM to purchase a substantial 
portion of its requirements for such products from the Company during 1997 
and 1998, although IBM will be under no obligation to make such purchases 
until the development phase has been successfully completed and IBM has 
commenced volume shipments of such products. The agreement provides for IBM 
to purchase certain minimum order quantities of product through December 
1998, and also provides for an

                                  3
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

option to renew the agreement for an additional two years.  If IBM does not 
fulfill its minimum order commitment, the Company may impose a per-unit 
charge for the number of units represented by any shortfall in orders, 
payable subsequent to December 31, 1998.  If IBM fulfills its product orders 
from a supplier other than the Company, then the Company is entitled to 
charge a per-unit royalty for each unit supplied to IBM by a party other than 
the Company.  Notwithstanding the foregoing provisions, a material shortfall 
in IBM's orders from the quantity levels anticipated by the Company for any 
period will have a material adverse effect on the Company's operating 
results.  See "Item 7.  Management's Discussion and Analysis of Financial 
Position and Results of Operations -- Future Performance and Risk Factors 
- --Fluctuations in Operating Results." 

During 1995, the Company took various actions to reorganize the two basic 
components of its business into two separate business units: the Systems 
business, consisting of the Company's network computers and related software; 
and the Software business, consisting of its lines of PC connectivity 
software and, initially, its electronic messaging software and its MARINER 
Internet access software.  In addition, the Company took steps to consolidate 
the management and sales organizations of the geographically separated 
segments of its Software business and reoriented its software sales strategy 
toward the increased use of distributors, value added resellers ("VARs") and 
other resellers.

During the third quarter of 1995, the Company created and began implementing 
a plan to restructure the business to improve its operating performance.  The 
plan included substantial modifications to the Company's manufacturing 
processes, phasing out lower margin products, a reduction in the amount of 
leased space, and a reduction in the number of employees.  During the third 
quarter of 1995, the Company recognized charges totaling $7.5 million for the 
implementation of this plan.  Included in these restructuring charges were 
amounts related to the severance of personnel, phase-out of certain products, 
and costs associated with the termination of lease obligations.  In the 
fourth quarter of 1996, the Company substantially concluded such 
restructuring activities, and an amount of $1.1 million in related accruals 
was determined to be in excess of amounts required.  As a result, the Company 
recognized a $1.1 million credit for business restructuring during the fourth 
quarter of 1996.  The credit relates primarily to lease obligations that were 
exited or subleased at dates or rates more favorable than those anticipated 
at the time of the initial restructuring plan.

MARKETS AND APPLICATIONS

NETWORK COMPUTING SYSTEMS

NCD's network computing systems are used in a broad range of industries for a 
wide variety of applications.  Historically, the Company's X-based systems 
have been sold primarily into three types of computing environments as: (1) 
an upgrade to ASCII and 3270 "dumb" terminals in mainframe and minicomputer 
transaction processing environments; (2) a lower cost desktop alternative to 
workstations in distributed environments; and (3) an enhancement or 
alternative to personal computer networks.

TERMINAL REPLACEMENT.  A principal market for X-based network computers is 
replacement of the installed base of approximately 25 million ASCII and 3270 
terminals.  Many commercial users in transaction processing applications are 
upgrading their centralized systems in order to obtain the productivity 
advantages of GUIs and windowing and the flexibility of "open" systems based 
on industry-standard operating systems such as UNIX.  The Company's NCA 
provides these users with a three-tiered X-based network computing 
environment in which: (1) existing applications and corporate-wide databases 
remain on the central mainframe or minicomputer; (2) departmental-level 
applications are run on UNIX, RISC-based compute servers; and (3) network 
computers on each user's desk provide simultaneous access to applications and 
data on the mainframe, minicomputers and compute servers.  

WORKSTATION ENVIRONMENTS.  Many of the early buyers of X terminals were also 
early users of workstation technology and viewed X-based network computers 
primarily as a low-cost alternative for expanding their workstation networks. 
In these environments, X terminals can access the excess processing power of 
existing workstations, supplying users with a GUI at a considerably lower 
cost than a workstation with

                                       4
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

equivalent display characteristics.  Thus, organizations can provide 
windowing and graphics for uses that previously could not justify the cost of 
a full workstation.  Many users of X terminals in UNIX and VMS workstation or 
minicomputer environments have developed an optimized configuration of 
workstations and X terminals.  In these environments, rather than providing 
some users with workstations and others with X terminals, every user is given 
an X terminal, and compute servers based on high-performance workstations 
(without monitors) are shared among all users.  The organization thereby 
realizes cost advantages by centralizing processing, memory and disk 
requirements into fewer, high-performance servers.

PERSONAL COMPUTER ENVIRONMENTS.  Until recently, users of X terminals in 
predominantly UNIX-based environments who needed access to DOS or Windows 
applications could access these applications using an X terminal running on a 
Windows emulation system on a compute server.  Although these emulation 
systems met the needs of the occasional user of these applications, a more 
robust, high performance means of executing Windows applications in large 
UNIX-based network environments has become an increasing market requirement 
over the past several years.  The recent introductions of the Company's 
WINCENTER PRO Windows application server software, running on Pentium-based 
server hardware, and the Company's new, lower-priced EXPLORA network 
computers, were intended to address this requirement.  In addition WINCENTER 
PRO software and EXPLORA network computers are now being marketed to users of 
Windows who recognize the benefit of the network computing model.

INTRANET ENVIRONMENTS.  With the popularization of the Internet and the 
availability of low cost Internet software and authoring tools, many 
companies are utilizing the Internet for internal electronic communications 
systems. These systems are being used to facilitate employee collaboration 
and distribute company information in an easy to manage, low cost manner.  
NCD network computers are being used as a means of providing low cost, easy 
maintenance access to the Internet in these "Intranet" applications.  Many of 
the software systems used to implement corporate Intranets, including 
worldwide web ("WWW") browsers, WWW servers, e-mail clients, e-mail servers 
and database servers, can run on the WINCENTER PRO and can be accessed from 
NCD network computers and other X-capable devices such as a UNIX workstation, 
a competing brand of X terminal, or a personal computer with X display server 
software.

SOFTWARE PRODUCTS

PC CONNECTIVITY SOFTWARE.  Personal computer users who wish to obtain access 
to UNIX or VMS applications, but who also desire to maintain local DOS or 
Windows application processing, are potential customers for the Company's PC 
X software. A PC running X Window System software can match the performance 
of a low-end X-based network computer, and can be useful for PC users who 
need less frequent access to network computing resources.

WINDOWS SERVER SOFTWARE.  Users of network computers, UNIX workstations, and 
older PCs, who desire the ability to run the latest Windows applications on 
their existing hardware, comprise the target market for WINCENTER PRO, the 
Company's Windows application server software.  This product is an 
enterprise-oriented solution designed to accommodate growth in large, 
heterogeneous computing environments.  

PRODUCTS

NETWORK COMPUTING SYSTEMS

The Company offers a broad line of network computing products that provide 
businesses and other enterprises with an open systems approach to network 
computing based on the Company's Network Computing Architecture.  The 
Company's network computing systems include NCD network computers, NCDWARE 
operating system software and WINCENTER PRO, the Company's Windows 
application server software.

NETWORK COMPUTERS.   The Company's network computer products are desktop devices
that are used to access information and applications residing elsewhere on a
local area or wide area network.  The

                                       5
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

Company's network computers offer graphical multi-window interfaces for users 
in various operating system environments via the industry-standard X Window 
system.  Network computers provide a cost-effective high-performance 
alternative to network workstations and personal computers.  Although the 
Company's initial X-based network computers (referred to as "X terminals") 
were used primarily in UNIX and other large computer-based environments, the 
recent introduction of multi-user versions of the WINDOWS NT operating system 
and the Company's WINCENTER PRO Windows application server software allows 
network computers to be used in network environments using Windows-based 
application software.

The Company's network computer product line includes models with various 
screen sizes and a range of software extensions and network interfaces.  
Hardware platforms are based on different microprocessors, addressing a wide 
range of price/performance requirements.  Custom ASICs used in the design of 
most NCD products help reduce the cost of connection logic and provide 
hardware acceleration for certain graphics functions.  NCD's network 
computers feature single-board electronics and incorporate current ergonomic 
standards in monitor technology.  NCD's network computers come with a full 
line of peripherals, including mouse and several keyboard options.

The Company's HMX and HMXPRO24 product lines are high-performance network 
computers that are targeted at the UNIX workstation market.  These products 
are based on a 64-bit RISC architecture and can accommodate up to 136 
megabytes of random access memory.  Two custom ASICs provide high-performance 
graphics for multimedia applications.  The HMXPRO24 supports up to 24-bit 
color and up to 1600-by-1200 pixel screen resolution on 17, 20 and 21-inch 
monitors.  Suggested list prices for HMX and HMXPRO24 network computers 
currently range from $2,095 to $4,920.  

The EXPLORA and EXPLORAPRO are the Company's low-end network computers.  The 
target markets for these products include the PC replacement market (when 
sold in conjunction with WINCENTER PRO), the terminal replacement market and 
the enterprise Internet access, or "Intranet," market.  The EXPLORA is based 
on the 32-bit PowerPC RISC processor. The EXPLORA can accommodate up to 36 
megabytes of memory, and the EXPLORAPRO can support up to 56 megabytes.  
Display resolution is adjustable from 640-by-480 to 1280-by-1024 pixel screen 
resolution, with 15, 17 and 20-inch monitors available.  EXPLORA and 
EXPLORAPRO network computers are packaged in a compact 7.25-by-10 inch 
package that is rugged and extremely quiet due to the lack of a 
noise-producing fan.  Suggested list prices for EXPLORA and EXPLORAPRO 
network computers currently range from $695 to $2,920.

NCDWARE.   The Company's network computers run NCDWARE, the Company's 
proprietary enhanced version of the industry-standard X Window system 
software. NCDWARE incorporates extensive enhancements to the basic X server 
software to improve performance, system manageability and robustness.  The 
key component of NCDWARE is the latest version of the X Window display server 
protocol.  NCDWARE supports a wide variety of communications protocols.  
NCDWARE provides Network Audio System for audio applications, capability for 
running local window managers and local terminal emulation sessions and 
network management capability.

WINCENTER PRO.   WINCENTER PRO is Windows application server software that 
runs on Intel-based computers, typically Pentium-class systems.  WINCENTER 
PRO includes Microsoft NT as the base operating system and WINFRAME, 
Microsoft-authorized multi-user software which the Company licenses from 
Citrix Systems, Inc. ("Citrix").  See "Proprietary Rights and Licenses."  
WINCENTER PRO also includes NCD-developed graphics and network features which 
make WINCENTER PRO compatible with the X Window protocol supported by NCD 
network computers and UNIX workstations.  WINCENTER PRO allows a single 
server to provide Windows applications to many users simultaneously.  
WINCENTER PRO is compatible with off-the-shelf applications software for 
WINDOWS 95, WINDOWS NT and WINDOWS 3.1 and can serve up to 100 users, 
depending upon server performance, applications and usage.  WINCENTER PRO can 
be used to add Windows applications to existing UNIX network environments, to 
create multi-user Windows systems, or to implement Intranets within 
enterprises.  Users can access WINCENTER PRO from any NCD network computer 
(including older model X terminals), competing brands of X terminals, UNIX 
and VAX workstations that support X Windows and personal computers with X 
display server software.  Suggested list prices for WINCENTER PRO start at 
$459 per user with a five-user minimum.

                                      6
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

PC CONNECTIVITY PRODUCTS

MARATHON.   MARATHON is a suite of TCP/IP products for Windows-based personal 
computers.  MARATHON includes important networking functionality that is not 
currently available from Microsoft, including graphical client and server 
support, Network File System (NFS) client and server support and multiple 
terminal emulation modes.  Versions of MARATHON are available for WINDOWS 
3.1, WINDOWS 95 and WINDOWS NT.  The WINDOWS 3.1 version includes NCD's 
proprietary TCP/IP stack as well as a dialer for remote TCP/IP applications.

PC-XWARE.   PC-XWARE is a family of PC X server software products for Windows 
PCs that provide connectivity to X Windows applications running on UNIX and 
other multi-user host systems.  There are versions of PC-XWARE for WINDOWS 
3.1, WINDOWS 95 and WINDOWS NT.  PC-XWARE includes all the basic capabilities 
of MARATHON and adds high performance X server software.  PC-XWARE is based 
on the Company's NCDWARE network computing software and offers many of the 
same local application and network management features.  PC-XWARE also allows 
personal computer users to access application software running on the 
Company's WINCENTER PRO application server.

PRODUCT DEVELOPMENT

The Company believes that its ability to maintain its position as a major 
supplier of network computing systems and expand the market for network 
computing and information access products will depend in large part upon its 
ability to enhance its existing line of network computer and software 
products, and to continue developing new hardware and software products that 
incorporate the latest improvements in technology.  Accordingly, the Company 
is committed to investing significant resources in software and hardware 
development activities.

The Company's current research and development programs include:

    -    Enhancements to its network computing systems to increase
         compatibility with Windows environments, including support for
         external floppy disk drives and local printers.

    -    Further enhancement of its network computer product line, particularly
         the development of lower cost desktop computers and multimedia
         features, in some instances in collaboration with current or potential
         future OEM partners.

    -    Enhancements to WINCENTER PRO software, including multimedia support.

    -    Enhancements to PC-XWARE and MARATHON software to provide support for
         current and prospective Windows-related operating systems.


There can be no assurance that any of these development efforts will result 
in the introduction of new products or that any such products will be 
commercially successful.  See "Item 7.  Management's Discussion and Analysis 
of Financial Condition and Results of Operations -- Future Performance and 
Risk Factors --New Product Development and Timely Introduction of New and 
Enhanced Products."

During 1996, 1995 and 1994, the Company's research and development 
expenditures were $14,930,000, $13,119,000 and $10,486,000, respectively.

THE FOREGOING DISCUSSION CONCERNING THE COMPANY'S PRODUCT DEVELOPMENT PROGRAM 
INCLUDES FORWARD-LOOKING STATEMENTS.  ACTUAL PRODUCT DEVELOPMENT RESULTS MAY 
DIFFER SUBSTANTIALLY DEPENDING UPON A

                                      7
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

VARIETY OF FACTORS, INCLUDING THOSE DESCRIBED UNDER "ITEM 7.  MANAGEMENT'S 
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -- 
FUTURE PERFORMANCE AND RISK FACTORS."

MARKETING AND SALES

The principal objectives of the Company's marketing strategy are to increase 
awareness of the benefits of the Company's NCA, maintain the Company's 
position as a recognized leader in the network computing industry and 
differentiate the Company's hardware and software products from competing 
products.  The Company's marketing activities include participation in trade 
shows, conferences and seminars, advertising and press relations with leading 
trade publications, publication of technical articles and a telemarketing 
program.  In addition, the Company is increasing its focus on the use of 
indirect and OEM channels of distribution.

The Company regards its technical support and system engineering personnel as 
an integral part of its marketing strategy because of the technical nature of 
the sales process.  These personnel participate directly in the sales cycle 
by educating prospective customers on the advantage of network computing and 
assisting in system planning, configuration and integration.

The Company distributes its Hardware products in North America primarily 
through direct sales to end-user customers.  The Company currently has 13 
sales and service offices located throughout North America.  The Company 
supplements its selling efforts in North America through sales to 
distributors, VARs and system integrators who may add software and provide 
systems for specific end-user applications, such as hospital information 
systems, manufacturing control systems and automobile parts control systems.  
The Company also sells its PC connectivity software products by telemarketing.

The Company also sells its products to OEMs who combine the Company's 
products with computers and peripherals, add application software and sell 
complete computer systems to end-users.  OEM sales represented approximately 
15%, 15% and 17% of the Company's revenues for the years ended December 31, 
1996, 1995 and 1994, respectively.

The Company sells its products internationally primarily through a 
distributor channel comprised of approximately 35 distributors and other 
resellers who sell and service the products in their respective territories 
and who are supported by the Company's direct sales force.  The Company has 
established local subsidiaries in Australia, France, the United Kingdom, 
Germany and Sweden, which provide sales and technical support to the 
Company's distributors in those regions. 

In July 1990, the Company entered into an agreement with Software Research 
Associates, Inc. ("SRA") to form Nihon NCD K.K. ("Nihon NCD"), a Japanese 
corporation.  The Company owns approximately 19% of the outstanding stock of 
Nihon NCD, and SRA owns the remaining outstanding stock.  The agreement 
contemplates that the Company may make additional investments in Nihon NCD to 
increase its ownership to a maximum of 51% of its outstanding stock, although 
the terms of any such future investment would be subject to further 
agreement. The Company has entered into a Distributorship and OEM Agreement 
with Nihon NCD under which Nihon NCD serves as a nonexclusive distributor of 
the Company's products in Japan.  The term of the agreement is automatically 
extended for successive one-year periods, expiring in July of each year, 
unless either party gives notice of its intention not to renew at least 90 
days prior to the expiration of the term then in effect.  

International sales, including sales to foreign OEM customers, represented 
approximately 33%, 33% and 31% of the Company's net revenues during 1996, 
1995 and 1994, respectively.  International sales may be subject to 
government controls and other risks, including export licenses, federal 
restrictions on the export of critical technology, changes in demand 
resulting from currency exchange fluctuations, political instability, trade 
restrictions and changes in tariffs.  To date, the Company has experienced no 
material difficulties due to these factors.

                                      8
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

No single customer of the Company accounted for more than 10% of the 
Company's net revenues during any of the last three fiscal years.

SERVICE AND SUPPORT

The Company believes that its ability to provide service and support is and 
will continue to be an important element in the marketing of its products.  
The Company maintains in-house repair facilities and also provides telephone 
and electronic mail access to its technical support staff.  The Company's 
technical support engineers not only provide assistance in diagnosing 
problems but work closely with customers to address system integration issues 
and to assist customers in increasing the efficiency and productivity of 
their systems.  The Company provides system level software support through 
its factory-based technical maintenance organization and field system 
engineers, and also offers software update services which allow customers to 
purchase subsequent releases of its software products.  Eurographics 
Industries Ltd., a leading European service organization, provides certain 
repair services for the Company's European distributors and OEM customers.  

The Company typically warrants its products against defects in materials and 
workmanship for one year after purchase by the end user, and offers an 
extended warranty for up to an additional two years.  

COMPETITION

The desktop computer and information access markets are characterized by 
rapidly changing technology and evolving industry standards.  The Company 
experiences significant competition from other network computer 
manufacturers, suppliers of personal computers and workstations, and software 
developers.

The Company is a major supplier of network computing systems and products. 
Competitive X-based network computing products are offered by a number of 
established computer manufacturers, including Hewlett-Packard Company ("HP"), 
which have substantially greater name recognition, engineering, manufacturing 
and marketing capabilities and greater financial resources than those 
available to the Company.  The Company also competes with a number of other 
manufacturers of network computing products, including Tektronix, Inc. 
("Tektronix") and Wyse Technology, Inc. ("Wyse").  The Company believes that 
the principal competitive factors among network computer suppliers include 
price, breadth of product line, product performance, software features, 
network expertise, service and support, and market presence.  Price 
competition is particularly intense among suppliers of lower-priced, 
lower-margin network computers such as the Company's EXPLORA and EXLORAPRO 
models.  Workstation manufacturers, like HP, who also offer network computer 
products, may have advantages over independent network computer vendors, 
including the Company, based on their ability to "bundle" their network 
computers, workstations and personal computers in certain large system sales. 
 

The Company and other manufacturers of network computers also face 
significant competition from established computer manufacturers whose 
personal computer and workstation products offer alternatives to network 
computers for most applications.  In the high-performance, technical segment 
of the desktop computer market, network computers compete with workstation 
networks offered by such manufacturers as HP, Digital Equipment Corporation 
("DEC"), IBM and Sun Microsystems, Inc.  Because network computing does not 
require application processing capability on every desktop, network computing 
systems compete favorably on a price/performance basis with workstation 
networks and offer cost advantages in initial system installation, as well as 
subsequent system upgrading and administration.  However, the significant 
market presence and reputation of the larger workstation manufacturers, and 
customer perceptions regarding their need for desktop application processing 
capability, constitute obstacles to the penetration of this market segment by 
network computer manufacturers.  

At the low end of the commercial segment of the desktop computer market, the 
Company competes with suppliers of lower cost ASCII and 3270 terminals.  
These products do not offer the graphics and windowing capabilities offered 
by NCD's network computing systems, but are still appealing to certain price 
sensitive

                                      9
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

customers.  Moreover, PC networks offer an alternate means of upgrading from 
ASCII and 3270 terminal systems in many commercial applications.

Until recently, the absence of X protocol support from Microsoft, combined 
with the proliferation of off-the-shelf Windows-based application software, 
constituted an obstacle to the expansion of the network computing model into 
Windows-based environments.  The introduction of the Company's WINCENTER PRO 
multi-user Windows application server software and new, lower-priced EXPLORA 
network computers have allowed the Company to offer network computing systems 
that provide access to Windows applications.  Other network computing 
companies, including HP, Tektronix and Wyse, currently offer systems 
competitive with the Company's.  Moreover, a number of other companies are 
offering, or have announced their intention to offer, network computing 
products and systems based on other technologies.  There can be no assurance 
that the Company's new network computing products will compete successfully 
with competitive network computing products or that the network computing 
model will be widely adopted in the rapidly evolving Windows market.

The Company also sells its WINCENTER PRO multi-user Windows application 
server software on a stand-alone basis to customers who wish to configure 
network computing systems using desktop devices offered by other 
manufacturers.  The Company is experiencing intense competition in this new 
and rapidly evolving market from a number of software vendors who have 
introduced competitive products.  These competitors include products from 
Insignia Solutions Inc. and Tektronix, both of which are also based on 
software provided by Citrix which enhances WINDOWS NT software.  The Company 
believes that the principal competitive factors in this new market include 
price, performance, features, network compatibility and support.

Competition in the network computing market has intensified over the past 
several years, resulting in price reductions, reduced profit margins and loss 
of market share, which have adversely affected the Company's operating 
results.  In addition, intense competition from alternative desktop computing 
products, particularly personal computers, has slowed the growth of the 
network computing market.  The Company expects this intense competition to 
continue.  There can be no assurance that the Company will be able to 
continue to compete successfully against current and future competitors as 
the desktop computer market evolves and competition increases.

The Company's PC X software products face direct competition from several 
software companies that offer similar products, including Hummingbird 
Communications, Ltd., a Canadian company, Visionware, a subsidiary of The 
Santa Cruz Operation, Inc., NetManage, Inc., FTP Software, Inc. and Walker, 
Ritchie, Quinn, a privately-held company.  In addition, several large system 
companies, including DEC and IBM, offer PC X server software.  

MANUFACTURING AND SUPPLIES

The Company conducts certain network computer production activities at its 
Mountain View, California facility.  These operations consist primarily of 
final assembly and configuration, testing and quality control of material, 
components, sub-assemblies and systems.  The Company utilizes a manufacturing 
control system which includes purchasing, inventory control and cost 
accounting functions.  The Company tests each network computer in a network 
environment using a Company-developed, computer integrated manufacturing 
("CIM") system.  In addition, the Company employs a statistical process 
control system ("SPC") and conducts regular on-site inspections at its 
vendors' facilities to maintain quality control.

The Company relies largely on one independent contractor for the sub-assembly 
of the Company's network computer products.  The Company's reliance on 
independent contractors limits its control over delivery schedules, quality 
assurance and product costs.  In addition, a number of the Company's 
independent suppliers are located abroad.  The Company's reliance on foreign 
suppliers also subjects the Company to risks such as the imposition of 
unfavorable governmental controls or other trade restrictions, changes in 
tariffs and political instability.  The Company currently obtains 
substantially all of the sub-assemblies used for its network computer 
products (consisting of all major components except monitors and cables) from 
a

                                     10
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

single supplier located in Thailand.  Any significant interruption in the 
supply of sub-assemblies from this contractor would have a material adverse 
effect on the Company's business and operating results. Disruptions in the 
provision of components by the Company's other suppliers, or other events 
that would require the Company to seek alternate sources of supply, could 
also lead to supply constraints or delays in delivery of the Company's 
products and adversely affect its operating results.  The operations of 
certain of the Company's foreign suppliers were briefly disrupted during 1992 
due to political instability in Thailand.

A number of components and parts used in the Company's products, including 
certain semiconductor components, also are currently available from single or 
limited sources of supply.  The Company has no long-term purchase agreements 
or other guaranteed supply arrangements with suppliers of these single or 
limited source components.  The Company has generally been able to obtain 
adequate supplies of parts and components in a timely manner from existing 
sources under purchase orders and endeavors to maintain inventory levels 
adequate to guard against interruptions in supplies.  However, the Company's 
inability to obtain sufficient supplies of these parts and components from 
existing suppliers or to develop alternate supply sources would adversely 
affect the Company's operating results. 

The Company currently uses one component in its EXPLORA network computer that 
is no longer in active production at any supplier.  The Company is in the 
process of redesigning the product to utilize a more readily available 
component part. Although management believes that the Company has adequate 
supplies of the discontinued component on hand to meet manufacturing 
requirements through the release of a redesigned product, there is no 
assurance that such redesign efforts will be successful or that they will be 
successful within the time frame required.  The Company's inability to 
complete the redesign process in a timely manner would result in an 
interruption in the Company's sales of EXPLORA computers that could 
materially and adversely affect the Company's operating results.

The Company has, from time to time, experienced delays in the receipt of 
monitors from certain of its suppliers.  In addition, the Company is required 
to place orders for monitors several months in advance of its anticipated 
requirements, and its ability to react to short-term increases or decreases 
in customer demand is, therefore, limited.  Prolonged or repeated delays in 
the receipt of monitors could have a material adverse effect on the Company's 
operations. 

The Company's products incorporate memory components, such as video random 
access memory chips ("VRAMs"), that are available from multiple sources but 
have been subject to substantial fluctuations in availability and price.  
Certain other components, including microprocessors and ASICs, though 
generally available from multiple sources, are subject to industry-wide 
demand which could result in limited availability or significant fluctuations 
in pricing.  To date, these fluctuations have not had a material effect on 
the Company's operating results and the Company has been able to obtain an 
adequate supply of such components.  There can be no assurance that the 
Company will be able to obtain adequate supplies of these components in the 
future or that price fluctuations will not adversely affect the Company's 
operating results.  

The Company currently outsources the reproduction and packaging of its 
software to domestic vendors located in California and Oregon.

BACKLOG

The Company assembles its network computer products based upon its 
projections of near-term demand.  Orders from large end-users and OEMs are 
generally placed by the customer on an as-needed basis, and products are 
typically shipped by the Company within 45 days after receipt of a firm 
purchase order.  The Company does not generally have a significant backlog, 
and its backlog at any particular time, or fluctuations in backlog from time 
to time, may not be representative of actual sales for any succeeding period. 
 

Because of the ease of manufacturing software products, the Company is able 
to effect the manufacture and shipment of these products quickly in response 
to customer orders without maintaining significant inventories, and, as a 
result, has historically had little, if any, backlog at any particular time.  
The Company

                                    11
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

does not, therefore, consider backlog for these products to be a significant 
measure of actual sales for any succeeding period. 

PROPRIETARY RIGHTS AND LICENSES

The Company relies primarily on a combination of copyright, trademark and 
trade secret laws, employee and third-party non-disclosure agreements and 
other intellectual property protection methods to protect its proprietary 
technology. The Company holds six U.S. patents.  Although management intends 
to pursue a policy of obtaining patents for appropriate inventions, the 
Company believes that its success will depend primarily on the innovative 
skills, technical competence and marketing abilities of its personnel rather 
than upon the ownership of patents.  There can be no assurance that patents 
will issue from any pending or future patent applications or that any claims 
allowed will be sufficiently broad to protect the Company's technology.  In 
addition, there can be no assurance that any patents issued to the Company 
will not be challenged, invalidated or circumvented, or that any rights 
granted thereunder will provide adequate protection to the Company.

Certain technology used in the Company's products is licensed from third 
parties on a royalty-bearing basis.  The costs associated with such royalties 
have increased substantially during 1996, and are now a significant component 
of total software cost of sales.  See "Item 7.  Management's Discussion and 
Analysis of Financial Condition and Results of Operations."  Generally, such 
licenses grant to the Company non-exclusive, worldwide rights with respect to 
the subject technology and terminate only in the event of material breach.  

In March 1996, the Company entered into a license agreement with Citrix 
pursuant to which the Company was granted the right to incorporate WINFRAME, 
Citrix's Microsoft-authorized multi-user software, into the Company's 
WINCENTER PRO Windows application server software and other related products. 
The Company is required to pay Citrix a per-copy royalty, subject to certain 
specified minimum royalty obligations.  Under the license agreement, the 
Company was also granted an option to license additional software for 
bundling in future WINCENTER products in exchange for the payment of a 
one-time license fee.  The license agreement has an initial term of two 
years, subject to automatic renewal for successive one-year terms unless 
notice of nonrenewal is provided 60 days in advance by the Company or six 
months in advance by Citrix.

The Company's software products are generally licensed on a right-to-use 
basis. The Company relies primarily on "shrink wrap" or "break the seal" 
licenses. Certain provisions of such licenses, including provisions 
protecting against unauthorized copying and reverse engineering, may not be 
enforceable under the laws of some jurisdictions.  In addition, the laws of 
some foreign countries in which the Company's software products are 
distributed do not protect the Company's intellectual property rights to the 
same extent as U.S. law.

There can be no assurance that third parties will not assert infringement 
claims against the Company or its suppliers with respect to current or future 
products. Although the Company has historically been able to resolve all 
asserted claims on terms which have not had a material effect on the 
Company's operations, there is no assurance that any future claims may not 
require the Company to enter into unfavorable royalty arrangements or result 
in costly litigation.  

EMPLOYEES

As of December 31, 1996, the Company had 321 full-time employees, of whom 77 
were primarily engaged in research and development, 39 in technical support, 
99 in marketing and sales, 59 in manufacturing and 47 in administration and 
finance.  None of the Company's employees is represented by a collective 
bargaining agent.  The Company has experienced no work stoppages and believes 
that its employee relations are good.

                                       12
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

Competition for employees in the computer and software industries is intense. 
The Company believes that its future success will depend, in part, on its 
ability to continue to attract and retain highly skilled technical, marketing 
and management personnel.

EXECUTIVE OFFICERS OF THE COMPANY

The following sets forth certain information with respect to the executive 
officers of the Company, and their ages as of March 27, 1997:

    NAME                AGE            POSITION
    ----                ---            --------
Robert G. Gilbertson    56   President and Chief Executive Officer

Rudolph G. Morin        59   Executive Vice President, Operations &  Finance and
                             Chief Financial Officer

Cecil M. Dye            56   Senior Vice President, Worldwide Sales

Lorraine J. Hariton     43   Senior Vice President, Marketing and Business
                             Development 

Douglas H. Klein        42   Senior Vice President, Technology


Mr. Gilbertson has served as President and Chief Executive Officer of the 
Company since May 1996.  Prior to joining the Company, Mr. Gilbertson served 
as Chairman of Aviation Systems, Inc., a manufacturer of ATM switching 
systems, and also as President and Chief Executive Officer of CMX Systems, 
Inc., a manufacturer of precision measurement and positioning products from 
1993 to 1996.  In 1994, CMX ranked No. 103 on the Inc. Magazine list of the 
500 fastest growing privately held companies in the U.S.  Prior thereto, he 
served as President and Chief Executive Officer of Data Switch Corporation, 
which was named turnaround company of the decade by CFO Magazine.  Mr. 
Gilbertson holds an MBA from the University of Chicago, served as Chairman of 
the Board of the American Electronics Association, and was a member of the 
faculty of Harvard Business School for five years.

Mr. Morin has served as Executive Vice President, Operations & Finance and 
Chief Financial Officer since June 1996.  Prior to joining the Company, Mr. 
Morin served as Senior Vice President, Finance and Administration for Memorex 
Telex Corporation from 1993 to 1996.  Prior thereto, he worked with Mr. 
Gilbertson at Data Switch, where he was Executive Vice President.  Mr. 
Morin's background also includes more than ten years with Thyssen Bornemisza 
Inc. as head of corporate development and general manager of several of its 
subsidiaries.  Mr. Morin holds MBAs from INSEAD and Harvard.

Mr. Dye has served as Senior Vice President, Worldwide Sales since March 1997 
and served as Senior Vice President, Sales and Marketing from September 1996 
to March 1997.  Prior to joining the Company, Mr. Dye served as the Senior 
Vice President of Worldwide Sales and Service for Wyse Technology from 1994 
to 1996. Prior thereto, Mr. Dye spent 24 years with Digital Equipment Corp., 
most recently as vice president and general manager of the western region.  
Mr. Dye holds an MBA from Xavier University.

Ms. Hariton has served as an executive officer of the Company since September 
1993 and was appointed Senior Vice President, Marketing and Business 
Development in March 1997. Ms. Hariton joined the Company as Vice President, 
Marketing, and in 1996 was appointed to the position of Vice President, 
Business Development. From 1992 to 1993, Ms. Hariton was employed by Verifone 
Corporation as Director of Marketing. From 1986 to 1992, she was employed by 
ROLM Corporation in a variety of sales and marketing positions. Ms. Hariton 
holds an MBA from Harvard University.

Mr. Klein was a founder of the Company and served as the Company's Vice 
President-Technical Support from 1988 to 1994, as Vice President and General 
Manager, X Terminal Division from 1994 to 1995, as

                                      13
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

President of NCD Systems, a wholly owned subsidiary of the Company, from 1995 
to 1996, at which time he was appointed to his current position, Senior Vice 
President, Technology.  From 1984 to 1988, Mr. Klein was employed by Ridge 
Computers as Manager of Third-Party Software Applications.  Mr. Klein holds a 
Masters in Mechanical Engineering from the California Institute of Technology.

ITEM 2.  PROPERTIES.

The Company's principal administrative, marketing, manufacturing and research 
and development operations are located in adjacent buildings in Mountain 
View, California.  These facilities consist of approximately 197,000 square 
feet and are occupied under leases which expire between February 1999 and 
February 2003. Approximately 28,000 square feet in these facilities are 
currently being sublet to a third party.  The annual gross rent for these 
facilities currently approximates $1,700,000.  The Company's PC X software 
operations are located in a 20,000 square foot facility in Beaverton, Oregon, 
under a lease expiring in October 2000, with gross rent of approximately 
$232,000 for 1996.  The Company's electronic mail operations, which were sold 
in June of 1996, were located in a 20,000 square foot facility in Novato, 
California, under a lease expiring in July 2001, with annual gross rent of 
approximately $485,000.  This facility is currently being subleased to third 
parties.  The Company believes that its existing facilities are adequate for 
its present requirements and that suitable additional space will be available 
as needed.  The Company's field sales and service offices worldwide consist 
of leased office space totaling approximately 26,000 square feet, with 
current aggregate gross rents of approximately $792,000 for 1996.

ITEM 3.  LEGAL PROCEEDINGS.

In April 1996, two purported class action complaints, WOODWARD, ET AL V. 
BRADLEY, ET AL and CURLEY, ET AL V. MARINARO, ET AL, were filed in the United 
States District Court for the Northern District of California, and a third 
purported class action complaint, MAIZEL, ET AL V. MARINARO, ET AL, was filed 
in the Superior Court of the State of California for the County of Santa 
Clara.  In May 1996, a fourth purported class action complaint, CLEVELAND, ET 
AL V. MARINARO, ET AL, was filed in the United States District Court for the 
Northern District of California.  The plaintiffs in the MAIZEL, CURLEY and 
CLEVELAND actions claimed to be suing on behalf of a class of persons who 
purchased the Company's Common Stock during the period February 2, 1995 to 
March 21, 1996; the plaintiffs in the WOODWARD action claimed to be suing on 
behalf of a class of persons who purchased the Company's Common Stock during 
the period February 1, 1996 to March 21, 1996.  Certain named current and 
former officers and a director of the Company were named as defendants in the 
actions. The MAIZEL complaint also named as defendants Morgan Stanley & Co. 
and Stephen Milunovich, an employee of Morgan Stanley & Co.  The complaints 
alleged, among other things, that the Company issued false and misleading 
statements to the public about the Company's financial performance and 
prospects, in violation of California and federal securities laws.  The 
complaint in the MAIZEL action alleged that the officer and director 
defendants sold or otherwise disposed of the Company's Common Stock in 
violation of California securities laws. 

The parties entered a settlement agreement during the first quarter of 1997.  
As part of the settlement arrangement, the Company agreed to contribute $1.1 
million toward the $12 million in costs to settle all pending securities 
litigation.  This settlement arrangement is final only upon approval of the 
settlement by the settlement class members.  However, the Company anticipates 
that no further charges related to such settlement will be incurred in the 
future.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No matter was submitted to a vote of security holders during the fourth 
quarter of the Company's fiscal year ended December 31, 1996.

                                     14
<PAGE>

                        NETWORK COMPUTING DEVICES, INC.

                                    PART II

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS.

MARKET PRICE DATA

The Company's Common Stock has been traded on the Nasdaq National Market 
under the symbol "NCDI" since the Company's initial public offering in June 
1992.  The following table sets forth, for the periods indicated, the high 
and low closing sale prices for the Common Stock on such market.

                                         High          Low
                                         ----          ---
1995:

    First Quarter                      $7.125         $4.00
    Second Quarter                      9.3125         6.125
    Third Quarter                      10.875          6.25
    Fourth Quarter                     10.00           5.25


1996:

    First Quarter                      $8.00          $3.75
    Second Quarter                      7.00           2.9375
    Third Quarter                       6.1875         3.125
    Fourth Quarter                     10.75           6.25


    The closing sale price for the Common Stock on February 28, 1997 was 
$12.625.

As of February 28, 1997, the Company had approximately 236 holders of record 
of its Common Stock and 17,090,820 shares of Common Stock were outstanding.

The market price of the Company's Common Stock has fluctuated significantly 
and is subject to significant fluctuations in the future.  See "Item 7. 
Management's Discussion and Analysis of Financial Condition and Results of 
Operations -- Future Performance and Risk Factors."

DIVIDEND POLICY

The Company has never paid cash dividends on its capital stock.  The Company 
currently expects that it will retain its future earnings for use in the 
operation and expansion of its business and does not anticipate paying any 
cash dividends in the foreseeable future.  In addition, the Company is 
prohibited by its bank credit agreements from paying cash dividends.

                                      15
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

ITEM 6.  SELECTED FINANCIAL DATA.

The following selected consolidated financial data should be read in 
conjunction with "Item 7. Management's Discussion and and Analysis of 
Financial Condition and Results of Operations" and the consolidated financial 
statements and the notes thereto included in "Item 8. Financial Statements and
Supplementary Data."

<TABLE>
<CAPTION>
                                                          YEARS ENDED DECEMBER 31,
                                              1996       1995       1994        1993      1992
                                              ----       ----       ----        ----      ----
                                                   (IN THOUSANDS, EXCEPT PER SHARE DATA) 
<S>                                         <C>        <C>        <C>         <C>        <C>
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
    Net revenues                            $120,608   $139,328   $160,871    $144,265   120,345 
    Operating income (loss)                  (17,241)    (7,657)   (15,507)     12,925     9,952 
    Income (loss) before income taxes and 
      cumulative effect of accounting change  (8,721)    (6,205)    (7,285)     13,758    10,617 
    Net income (loss)                         (5,232)    (4,029)   (10,843)      9,241     6,108 
    Net income (loss) per share - primary      (0.32)     (0.25)     (0.68)       0.59      0.43 

CONSOLIDATED BALANCE SHEET DATA:
    Cash, cash equivalents and short-term
      investments                           $ 35,671   $ 36,150   $ 31,220    $ 35,632  $ 43,535 
    Working capital                           60,981     57,470     62,802      67,481    59,736 
    Total assets                              85,693     97,537    101,029      94,169    91,139 
    Capital lease obligations, less current
      portion                                    314        991      1,497       1,990     1,916 
    Total shareholders' equity                67,425     68,014     71,889      76,537    65,129 
</TABLE>

                                       16
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
         RESULTS OF OPERATIONS

OVERVIEW

THIS DISCUSSION INCLUDES FORWARD-LOOKING STATEMENTS, INCLUDING BUT NOT 
LIMITED TO STATEMENTS WITH RESPECT TO THE COMPANY'S FUTURE FINANCIAL 
PERFORMANCE, OPERATING RESULTS, PLANS AND OBJECTIVES.  ACTUAL RESULTS MAY 
DIFFER MATERIALLY FROM THOSE CURRENTLY ANTICIPATED DEPENDING UPON A VARIETY 
OF FACTORS, INCLUDING THOSE DESCRIBED BELOW UNDER THE SUB-HEADING, "FUTURE 
PERFORMANCE AND RISK FACTORS."

Network Computing Devices, Inc. ("the Company") provides network computer 
hardware and software that delivers high-performance, easy-to-manage, 
simultaneous access to any application on an enterprise network from any 
desktop.  The Company's product lines include the EXPLORA and HMX families of 
Universal Network Computers, WINCENTER PRO-TM- multi-user WINDOWS 
NT-Registered Trademark- application server software, and PC-XWARE-Registered 
Trademark-network computer software for PCs.  

During 1996, the Company underwent significant changes to its operations, 
including changes in senior management, product focus, and business unit 
organization.  During the first half of the year, the Company initiated and 
completed the disposition of two software product lines, MARINER and 
Z-MAIL-Registered Trademark-.  Also during the first half of 1996, the 
Company recorded operating losses of $18.3 million, and combined cash and 
short-term investments had declined from $36.2 million at December 31, 1995 
to $26.4 million at June 30, 1996.  By the end of the second quarter, the 
Company announced that it had appointed a new President and Chief Executive 
Officer, Robert G. Gilbertson, and a new Executive Vice President of 
Operations & Finance and Chief Financial Officer, Rudolph G. Morin.  Shortly 
thereafter, Doug Klein, a founder of the Company, was appointed to Senior 
Vice President & Chief Technology Officer and Lorraine Hariton, the Vice 
President of Business Development, was added to the senior management team.  
In September 1996, Cecil M. Dye was appointed Senior Vice President of Sales 
& Marketing.  This new senior management team initiated a "turnaround" 
program that included recombining its Systems and Software business units, 
spending and hiring controls, significant reorganization of the Research & 
Development and Sales & Marketing functions and asset management initiatives. 
 By the end of the second half, profitable, cash-flow positive operations had 
been achieved.  The above results nothwithstanding, there is no assurance 
that this trend toward profitability will continue into the future (see below 
under "Future Performance and Risk Factors").

In June 1996, the Company announced an agreement with International Business 
Machines Corporation ("IBM") for the joint development of a network 
application terminal for resale by IBM.  Under the agreement (the "IBM 
Agreement"), IBM has funded, and will continue to fund through the first 
quarter of 1997, a portion of the Company's development efforts. The Company 
has completed certain hardware and software deliverables, including the 
shipment of certain prototypes of the network application terminal to IBM.  
Subject to the successful completion of the related product development 
effort, including satisfaction of certain design and manufacturing 
requirements, the IBM Agreement provides for IBM to purchase a substantial 
portion of its requirements for such products from the Company during 1997 
and 1998, although IBM will be under no obligation to make such purchases 
until the development phase has been successfully completed and IBM has 
commenced volume shipments of such products (see below under "Future 
Performance and Risk Factors -- Fluctuations in Operating Results").  

During 1995, the Company took various actions to reorganize the two basic 
components of its business into two separate business units: the Systems 
business, consisting of the Company's network computers and related software; 
and the Software business, consisting of its lines of PC connectivity 
software and, initially, its electronic messaging software and its MARINER 
Internet access software.  In addition, the Company took steps to consolidate 
the management and sales organizations of the geographically separated 
segments of its Software business and reoriented its software sales strategy 
toward the increased use of distributors, value added resellers ("VARs") and 
other resellers.

During the third quarter of 1995, the Company created and began implementing 
a plan to restructure the business to improve its operating performance.  The 
plan included substantial modifications to the Company's manufacturing 
processes, phasing out lower margin products, a reduction in the amount of 
leased space, and a reduction in the number of employees.  During the third 
quarter of 1995, the Company recognized charges totaling $7.5 million for the 
implementation of this plan.  Included in these restructuring charges were 
amounts related to the severance of

                                        17
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

personnel, phase-out of certain products, and costs associated with the 
termination of lease obligations.  In the fourth quarter of 1996, the Company 
substantially concluded such restructuring activities, and an amount of $1.1 
million in related accruals was determined to be in excess of amounts 
required.  As a result, the Company recognized a $1.1 million credit for 
business restructuring during the fourth quarter of 1996.  The credit relates 
primarily to lease obligations that were exited or subleased at dates or 
rates more favorable than those anticipated at the time of the initial 
restructuring plan.

In 1994, the Company began the development of MARINER, an Internet access and 
navigation tool which it intended to market to large enterprises, as well as 
to original equipment manufacturers ("OEMs") and VARs.  In January 1995, the 
Company entered into a software development and licensing agreement with AT&T 
to develop a custom version of MARINER for AT&T (the "AT&T Agreement").  The 
AT&T Agreement provided for total minimum royalties of $15 million through 
1998, and contemplated the development of additional Internet access products 
for license to AT&T.  In September 1995, the AT&T Agreement was amended to 
terminate these provisions for additional product development and to provide 
instead that the Company would be paid fees totaling $9 million through 1996 
for development work completed at the time of the amendment and for a license 
to evaluate the MARINER product.  In 1995, the Company recognized license 
fees totaling $6.8 million under the AT&T Agreement and received $500,000 in 
fees for non-recurring engineering costs that offset research and development 
expenses.  In 1995, the Company also recognized revenues of $300,000 from 
other customers related to the MARINER product line.  In light of the 
Company's inability to develop a long-term relationship with AT&T, as well as 
other changes in the Internet market, including the development of intense 
price competition among vendors of Internet access products, the Company 
determined in late 1995 to sell the MARINER product line and focus its 
attention on its core business of providing desktop information access 
solutions for network computing environments.  In February 1996, the Company 
sold the MARINER product line to FTP Software, Inc. ("FTP") for $9.8 million. 
The Company paid FTP a one-time license fee of $2.5 million for the right to 
incorporate MARINER technology into future versions of the Company's hardware 
and software products.  The net gain recognized on this transaction was $7.0 
million.

In February 1994, the Company acquired all of the outstanding stock of Z-Code 
Software Corp. ("Z-Code"), a developer of electronic mail and messaging 
application products (collectively, "Z-MAIL") for open system environments.  
The Company's Z-MAIL electronic messaging product was a part of the Company's 
Software business unit.  The initial consideration for the acquisition was 
approximately $3.2 million in cash and 3,000,000 shares of the Company's 
Common Stock (including approximately 269,000 shares issuable upon the 
exercise of options).  Of these shares, approximately 1,183,000 (the 
"Performance Shares") were held in escrow and subject to release in whole or 
in part upon the achievement of certain financial performance objectives over 
a 15-month period that ended in the second quarter of 1995.  Additional cash 
of up to $3.2 million was contingently payable based on the achievement of 
these objectives.  In July 1994, the Company repurchased 1,361,802 shares of 
its Common Stock from the former principal shareholder of Z-Code for 
approximately $5.0 million and paid approximately $2.5 million for his 
contingent rights to an additional 1,041,378 Performance Shares that were 
held in escrow as well as his contingent right to receive up to approximately 
$2.5 million in cash.  In the second quarter of 1995, the Company determined 
that the performance objectives had not been achieved and that, accordingly, 
none of the remaining Performance Shares or contingent cash payments would be 
issued or paid.  In light of disappointing operating results, intensifying 
competition in this market, and other related factors, the Company determined 
during the second quarter of 1996 to sell or discontinue this product line.  
In June 1996, the Company sold its Z-MAIL product line to NetManage, Inc. for 
a total sales price of $1.3 million.  The net loss recognized on this 
transaction was $27,000.

                                       18
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

RESULTS OF OPERATIONS

The following table sets forth certain items in the Company's consolidated 
statements of operations as a percentage of net revenues for the periods 
indicated.  Figures are rounded to the nearest whole percentage, and line 
items presenting subtotal and total percentages may therefore differ, due to 
rounding, from the sum of the percentages for each line item.

<TABLE>
<CAPTION>
                                                                  Years Ended December 31,
                                                                  ------------------------
                                                                   1996     1995    1994
                                                                   ----     ----    ----
<S>                                                                <C>      <C>     <C>
Net revenues:
    Hardware products and services                                  79%      79%     88%
    Software licenses and services                                  21%      21%     12%
                                                                   ---      ---     ---
         Total net revenues                                        100%     100%    100%

Cost of revenues:
    Hardware products and services                                  60%      59%     65%
    Software licenses and services                                   6%       3%      2%
                                                                   ---      ---     ---
         Total cost of revenues                                     67%      62%     67%
                                                                   ---      ---     ---

Gross margin                                                        33%      38%     33%

Operating expenses:
    Research and development                                        12%       9%      7%
    Marketing and selling                                           27%      25%     22%
    General and administrative                                       9%       6%      4%
    Charge for acquired in-process research and development         --       --      11%
    Charge (credit) for business restructuring                      (1)%      3%     --
    Litigation settlement                                             1%     --      --
                                                                   ---      ---     ---
         Total operating expenses                                    48%     43%     43%
                                                                   ---      ---     ---

Operating loss                                                     (14)%    (5)%   (10)%

Non-operating income and gains, net                                   7%      1%      5%
                                                                   ---      ---     ---

Loss before income taxes                                            (7)%    (4)%    (5)%

Provision for income taxes (income tax benefit)                     (3)%     (2)%     2%
                                                                   ---      ---     ---

Net loss                                                            (4)%     (3)%   (7)%
                                                                   ---      ---     ---
                                                                   ---      ---     ---
</TABLE>

As mentioned above under "Overview," the Company determined to recombine its 
two former business units (i.e., "Systems" and "Software") into a single 
operation in June 1996.  Although the Company is now managed as one operating 
entity, the Company is reporting hardware and software revenues 
independently.  Revenues, cost of revenues and gross margins relating to 
prior operating periods have been conformed to the current presentation, and 
the following discussions of net revenues and gross margins address the 
revised presentation.

TOTAL NET REVENUES

Total net revenues for 1996 were $120.6 million, a decrease of 13% from 1995 
net revenues of $139.3 million.  Net revenues for 1995 decreased by 13% 
compared to 1994 net revenues of $160.9 million.  International revenues were 
33% of total net revenues for 1996 and 1995, representing a slight increase 
from 31% in 1994. No single customer of the Company accounted for more than 
10% of the Company's net revenues during any of the last three fiscal years.

                                       19
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

HARDWARE REVENUES

Hardware revenues consist primarily of revenues from the sale of network 
computers, related hardware, and to a lesser extent, fees for related service 
activities.  Hardware revenues were $95.0 million for 1996, a decrease of 13% 
compared to revenues of $109.7 million in 1995.  Hardware revenues for 1995 
decreased 22% compared to revenues of $141.2 million in 1994.  The decline in 
revenues for all comparative periods was due to a decline in units shipped 
and a decline in the average selling prices ("ASPs") of the Company's 
hardware products due to the Company's introduction of lower-priced EXPLORA 
network computers and pricing competition.

SOFTWARE REVENUES

Software revenues consist primarily of revenues from the licensing of 
software products and related support services.  Current software products 
that are generating revenue include WINCENTER-TM-, the Company's multi-user 
WINDOWS NT application server software, PC-XWARE, the Company's network 
computer software for PCs, and NCDWARE-Registered Trademark-, the Company's 
proprietary network computer software.  Through the first quarter of 1996, 
Software revenues also included revenues from the development and licensing 
of the Company's MARINER Internet connectivity product line (which was sold 
in the first quarter of 1996), and the Z-MAIL product line (which was sold 
during the second quarter of 1996).  Revenues from software and related 
services were $25.6 million for 1996, a decrease of 13% compared to revenues 
of $29.6 million in 1995. The decline in 1996 software revenues compared to 
1995 resulted from reductions in revenues of $3.9 million related to the 
Company's former Z-MAIL product line, and $6.4 million related to the 
Company's former MARINER product line.  In addition, PC-XWARE revenues 
declined by $6.0 million during a period in which its sales force was in 
transition.  These revenue declines were offset in part by higher WINCENTER 
revenues.  Revenues related to Z-MAIL were $1.1 million for the first six 
months of 1996.  No such revenues were recognized during the third and fourth 
quarters of 1996, and such revenues will not occur in the future, as the 
Z-MAIL product line was sold during the second quarter of 1996.  Net revenues 
for 1996 also included $474,000 associated with the AT&T Agreement. Revenues 
from software and related services for 1995 increased 51% compared to 
revenues of $19.6 million in 1994.  The increase in 1995 software revenues 
when compared to 1994 software revenues was primarily due to revenues related 
to the AT&T Agreement recognized in 1995.

GROSS MARGIN ON HARDWARE REVENUES

The Company's gross margin percentages on Hardware revenues were 23%, 25% and 
26% for the years ended December 31, 1996, 1995 and 1994, respectively.  The 
slight decline in margin in 1996 compared to 1995 is primarily due to 
increased sales of lower-priced EXPLORA network computers, which generally 
carry lower margins, offset in part by comparatively lower sales discounts 
and material costs.  Sales discounts during 1996 declined when compared to 
1995 as a result of more stringent pricing controls, and material costs 
declined primarily as a result of market declines in the cost of certain 
semiconductor components.  In 1996, the Company recorded a $3.0 million 
charge associated with the reduction of certain inventories to market value.  
This compares to a $2.7 million charge to cost of revenues in 1995 associated 
with business restructuring activities described above under "Overview."  
Exclusive of these charges, the gross margin percentages on Hardware revenues 
would have been 27% for both 1996 and 1995. The decline in the gross margin 
in 1995 compared to 1994 is primarily related to the $2.7 million 
inventory-related charge described above.  

GROSS MARGIN ON SOFTWARE REVENUES

The Company's gross margin percentages on Software revenues were 70%, 88% and 
86% for the years ended December 31, 1996, 1995 and 1994, respectively.  The 
decline in 1996 compared to 1995 was due primarily to a higher mix of 
WINCENTER revenues in 1996, which carry a lower margin because of higher 
third-party royalty costs, and reduced revenues of other software products, 
including revenues associated with Z-MAIL and MARINER (including the AT&T 
Agreement). Certain technology used in the Company's products is licensed 
from third parties on a royalty-bearing basis.  The costs associated with 
such royalties have increased substantially during 1996, and are now a 
significant component of total software cost of sales.  The slight increase 
in gross margin percentage in 1995 compared to 1994 was primarily related to 
higher margin revenue associated with the AT&T Agreement recognized during 
1995.

                                       20
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

RESEARCH AND DEVELOPMENT EXPENSES

Research and development ("R&D") expenses were $14.9 million, $13.1 million 
and $10.5 million for the years ended December 31, 1996, 1995 and 1994, 
respectively.  Despite the absence of R&D expenses related to the MARINER 
product line beyond the first quarter of 1996 and the absence of R&D expenses 
related to the Z-MAIL product line beyond the second quarter of 1996, total 
R&D expenses have increased in 1996 compared to 1995 due to additional 
spending related to network computing products.  Included in R&D expenses in 
1996 was $0.7 million in costs and expenses associated with the IBM Agreement 
for the joint development of a network application terminal.  The increase in 
R&D expenses in 1995 compared to 1994 was largely related to increased 
product development efforts for both the MARINER and Z-MAIL product lines.  
Included in R&D expenses in 1995 was $2.1 million in costs and expenses 
associated with the AT&T Agreement. As a percentage of net revenues, R&D 
expenses were 12%, 9% and 7% for 1996, 1995 and 1994, respectively, 
reflecting the impact of increased spending and lower net revenues.  The 
Company plans to increase its investment in research and development in the 
area of network computing products through 1997.

MARKETING AND SELLING EXPENSES

Marketing and selling expenses were $32.1 million, $34.1 million and $34.7 
million for the years ended December 31, 1996, 1995 and 1994, respectively.  
The decreases in 1996 compared to the previous year reflect increased 
efficiencies related to the reconsolidation of the Company's remaining 
business units, which commenced in June of 1996.  The slight decrease in 1995 
compared to 1994 was primarily related to lower payroll costs associated with 
reduced permanent and contract personnel, in addition to lower costs 
associated with commissions and other performance-related compensation.  As a 
percentage of net revenues, marketing and selling expenses were 27%, 25% and 
22% for 1996, 1995 and 1994, respectively, resulting from the combined impact 
of lower net revenues and decreased spending.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative ("G&A") expenses were $10.3 million, $8.5 million 
and $6.7 million for the years ended December 31, 1996, 1995 and 1994, 
respectively. The increase in 1996 over 1995 was primarily related to both 
severance costs associated with the elimination of certain positions within 
the Company and increased personnel costs during early 1996 that resulted 
from the division of the Company into two separate business units (Systems 
and Software).  As mentioned above under "Overview," in June of 1996, the 
Company determined to recombine its remaining business units.  The increase 
in 1995 over 1994 was primarily related to higher consulting costs and 
compensation expenses.  As a percentage of net revenues, G&A expenses were 
9%, 6% and 4% for 1996, 1995 and 1994, respectively, reflecting the combined 
impact of increased spending and lower net revenues.

CHARGE FOR ACQUIRED IN-PROCESS RESEARCH AND DEVELOPMENT

In connection with the Company's acquisition of Z-Code in February 1994, 
approximately $15.0 million of the initial consideration was allocated to the 
value of in-process research and development.  This in-process research and 
development had not achieved technological feasibility at the time of the 
acquisition and, therefore, did not qualify for capitalization under 
generally accepted accounting principles.  Accordingly, the portion of the 
purchase price allocated to the value of in-process research and development 
was charged to operations in the first quarter of 1994.

In July 1994, the Company repurchased 1,361,802 shares of its Common Stock 
from the former principal shareholder of Z-Code for approximately $5.0 
million and paid approximately $2.5 million for his contingent rights to an 
additional 1,041,378 Performance Shares that were held in escrow as well as 
his contingent right to receive up to approximately $2.5 million in cash.  
Substantially all of the payment for the contingent stock and cash rights was 
allocated to in-process research and development acquired in the Z-Code 
acquisition and was charged to operations in the third quarter of 1994. 

BUSINESS RESTRUCTURING

During the third quarter of 1995, the Company created and began implementing 
a plan to restructure the business in order to improve the Company's 
operating performance potential.  The plan included substantial modifications 
to the Company's manufacturing processes, phasing out activities related to 
less profitable products, a reduction in facilities, and a reduction in the 
number of employees.  During the third quarter of 1995, the Company recognized

                                       21
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

charges totaling $7.5 million for the implementation of this plan. Included 
in these restructuring charges were amounts related to the severance of 
personnel, phase-out of certain products, and costs associated with the 
termination of lease obligations.  In the fourth quarter of 1996, the Company 
substantially concluded such restructuring activities and an amount of $1.1 
million in related accruals was determined to be in excess of amounts 
required.  As a result, the Company recognized a $1.1 million credit for 
business restructuring during the fourth quarter of 1996.  The credit relates 
primarily to lease obligations that were exited or subleased at dates or 
rates more favorable than those anticipated at the time of the initial 
restructuring plan.  See "Business Restructuring" in Note 4 of the "Notes to 
Consolidated Financial Statements" contained herein.

LITIGATION SETTLEMENT

The $1.1 million charge for litigation settlement represents the Company's 
voluntary contribution toward a total of $12 million in costs to settle all 
pending securities litigation.  The settlement agreement was executed by all 
parties during February 1997, and the Company anticipates that no further 
charges related to such settlement will be incurred in the future.

INTEREST INCOME, NET

Interest income, net of interest expense, was $1.6 million, $1.4 million and 
$0.9 million for the years ended December 31, 1996, 1995 and 1994, 
respectively. The increases were primarily due to higher average balances in 
interest-earning accounts in addition to lower interest expense related to 
declining capital lease obligations.  This was partially offset by declining 
interest rates across the periods presented.

OTHER INCOME, NET 

Other income includes non-operating income, net of non-operating expense.  
Other income in 1994 consisted primarily of gains realized on the Company's 
sale of all of its shares of NetManage, Inc. common stock in an underwritten 
public offering in February 1994.  No significant other  income was produced 
during 1995 or 1996.

GAIN ON SALE OF PRODUCT LINES

The gain on sale of product lines in 1996 represents the net gain on the sale 
of the MARINER product line in February 1996, offset by a slight loss on the 
sale of the Z-MAIL product line in June 1996.  (See "Overview.")

INCOME TAXES AND INCOME TAX BENEFIT

The Company recognized an income tax benefit of $3.5 million and $2.2 million 
in 1996 and 1995, respectively,  compared to an income tax provision of $3.6 
million in 1994.  The provision for income taxes in 1994 was made, despite a 
pre-tax loss, as a result of the charges for in-process research and 
development associated with the Z-Code acquisition.  Since the acquisition 
was a tax-free reorganization, the related charges were not deductible for 
income tax purposes.

FINANCIAL CONDITION

Total assets as of December 31, 1996 decreased by $11.8 million, or 12%, from 
December 31, 1995.  The change in total assets primarily reflected decreases 
in accounts receivable, inventories and other assets of $7.0 million, $4.6 
million and $2.9 million, respectively, partially offset by an increase of 
$3.2 million in tax-related assets.  The reduction in accounts receivable 
was primarily caused by a reduction in sales volumes coupled with increased 
customer collection efforts, while the reduction in inventories was primarily 
related to improved inventory management during 1996.  The reduction in other 
assets was primarily related to decreases in long-term deferred taxes, 
long-term deposits, prepaid royalties and capitalized software costs related 
to Z-MAIL.  Increases in tax-related assets resulted primarily from tax 
benefits recognized on net operating losses recorded during the year.

Total liabilities as of December 31, 1996 decreased by $11.3 million, or 38%, 
from December 31, 1995.  The decrease was primarily associated with lower 
accounts payable and income taxes payable balances.  The reduction in 
accounts payable was associated with lower inventory receipts, while the 
reduction in income taxes payable was caused by operating losses incurred 
during 1996.

                                       22
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

CAPITAL REQUIREMENTS

Capital spending requirements for 1997 are estimated at approximately $2.9 
million, and at December 31, 1996, the Company had commitments for capital 
expenditures of approximately $400,000.  These commitments are primarily 
related to information technology and facilities.

LIQUIDITY

As of  December 31, 1996, the Company had combined cash and equivalents and 
short-term investments totaling $35.7 million, with no significant debt.  The 
Company terminated its line of credit agreement during the third quarter of 
1996. The Company believes that its existing sources of liquidity, including 
cash generated from operations, will be sufficient to meet operating cash 
requirements and capital lease repayment obligations at least through the 
next twelve months.

                                      23
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

FUTURE PERFORMANCE AND RISK FACTORS

THE COMPANY'S FUTURE BUSINESS, OPERATING RESULTS AND FINANCIAL CONDITION ARE 
SUBJECT TO VARIOUS RISKS AND UNCERTAINTIES, INCLUDING THOSE DESCRIBED BELOW. 

EVOLVING NETWORK COMPUTING MARKET

The Company derives a majority of its revenues from the sale of network 
computer products and related software.  During the past several years, the 
Company and other manufacturers of network computing systems and products 
have experienced intense competition from alternative desktop computing 
products, particularly personal computers, which has slowed the growth and 
development of the network computing market.  Until recently, the absence of 
X protocol support from Microsoft Corporation ("Microsoft"), combined with 
the proliferation of off-the-shelf Windows-based application software, 
constituted an obstacle to the expansion of the network computing model into 
Windows-based environments.  The introduction of the Company's WINCENTER 
multi-user WINDOWS NT application server software and new, lower-priced 
network computers have allowed the Company to offer network computing systems 
that provide users with access to Windows applications, although sales of 
these new products have been limited to date. The Company's future success 
will depend in substantial part upon increased acceptance of the network 
computing model and the successful marketing of the Company's new network 
computing products.  There can be no assurance that the Company's new network 
computing products will compete successfully with alternative desktop 
solutions or that the network computing model will be widely adopted in the 
rapidly evolving desktop computer market.  The failure of new markets to 
develop for the Company's network computing products would have a material, 
adverse effect on the Company's business, operating results and financial 
condition.  

COMPETITION

The desktop computer and information access markets are characterized by 
rapidly changing technology and evolving industry standards.  The Company 
experiences significant competition from other network computer 
manufacturers, suppliers of personal computers and workstations and software 
developers.  Competition within the network computing market has intensified 
over the past several years, resulting in price reductions and reduced profit 
margins.  The Company expects this intense competition to continue and there 
can be no assurance that the Company will be able to continue to compete 
successfully against current and future competitors as the desktop computer 
market evolves and competition increases.  The Company's software products 
also face substantial competition from software vendors that offer similar 
products, including several large software companies.  

FLUCTUATIONS IN OPERATING RESULTS 

The Company's operating results have varied significantly, particularly on a 
quarterly basis, as a result of a number of factors, including general 
economic conditions affecting industry demand for computer products, the 
timing and market acceptance of new product introductions by the Company and 
its competitors, the timing of significant orders from and shipments to large 
customers, periodic changes in product pricing and discounting due to 
competitive factors, and the availability and pricing of key components, such 
as DRAMs, video monitors, integrated circuits and electronic sub-assemblies, 
some of which require substantial order lead times.  The Company's operating 
results may fluctuate in the future as a result of these and other factors, 
including the Company's success in developing and introducing new products, 
its product and customer mix, licensing costs, the level of competition which 
it experiences and its ability to develop and maintain strategic business 
alliances. 

The Company has committed significant resources, including research and 
development, manufacturing and sales and marketing resources, to the 
execution of the IBM Agreement (see "Overview").  To date, IBM has not begun 
shipments of related product in commercial quantities.  The production cycle 
of related product requires the Company to rely on IBM to provide accurate 
product requirement forecasts, which have in the past and will in the future, 
be subject to changes by IBM.  Should the Company commence production of 
related product based on provided forecasts that are subsequently reduced, 
the Company bears the risk of increased levels of unsold inventories.  Should 
the expected business volumes associated with the IBM Agreement not occur, or 
occur in volumes below management's expectations, there would be a material, 
adverse effect on the Company's operating results.  

                                       24
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

The Company currently anticipates that the mix of hardware revenues as a 
component of total revenues may rise as a result of potential OEM 
relationships for the Company's network computers.  This condition would 
likely lead to overall reduced gross margins on total revenues.  In addition, 
the Company operates with a relatively small backlog.  Revenues and operating 
results therefore generally depend on the volume and timing of orders 
received, which are difficult to forecast and which may occur 
disproportionately during any given quarter or year.  The Company's expense 
levels are based in part on its forecast of future revenues.  If revenues are 
below expectations, the Company's operating results may be adversely 
affected.  The Company has experienced a disproportionate amount of shipments 
occurring in the last month of its fiscal quarters.  This trend increases the 
risk of material quarter-to-quarter fluctuations in the Company's revenues 
and operating results.  In the past, the Company has experienced reduced 
orders during the first and third quarters due to buying patterns common in 
the computer industry.  In addition, sales in Europe have been adversely 
affected in the third calendar quarter, when many European customers reduce 
their business activities. 

NEW PRODUCT DEVELOPMENT AND TIMELY INTRODUCTION OF NEW AND ENHANCED PRODUCTS

The markets for the Company's products are characterized by rapidly changing 
technologies, evolving industry standards, frequent new product introductions 
and short product life cycles.  The Company's future results will depend to a 
considerable extent on its ability to continuously develop, introduce and 
deliver in quantity new hardware and software products that offer its 
customers enhanced performance at competitive prices.  The development and 
introduction of new products is a complex and uncertain process requiring 
substantial financial resources and high levels of innovation, accurate 
anticipation of technological and market trends and the successful and timely 
completion of product development.  Once a hardware product is developed, the 
Company must rapidly bring it into volume production, a process that requires 
accurate forecasting of customer requirements in order to achieve acceptable 
manufacturing costs.  The introduction of new or enhanced products also 
requires the Company to manage the transition from older, displaced products 
in order to minimize disruption to customer ordering patterns, avoid 
excessive levels of older product inventories and ensure that adequate 
supplies of new products can be delivered to meet customer demand.  As the 
Company is continuously engaged in this product development and transition 
process, its operating results may be subject to considerable fluctuation, 
particularly when measured on a quarterly basis.  The inability to finance 
important research and development projects, delays in the introduction of 
new and enhanced products, the failure of such products to gain market 
acceptance, or problems associated with new product transitions could 
adversely affect the Company's operating results.  

RELIANCE ON INDEPENDENT DISTRIBUTORS AND RESELLERS

The Company relies substantially on independent distributors and resellers, 
particularly in European markets, for the marketing and distribution of its 
products, particularly its software products.  During 1995, the Company 
consolidated its Software sales operations by creating a single organization 
devoted to the sale of the Company's PC connectivity and messaging software 
and re-oriented its software sales strategy toward the increased use of 
distributors, VARs and other resellers.  In early 1996, the Company 
experienced significant returns of its software products from its 
distributors.  There can be no assurance that the Company will not experience 
some level of returns in the future.  In addition, there can be no assurance 
that the Company's distributors and resellers will continue their current 
relationships with the Company or that they will not give higher priority to 
the sale of other products, which could include products of the Company's 
competitors.  A reduction in sales effort or discontinuance of sales of the 
Company's products by its distributors and resellers could lead to reduced 
sales and could adversely affect the Company's operating results.  In 
addition, there can be no assurance as to the continued viability or the 
financial stability of the Company's distributors and resellers, the 
Company's ability to retain its existing distributors and resellers or the 
Company's ability to add distributors and resellers in the future. 

RELIANCE ON INDEPENDENT CONTRACTORS 

The Company relies on independent contractors for virtually all of the 
sub-assembly of the Company's network computer products.  The Company's 
reliance on these independent contractors limits its control over delivery 
schedules, quality assurance and product costs.  In addition, a number of the 
Company's independent suppliers are located abroad.  The Company's reliance 
on these foreign suppliers subjects the Company to risks such as the 
imposition of unfavorable governmental controls or other trade restrictions, 
changes in tariffs and political instability.  The Company currently obtains 
all of the sub-assemblies used for its network computer products

                                      25
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

(consisting of all major components except monitors and cables) from a single 
supplier located in Thailand.  Any significant interruption in the supply of 
sub-assemblies from this contractor would have a material adverse effect on 
the Company's business and operating results.  Although the Company is 
currently planning to develop alternative locations in different countries 
from which to obtain sub-assemblies, there is no assurance that the Company 
will be successful in this pursuit. Disruptions in the provision of 
components by the Company's other suppliers, or other events that would 
require the Company to seek alternate sources of supply, could also lead to 
supply constraints or delays in delivery of the Company's products and 
adversely affect its operating results.  The operations of certain of the 
Company's foreign suppliers were briefly disrupted during 1992 due to 
political instability in Thailand. 

INTERNATIONAL SALES 

A majority of the Company's international sales are denominated in U.S. 
dollars, and an increase in the value of the U.S. dollar relative to foreign 
currencies could make the Company's products less competitive in those 
markets.  Over the past two years, a significant portion of international 
revenues have been derived from sales to a customer in the United Kingdom 
that have been denominated in pound sterling and sales denominated in foreign 
currencies may increase in the future.  These sales are subject to exchange 
rate fluctuations which could affect the Company's operating results 
negatively or positively, depending on the value of the U.S. dollar against 
the other currency.  Where the Company believes foreign currency-denominated 
sales could pose significant exposure to exchange rate fluctuations, the 
Company acquires forward exchange contracts in an effort to reduce such 
exposure.  International sales and operations may also be subject to risks 
such as the imposition of governmental controls, export license requirements, 
restrictions on the export of technology, political instability, trade 
restrictions, changes in tariffs and difficulties in staffing and managing 
international operations and managing accounts receivable.  In addition, the 
laws of certain countries do not protect the Company's products and 
intellectual property rights to the same extent as the laws of the United 
States.  There can be no assurance that these factors will not have an 
adverse effect on the Company's future international sales and, consequently, 
on the Company's operating results. 

DEPENDENCE ON KEY PERSONNEL 

The Company's success depends to a significant degree upon the continuing 
contributions of its senior management and other key employees.  Recently, 
the Company experienced turnover of certain senior management positions.  
Robert G. Gilbertson was appointed to the position of President and Chief 
Executive Officer and Rudolph G. Morin was appointed as Executive Vice 
President of Operations & Finance and Chief Financial Officer.  Moreover, 
partially as a consequence of the restructuring of its business in 1995, the 
Company has experienced significant turnover of management personnel, 
particularly in its finance, procurement, manufacturing, and sales 
organizations.  The Company believes that its future success will depend in 
large part on its ability to attract and retain highly-skilled engineering, 
managerial, sales and marketing personnel.  Competition for such personnel is 
intense, and there can be no assurance that the Company will be successful in 
attracting, integrating and retaining such personnel.  Failure to attract and 
retain key personnel could have a material adverse effect on the Company's 
business, operating results or financial condition. 

VOLATILITY OF STOCK PRICE 

The market price of the Company's common stock has fluctuated significantly 
over the past several years and is subject to material fluctuations in the 
future in response to announcements concerning the Company or its competitors 
or customers, quarterly variations in operating results, announcements of 
technological innovations, the introduction of new products or changes in 
product pricing policies by the Company or its competitors, general 
conditions in the computer industry, developments in the financial markets 
and other factors.  In particular, shortfalls in the Company's quarterly 
operating results from historical levels or from levels forecast by 
securities analysts could have an adverse effect on the trading price of the 
common stock.  The Company may not be able to quantify such a quarterly 
shortfall until the end of the quarter, which could result in an immediate 
and adverse effect on the common stock price. In addition, the stock market 
has, from time to time, experienced extreme price and volume fluctuations 
that have particularly affected the market prices for technology companies 
and which have been unrelated to the operating performance of the affected 
companies.  Broad market fluctuations of this type may adversely affect the 
future market price of the Company's common stock.

                                      26
<PAGE>

                    NETWORK COMPUTING DEVICES, INC.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                      Page
                                                                      ----
Independent Auditors' Report                                           28

Consolidated Balance Sheets as of December 31, 1996 and 1995           29

Consolidated Statements of Operations for the Years Ended
    December 31, 1996, 1995 and 1994                                   30

Consolidated Statements of Shareholders' Equity for the Years Ended
    December 31, 1996, 1995 and 1994                                   31

Consolidated Statements of Cash Flows for the Years Ended
    December 31, 1996, 1995 and 1994                                   32

Notes to Consolidated Financial Statements                             33

Supplementary Data:  Quarterly Financial Data (Unaudited)              44

                                      27
<PAGE>

                             NETWORK COMPUTING DEVICES, INC.
 
                              INDEPENDENT AUDITORS' REPORT
                                           

The Board of Directors
Network Computing Devices, Inc.

We have audited the accompanying consolidated balance sheets of Network
Computing Devices, Inc. and subsidiaries as of December 31, 1996 and 1995, and
the related consolidated statements of operations, shareholders' equity, and
cash flows for each of the years in the three-year period ended December 31,
1996.  These consolidated financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these
consolidated 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 Network
Computing Devices, Inc. and subsidiaries as of December 31, 1996 and 1995, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 1996, in conformity with generally
accepted accounting principles.


                                  KPMG PEAT MARWICK LLP


San Jose, California
January 28, 1997

                                          28
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.
                             CONSOLIDATED BALANCE SHEETS
                         (IN THOUSANDS, EXCEPT SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                                December 31, 
                                                                           ---------------------
                                                                             1996          1995
                                                                           --------      ------- 
<S>                                                                        <C>          <C>      
ASSETS:
  Current assets:
    Cash and cash equivalents                                              $23,832       $13,364 
    Short-term investments                                                  11,839        22,786 
    Accounts receivable, net of allowances of $2,603 and
      $1,976 as of December 31, 1996 and 1995, respectively                 21,549        28,591 
    Inventories                                                              9,776        14,398 
    Refundable and deferred income tax assets                                8,287         5,501 
    Other current assets                                                     3,652         1,362 
                                                                           -------       ------- 
  Total current assets                                                      78,935        86,002 
  Property and equipment, net                                                4,895         6,749 
  Other assets                                                               1,863         4,786 
                                                                           -------       ------- 
Total assets                                                               $85,693       $97,537 
                                                                           -------       ------- 
                                                                           -------       ------- 

Liabilities and Shareholders' equity:
  Current liabilities:
    Accounts payable                                                       $ 4,383       $13,893 
    Accrued expenses                                                         8,977         7,429 
    Deferred revenue                                                         3,486         3,298 
    Income taxes payable                                                       360         2,666 
    Current portion of capital lease obligations                               748         1,246 
                                                                           -------       ------- 
  Total current liabilities                                                 17,954        28,532 
  Long-term portion of capital lease obligations                               314           991 
  Commitments and contingencies
  Shareholders' equity:
    Undesignated preferred stock: 3,000,000 shares authorized;
      no shares issued and outstanding                                           -             - 
    Common stock, no par value: 30,000,000 shares authorized;
      17,037,369 and 16,118,800 shares issued and outstanding as of 
      December 31, 1996 and 1995, respectively                              68,217        63,543 
    Net unrealized gain on securities                                            -            31 
    Retained earnings (accumulated deficit)                                   (792)        4,440 
                                                                           -------       ------- 
  Total shareholders' equity                                                67,425        68,014 
                                                                           -------       ------- 
Total liabilities and shareholders' equity                                 $85,693       $97,537 
                                                                           -------       ------- 
                                                                           -------       ------- 
</TABLE>

                              See accompanying notes.

                                          29
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.
                        CONSOLIDATED STATEMENTS OF OPERATIONS
                       (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>

                                                                             Years ended December 31,
                                                                        1996          1995          1994
                                                                     --------       --------       --------
<S>                                                                  <C>            <C>            <C>     
Net revenues:
  Hardware products and services                                     $ 94,973       $109,723       $141,249
  Software licenses and services                                       25,635         29,605         19,622
                                                                     --------       --------       --------
Total net revenues                                                    120,608        139,328        160,871
Cost of revenues:
  Hardware products and services                                       72,715         82,778        104,463
  Software licenses and services                                        7,769          3,607          2,656
                                                                     --------       --------       --------
Total cost of revenues                                                 80,484         86,385        107,119
                                                                     --------       --------       --------
Gross profit                                                           40,124         52,943         53,752
Operating expenses:
  Research and development                                             14,930         13,119         10,486
  Marketing and selling                                                32,117         34,147         34,653
  General and administrative                                           10,270          8,502          6,668
  Charge for acquired in-process research and development                   -              -         17,452
  Charge (credit) for business restructuring                           (1,052)         4,832              -
  Litigation settlement                                                 1,100              -              -
                                                                     --------       --------       --------
Total operating expenses                                               57,365         60,600         69,259
                                                                     --------       --------       --------
Operating loss                                                        (17,241)        (7,657)       (15,507)
  Interest income                                                       1,656          1,557          1,198
  Interest expense                                                        (68)          (198)          (290)
  Other income, net                                                         -             93          7,314
  Gain on sale of product lines                                         6,932              -              -
                                                                     --------       --------       --------

Loss before income taxes                                               (8,721)        (6,205)        (7,285)
  Provision for income taxes (income tax benefit)                      (3,489)        (2,176)         3,558
                                                                     --------       --------       --------
Net loss                                                             $ (5,232)      $ (4,029)      $(10,843)
                                                                     --------       --------       --------
                                                                     --------       --------       --------
Primary earnings per share:
  Net loss per share                                                 $  (0.32)      $  (0.25)      $  (0.68)
                                                                     --------       --------       --------
                                                                     --------       --------       --------
  Shares used in per share computations                                16,579         15,832         15,908
                                                                     --------       --------       --------
                                                                     --------       --------       --------
Fully diluted earnings per share:
  Net loss per share                                                 $  (0.32)      $  (0.25)      $  (0.77)
                                                                     --------       --------       --------
                                                                     --------       --------       --------
  Shares used in per share computations                                16,579         15,832         16,039
                                                                     --------       --------       --------
                                                                     --------       --------       --------

</TABLE>

                              See accompanying notes.

                                          30
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.
                   CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                    (IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                                                     Retained
                                                         Common Stock           Net Unrealized       Earnings          Total
                                                   ------------------------     Gain (Loss) on    (Accumulated     Shareholders'
                                                   Shares          Amount         Securities         Deficit)         Equity
                                                   ------           -------     --------------     -------------    -------------
<S>                                               <C>              <C>         <C>               <C>                <C>        
Balances as of December 31, 1993                   15,052          $57,225              $  -         $ 19,312           $76,537

Issuance of common stock for the 
  acquisition of Z-Code                             1,547           10,833                 -                -            10,833

Repurchase of common stock from
  principal Z-Code shareholder                     (1,362)          (5,022)                -                -            (5,022)

Repurchase of common stock                           (219)            (946)                -                -              (946)

Issuance of common stock under Stock
  Option Plan and Employee Stock
  Purchase Plan, including related tax
  benefit                                             619            1,330                 -                -             1,330

Net loss                                                -                -                 -          (10,843)          (10,843)
                                                  -------          -------               ---         --------          --------
Balances as of December 31, 1994                   15,637           63,420                 -            8,469            71,889

Issuance of common stock under Stock
  Option Plan and Employee Stock
  Purchase Plan, including related tax
  benefit                                           1,053            4,150                 -                -             4,150

Repurchase of common stock                           (571)          (4,027)                -                -            (4,027)

Net unrealized gain on securities                       -                -                31                -                31
           
Net loss                                                -                -                 -           (4,029)           (4,029)
                                                  -------          -------               ---         --------          --------

Balances as of December 31, 1995                   16,119           63,543                31            4,440            68,014

Issuance of common stock under Stock
  Option Plan and Employee Stock
  Purchase Plan, including related tax
  benefit                                             928            4,763                 -                -             4,763

Repurchase of common stock                            (10)             (89)                -                -               (89)

Net unrealized loss on securities                       -                -               (31)               -               (31)

Net loss                                                -                -                 -           (5,232)           (5,232)
                                                  -------          -------               ---         --------          --------

Balances as of December 31, 1996                   17,037          $68,217              $  -         $   (792)          $67,425
                                                  -------          -------               ---         --------          --------
                                                  -------          -------               ---         --------          --------
</TABLE>

                              See accompanying notes.

                                         31
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.
                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                    (IN THOUSANDS)

<TABLE>
<CAPTION>

                                                                             Years Ended December 31,
                                                                        1996          1995          1994
                                                                     --------       --------       --------
<S>                                                                  <C>           <C>            <C>      
Cash flows from operating actitivites:
  Net loss                                                            $(5,232)     $  (4,029)    $  (10,843)
  Reconciliation of net loss to net cash provided by 
   (used in) operating activities:
    Acquired in-process research and development                            -              -         17,452
    Gain on sale of NetManage, Inc. common stock                            -              -         (7,237)
    Gain on sale of product lines                                      (6,932)             -              -
    Non-cash restructuring charges (credit)                            (1,052)         2,474              -
    Depreciation and amortization                                       4,559          4,505          4,334
    Refundable and deferred income taxes                               (3,166)        (2,227)             -
    Changes in:
      Accounts receivable, net                                          7,042          3,152         (2,502)
      Inventories                                                       4,455          9,224         (8,763)
      Other current assets and other                                     (378)        (1,450)           322
      Accounts payable                                                 (9,510)        (3,743)         9,155
      Income taxes payable                                             (1,446)         2,856           (128)
      Accrued expenses                                                  1,856         (1,900)          (444)
      Deferred revenue                                                    578          2,325            973
                                                                      -------      ---------     ----------
    Net cash provided by (used in) operating activites                 (9,226)        11,187          2,319

Cash flows from investing activities:
      Purchases of short-term investments                              (3,684)      (192,090)      (364,950)
      Sales and maturities of short-term investments                   14,600        193,148        369,890
      Changes in other assets                                             (58)          (200)          (490)
      Capitalization of software costs                                      -           (436)          (945)
      Acquisition of Z-Code Software Corp., net of cash acquired            -              -         (3,104)
      Proceeds from sale of NetManage, Inc. common stock                    -              -          9,237
      Net proceeds from sale of product lines                           8,625              -              -
      Property and equipment purchases, net                            (2,273)        (3,217)        (2,736)
                                                                      -------      ---------     ----------
    Net cash provided by (used in) investing activities                17,210         (2,795)         6,902

Cash flows from financing activities:
      Principal payments on capital lease obligations                  (1,175)        (1,535)        (1,497)
      Repurchases of common stock                                         (89)        (4,027)        (8,388)
      Proceeds from issuance of stock, net                              3,748          3,127          1,192
                                                                      -------      ---------     ----------
    Net cash provided by (used in) financing activities                 2,484         (2,435)        (8,693)

    Increase in cash and cash equivalents                              10,468          5,957            528
    Cash and cash equivalents:
      Beginning of year                                                13,364          7,407          6,879
                                                                      -------      ---------     ----------
      End of year                                                     $23,832      $  13,364      $   7,407
                                                                      -------      ---------     ----------
                                                                      -------      ---------     ----------

    Noncash investing and financing activities:
      Common stock issued for and accrued direct
        expenses of Z-Code acquisition                                $     -      $       -      $  10,833
                                                                      -------      ---------     ----------
                                                                      -------      ---------     ----------
      Property and equipment acquired under capital leases            $     -      $     929      $   1,022
                                                                      -------      ---------     ----------
                                                                      -------      ---------     ----------
      Income tax benefit from employee stock transactions             $   860      $   1,023      $     138
                                                                      -------      ---------     ----------
                                                                      -------      ---------     ----------

</TABLE>

                              See accompanying notes.

                                          32
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

NOTE 1.  DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS   Network Computing Devices, Inc. ("the Company") was
incorporated on February 17, 1988.  The Company provides network computer
hardware and software that delivers high-performance, easy-to-manage,
simultaneous access to any application on an enterprise network from any
desktop.  The Company's product lines include the EXPLORA and HMX families of
Universal Network Computers, WINCENTER PRO multi-user 
WINDOWS NT application server software, and PC-XWARE network computer software
for PCs.

CONSOLIDATION   The accompanying consolidated financial statements include the
accounts of the Company and its wholly owned subsidiaries.  The Company has
invested in a joint venture in Japan (Nihon NCD), which is accounted for at
cost.  The functional currency for the Company and its subsidiaries is the U.S.
dollar.  All significant intercompany balances and transactions have been
eliminated in consolidation.

CASH EQUIVALENTS    The Company considers all highly liquid investments
purchased with a maturity date of three months or less to be cash equivalents. 

SHORT-TERM INVESTMENTS  The Company has classified all of its short-term
investments as "available-for-sale" securities.  The carrying value of such
securities is adjusted to fair market value, with unrealized gains and losses,
net of deferred taxes, being excluded from earnings and reported as a separate
component of shareholders' equity.  Cost is determined by specific
identification for purposes of computing realized gains or losses.

INVENTORIES   Inventories are stated at the lower of standard cost, which
approximates actual cost on a first-in, first-out basis, or market (net
realizable value). 

PROPERTY AND EQUIPMENT  Property and equipment are stated at cost.  Equipment
under capital leases is stated at the lower of fair value or the present value
of the minimum lease payments at the inception of the lease.  Depreciation is
computed using the straight-line method.  Useful lives of three to five years
are used for equipment and furniture; demonstration equipment is depreciated
over an 18-month period.  Leasehold improvements and equipment under capital
leases are amortized over the shorter of the lease term or the useful lives of
the respective assets.

REVENUE RECOGNITION  Revenues on the sale of hardware products and from the
licensing of software products are generally recognized upon shipment, provided
that no significant obligations remain and collection of the resulting
receivable is deemed probable.  Product warranty costs and an allowance for
sales returns are accrued at the time the related revenues are recognized. 
Service contract revenues are recognized ratably over the contract period.

RESEARCH AND DEVELOPMENT COSTS  Research and development costs are charged to 
engineering expense when incurred.  Costs incurred in the development of new 
software products and enhancements to existing software products are also 
expensed as incurred until the technological feasibility of the product has 
been established.  After technological feasibility has been established, any 
additional costs are capitalized in accordance with Statement of Financial 
Accounting Standards ("SFAS") No. 86.  Capitalized software technology is 
amortized to cost of goods sold over eighteen months to three years, based on 
the expected life of the product. 

INCOME TAXES   Under the asset and liability method of SFAS No. 109, "Accounting
for Income Taxes," deferred tax assets and liabilities are established to
recognize the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and
their respective tax bases.  Deferred tax assets and liabilities are measured
using enacted tax rates expected to apply to taxable income in the years in
which those temporary differences are expected to be recovered or settled. 
Under SFAS No. 109, the effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.

USE OF ESTIMATES   Management of the Company has made a number of estimates and
assumptions relating to the valuation and reporting of assets and liabilities
and the disclosure of contingent assets and liabilities to prepare these
consolidated financial statements in conformity with generally accepted
accounting principles.  Actual results could differ from those estimates.

                                          33
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

FAIR VALUE OF FINANCIAL INSTRUMENTS   The carrying amounts of the Company's cash
and cash equivalents, short-term investments, accounts receivable, and accounts
payable approximate their respective fair values.

IMPAIRMENT OF LONG-LIVED ASSETS AND LONG-LIVED ASSETS TO BE DISPOSED OF   The
Company adopted the provisions of SFAS No. 121, "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," on January 1,
1996.  This statement requires that long-lived assets and certain identifiable
intangibles be reviewed for impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable.  Recoverability of assets to be held and used is measured by a
comparison of the carrying amount of an asset to future net cash flows expected
to be generated by the asset.  If such assets are considered to be impaired, the
impairment to be recognized is measured by the amount by which the carrying
amount of the assets exceed the fair value of the assets.  Assets to be disposed
of are reported at the lower of the carrying amount or fair value less costs to
sell.  Adoption of this statement did not have a material impact on the
Company's consolidated financial position or results of operations.

PER SHARE INFORMATION   Per share information is computed using the
weighted-average number of common and dilutive common equivalent shares
outstanding.  For primary and fully diluted earnings per share, common
equivalent shares consist of the incremental shares issuable upon the assumed
exercise of dilutive stock options (using the treasury stock method).  For 1994,
common equivalent shares in the fully diluted calculation were adjusted by
assuming that all financial performance objectives had been achieved, the
maximum number of performance shares (see Note 5) had been issued, and the
maximum amount of cash contingently payable had been paid, with a significant
portion of the cash and the value of the performance shares allocated to
in-process research and development and charged to operations at the beginning
of the year.  The effect of common equivalent shares is not included in earnings
per share calculations during periods in which such effect would be
antidilutive.

STOCK PLANS   The Company accounts for its stock option and employee stock
purchase plans in accordance with the provisions of Accounting Principles Board
(APB) Opinion No. 25, "Accounting for Stock Issued to Employees," and related
interpretations.  As such, compensation expense would be recorded on the date of
grant only if the current market price of the underlying stock exceeded the
exercise price.  In October 1995, the Financial Accounting Standards Board
issued SFAS No. 123, "Accounting for Stock-Based Compensation," which permits
entities to recognize as expense over the vesting period the fair value of all
stock-based awards on the date of grant.  Alternatively, SFAS No. 123 also
allows entities to continue to apply the provision of APB Opinion No. 25 and
provide pro forma net income and pro forma earnings per share disclosures for
employee stock option grants made in 1995 and future years as if the fair
value-based method defined in SFAS No. 123 had been applied.  The Company has
elected to continue to apply the provisions of APB Opinion No. 25 and provide
the pro forma disclosure provisions of SFAS No. 123.

RECLASSIFICATION   Certain items in the accompanying 1995 and 1994 consolidated
financial statements have been reclassified in order to conform to the current
year's presentation.

                                          34
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

NOTE 2.  SHORT-TERM INVESTMENTS

Short-term investments consisted of the following as of December 31, 1996 (in
thousands):

                                             Gross      Gross   
                               Amortized  Unrealized  Unrealized  Market
                                 Cost        Gains      Losses     Value
                                ---------  ----------  ----------  ------
    Corporate debt securities   $ 5,355     $  --       $  --    $ 5,355
    Commercial paper              4,808        --          --      4,808
    Certificates of deposit       1,676        --          --      1,676
                                -------     -----       -----    -------
                                $11,839     $  --       $  --    $11,839
                                -------     -----       -----    -------
                                -------     -----       -----    -------
    
The maturities of available-for-sale securities as of December 31, 1996 were as
follows (in thousands):

                                  Within     One to
                                 One Year   Two Years
                                 --------   ---------
    Corporate debt securities     $5,355     $   --
    Commercial paper               4,808         --
    Certificates of deposit           --      1,676
                                  ------     ------
                                 $10,163     $1,676
                                 -------     ------
                                 -------     ------

Short-term investments consisted of the following as of December 31, 1995 (in
thousands):

                                             Gross      Gross   
                               Amortized  Unrealized  Unrealized    Market
                                 Cost        Gains      Losses       Value
                                --------- ----------  ----------    ------
    Corporate debt securities    $11,486      $37       $  --      $11,523
    Municipal notes/bonds          4,016       --          --        4,016
    Commercial paper               4,200       --          --        4,200
    U.S. Treasury Notes            3,040        7          --        3,047
                                 -------      ---       -----      -------
                                 $22,742      $44       $  --      $22,786
                                 -------      ---       -----      -------
                                 -------      ---       -----      -------
    

NOTE 3.  CONSOLIDATED BALANCE SHEET AND STATEMENT OF CASH FLOWS COMPONENTS

                                                            1996     1995
                                                            ----     ----
Inventories as of December 31 consisted of (in thousands):
    Purchased components and sub-assemblies                $8,396  $ 9,548
    Work in process                                           240    1,814
    Finished goods                                          1,140    3,036
                                                           ------  -------
                                                           $9,776  $14,398
                                                           ------  -------
                                                           ------  -------

                                          35
<PAGE>

                                              1996      1995
                                              ----      ----
Property and equipment as of December 31 
  consisted of (in thousands):
    Office equipment                        $11,700   $10,551
    Machinery and equipment                   4,936     5,346
    Demonstration equipment                   3,756     3,933
    Furniture and fixtures                    2,064     2,210
    Leasehold improvements                    1,778     1,683
                                            -------   -------
                                             24,234    23,723
Less accumulated depreciation
    and amortization                         19,339    16,974
                                            -------   -------
                                            $ 4,895   $ 6,749
                                            -------   -------
                                            -------   -------

Included in property and equipment is approximately $1,840,000 and $3,072,000 of
equipment under capital leases as of December 31, 1996 and 1995, respectively. 
Accumulated amortization related to this equipment is approximately $1,674,000
and $1,360,000 as of December 31, 1996 and 1995, respectively.
                   
                                              1996      1995
                                              ----      ----
Accrued expenses as of December 31 
  consisted of (in thousands):
    Payroll-related costs                    $3,472    $3,533
    Royalties                                 1,887       178
    Restructuring                                --     2,474
    Warranty                                    495       510
    Other accrued expenses                    3,123       734
                                             ------    ------
                                             $8,977    $7,429
                                             ------    ------
                                             ------    ------

Income taxes paid were $223,000, $204,000 and $3,828,000 for 1996, 1995 and
1994, respectively.  Interest paid was $119,000, $46,000 and $294,000 for 1996,
1995 and 1994, respectively.

NOTE 4.  BUSINESS RESTRUCTURING

In the third quarter of 1995, the Company determined to undertake a strategic
restructuring plan intended to realign and consolidate its software businesses
and reduce operating expenses, and to improve the operating performance of its
hardware operations in reaction to intense competition and perceived slowness in
the X-terminal market.  The Company began implementing this plan during the
third quarter of 1995, and terminated approximately fifty employees associated
with such operations. 

The plan's major components included:

    -    modifying the method of manufacturing and materials management to
         a "build-to-order" paradigm in order to increase the efficiency
         with which the Company receives product orders and manufactures
         and delivers products to its customers;
    -    phasing out products that were currently yielding, or were
         anticipated to yield, profit margins that did not meet certain
         minimum requirements of the Company;
    -    reducing and consolidating facilities devoted to the conduct of
         the business through a combination of sublease activities or
         negotiating early exits to existing lease agreements; and
    -    reducing the number of employees to a level deemed to be
         essential to reengineer the business for improved operating
         performance.

The costs associated with restructuring the business were accrued during the
third quarter of 1995, the period in which the restructuring plan was finalized
by the Company's management.  Such costs have been segregated into two
fundamentally different classifications within the consolidated statements of
operations for the year ended December 31, 1995:  cost of hardware revenues, and
operating expenses.  Included in cost of hardware revenues is $2.7 million

                                          36
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

related to products in inventory that are being phased out as part of the
business restructuring.  Included in 1995 operating expenses under the caption,
"Charge (credit) for business restructuring" is $4.8 million related to
severance of employees, the write-down of assets impaired by the restructuring
plan, and exit costs for leased facility obligations.

In the fourth quarter of 1996, the Company determined that the restructuring
plan was substantially complete, and an operating credit of $1.1 million was
recorded during that period, as shown in the Statements of Operations under the
caption "Charge (credit) for business restructuring."



A description of the types and amounts (in thousands) of accruals made for
restructuring costs in 1995, and the cumulative amounts charged against such
accruals, is presented below.


<TABLE>
<CAPTION>

                                    Initial                           Re-classes                 December 31,
                                    Amounts     Asset        Cash      to other       Credit        1996
                                    Accrued   Write-offs   Payments    Accruals     Recognized     Balance
                                    -------   ----------   --------   ----------    ----------   ------------
<S>                                  <C>       <C>          <C>        <C>           <C>          <C>
  Reserve for the write-down of  
    phase-out inventories            $2,706     ($2,706)   $    --      $   --      $     --        $   --
  Employee termination benefits       1,580          --     (1,327)       (171)          (82)           --
  Exiting facilities-related
    obligations                       2,256          --     (1,341)       (126)         (789)           --
  Asset impairment & other              996        (815)        --          --          (181)           --
                                     ------     -------    -------       -----       -------        ------   
    Total                            $7,538     ($3,521)   ($2,668)      ($297)      ($1,052)       $   --
                                     ------     -------    -------       -----       -------        ------   
                                     ------     -------    -------       -----       -------        ------   

</TABLE>

NOTE 5.  SHAREHOLDERS' EQUITY

PREFERRED STOCK   Prior to June 1992, the Company was authorized to issue
9,023,636 shares of preferred stock, all of which were outstanding.  Upon
closing of the Company's initial public offering of 2,500,000 shares of common
stock in June 1992, all outstanding shares of preferred stock automatically
converted into shares of common stock on a one-for-one basis.  Thereafter, the
Company's Articles of Incorporation were amended to increase the total number of
authorized shares of common stock to 30,000,000 and to authorize 3,000,000
shares of undesignated preferred stock.

STOCK REPURCHASE PROGRAM   In October 1994, the Company's Board of Directors
adopted a program to repurchase from time to time at management's discretion up
to 1,500,000 shares of the Company's common stock on the open market at
prevailing market prices during the twelve-month period ending October 31, 1995.
As of December 31, 1996, the Company had repurchased 790,000 shares for a total
cost of $4,973,000 under this program.

STOCK PURCHASE PLAN   In 1992, the Company established the 1992 Employee Stock
Purchase Plan and has reserved 1,150,000 shares of common stock for issuance
thereunder.  The plan permits eligible employees to purchase common stock
through payroll deductions of up to 10 percent of their base earnings.  The
purchase price of the stock is equal to the lesser of 85% of the fair market
value of such shares at the beginning of each six-month offering period (or the
commencement of the employee's participation, if later) or the end of such
offering period.  As of December 31, 1996, 899,118 shares have been issued under
this plan, of which 223,249 were issued in 1996.

The per share weighted-average fair value of  employee stock purchases during
1996 and 1995 was $2.18 and $2.82, respectively, on the date of grant using the
Black-Scholes model with the following weighted-average assumptions:  1996 -
dividend yield of 0%, expected volatility of 77%, risk-free interest rate of
between 5.0% and 5.74%, and an expected life of 1 year;  1995 - dividend yield
of 0%, expected volatility of 73%, risk-free interest rate of between 5.43% and
5.92%, and an expected life of 1 year.

STOCK OPTION PLANS   As of December 31, 1996, the Company had reserved 5,405,850
shares and 200,000 shares of common stock for issuance under its 1989 Stock
Option Plan and the 1994 Outside Directors' Stock Option Plan, respectively
("the Plans").  Under the 1989 Stock Option Plan, options are granted to
employees, officers, directors and consultants to purchase shares of the
Company's common stock at not less than the fair market value of common

                                          37
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

stock at the grant date (for incentive stock options) or 85% of the fair market
value of such common stock (for nonstatutory stock options).  Options generally
vest and become exercisable to the extent of 25% one year from grant date with
the remainder vesting ratably over the 36-month period thereafter.  Prior to
August 1994, the options generally expired five years from grant date.  Since
August 1994, the options expire ten years from grant date.  Under the 1994
Outside Directors' Stock Option Plan, options are granted to outside directors
to purchase shares of the Company's common stock at not less than the fair
market value of common stock at the grant date.  Options vest and become
exercisable to the extent of 25% on the first anniversary of the grant date with
the remainder vesting 25% on each of the following three anniversary dates.  As
of December 31, 1996, 778,469 options were exercisable under the Plans.

The per share weighted-average fair value of stock options granted during 1996
and 1995 was $2.39 and $3.41, respectively, on the date of grant using the
Black-Scholes option-pricing model with the following weighted-average
assumptions:  1996 - dividend yield of 0%, expected volatility of 77 %,
risk-free interest rate of between 5.27% and 6.65%, and an expected life of
between 3 and 5.25 years;  1995 - dividend yield of 0%, expected volatility of
73%, risk-free interest rate of between 5.25% and 7.89%, and an expected life of
between 2.5 and 9 years.

The Company applies APB Opinion No. 25 in accounting for its Stock Option and
Stock Purchase Plans and, accordingly, no compensation cost has been recognized
for its stock plans in the accompanying consolidated financial statements.  Had
the Company determined compensation cost based on the fair value at the grant
dates for its stock plans under SFAS No. 123, the Company's net loss and loss
per share would have been increased to the pro forma amounts indicated below:

                                    1996           1995
                                    ----           ----
    Net loss (in thousands):
         As reported              $(5,232)       $(4,029)
         Pro forma                 (7,222)        (5,045)

    Primary loss per share:
         As reported              $ (0.32)       $ (0.25)
         Pro forma                  (0.44)         (0.32)

    Fully diluted loss per share:
         As reported              $ (0.32)       $ (0.25)
         Pro forma                  (0.44)         (0.32)

The effects of applying SFAS No. 123 in this pro forma disclosure is not
indicative of the effects on reported results for future years.  SFAS No. 123
does not apply to awards prior to 1995, and additional awards in future years
are anticipated.

In November 1994, upon approval by the Board of Directors, the Company repriced
1,257,250 options originally issued at prices ranging from $4.00 to $17.75.  The
options were repriced at $3.875, the then current market value of the Company's
stock.  The 1994 cancellations and grants in the summary below include the
1,257,250 options.

                                          38
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

A summary of option transactions under the Plans follows:

                                                                     Weighted-
                                         Options                     Average
                                        Available       Options      Exercise
                                        for Grant     Outstanding      Price
                                         ---------     -----------    ---------
Balances as of December 31, 1993          881,581      1,739,611        $6.13
    Options authorized                  1,500,000             --           --
    Options granted                    (3,613,875)     3,613,875         4.82
    Options forfeited or expired        2,238,962     (2,238,962)        7.33
    Options exercised                          --       (366,898)         .70
                                       ----------     ----------        -----
Balances as of December 31, 1994        1,006,668      2,747,626         4.15
    Options authorized                    200,000             --           --
    Options granted                    (1,295,000)     1,295,000         5.16
    Options forfeited or expired          565,194       (565,194)        5.01
    Options exercised                          --       (693,278)        3.27
                                       ----------     ----------        -----
Balances as of December 31, 1995          476,862      2,784,154         4.66
    Options authorized                  1,265,000             --           --
    Options granted                    (2,339,570)     2,339,570         3.78
    Options forfeited or expired        1,170,090     (1,170,090)        4.55
    Options exercised                          --       (717,426)        3.95
                                       ----------     ----------        -----
Balances as of December 31, 1996          572,382      3,236,208        $4.23
                                       ----------     ----------        -----
                                       ----------     ----------        -----

The following table summarizes information about options outstanding as of
December 31, 1996:

<TABLE>
<CAPTION>
                     Options Outstanding                                  Options Exercisable 
- -----------------------------------------------------------------         -------------------
                                  Weighted-            Weighted-                         Weighted-
Range of                          Average              Average                           Average
Exercise                          Remaining            Exercise                          Exercise
Prices               Number       Contractual Life     Price             Number          Price
- --------              ------       ------------------   ---------         ------          -----
<S>                 <C>           <C>                  <C>              <C>               <C>    
$3.50               1,676,313     9.43 years            $ 3.50          267,713            $ 3.50
3.56 to 3.81           25,100     6.74                    3.68            9,357              3.62
3.88                  858,197     8.34                    3.88          323,296              3.88
4.00 to 6.00          316,909     8.75                    5.11           54,588              5.07
6.25 to 7.63          307,389     8.54                    7.09           97,956              7.01
8.31 to 17.75          52,300     5.73                   11.29           25,559             14.07
                    ---------     ----                  ------          -------            ------
$3.50 to 17.75      3,236,208     8.91                  $ 4.23          778,469            $ 4.56
                    ---------                                           -------
                    ---------                                           -------
</TABLE>


In February 1994, the Company acquired all of the outstanding stock of Z-Code
Software Corp. (see Note 9).  All options that had been issued under Z-Code's
1992 Stock Option Plan were converted to the Company's options at a rate of one
Z-Code share converted to 0.2054 of the Company's options, $1.00 of Z-Code share
price converted to $0.2054 of the Company's share price.  Options to purchase
269,174 shares of common stock were assumed in association with this
transaction, and are excluded from the option table above.  Grant prices ranged
from $0.48685 to $0.97371.  A provision in the agreement stated that when an
employee terminated from the Z-Code Division, any unvested shares forfeited were
regranted to the original two owners of Z-Code Software Corp.  Upon termination
of one owner in July 1994 (see Note 9), all forfeited shares were then regranted
to the remaining original owner.  Options to purchase 59,919, 22,003 and 69,732
shares of common stock were forfeited and regranted to the

                                 39
<PAGE>

                       NETWORK COMPUTING DEVICES, INC.

remaining original owner in 1994, 1995 and 1996, respectively.  Options to
purchase 72, 28 and 93,507 shares of common stock were canceled in 1994, 1995
and 1996, respectively.  Options to purchase 5,674, 39,993 and 129,900 shares of
common stock were exercised in 1994, 1995 and 1996, respectively.  Options to
purchase 263,428 and 223,407 shares of common stock associated with this
transaction remained unexercised as of December 31, 1994 and 1995, respectively,
and no options remained unexercised as of December 31, 1996.


NOTE 6.  INCOME TAXES

The components of the Company's provision for income taxes as of December 31 are
as follows (in thousands):

                                           1996         1995         1994
                                           ----          ----        ---- 
Current
    Federal                              $(4,210)      $ (972)      $2,246
    State and other                          301           --        1,174
                                         -------       ------       ------
Total current                             (3,909)        (972)       3,420
                                         -------       ------       ------
Deferred                                         
    Federal                                 (440)      (2,036)          --
    State and other                           --         (191)          --
                                         -------       ------       ------
Total deferred                              (440)      (2,227)          --
                                         -------       ------       ------
Charge in lieu of income taxes 
  associated with the exercise 
  of stock options                           860        1,023          138
                                         -------       ------       ------
                                         $(3,489)     $(2,176)      $3,558
                                         -------       ------       ------
                                         -------       ------       ------

Total income tax expense (benefit) differs from the expected tax expense
(computed by applying the U.S. federal income tax rate of 34% to loss before
income taxes) as follows (in thousands):


Tax benefit at federal statutory rate    $(2,967)    $(2,110)      $(2,477)
State income taxes, net of federal 
  benefit                                     24          --           510
Tax exempt investment income                (364)       (136)         (176)
In-process research and development 
  charge                                      --          --         5,934
Research and experimental credit              --          --          (423)
Other                                       (182)         70           190
                                         -------      ------        ------
                                         $(3,489)    $(2,176)       $3,558
                                         -------      ------        ------
                                         -------      ------        ------

                                          40
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

The tax effects of temporary differences that give rise to significant portions
of deferred tax assets and liabilities as of December 31 are as follows (in
thousands):

                                                                1996      1995
                                                                ----      ----
Net deferred tax assets:
    Accruals, allowances and reserves                          $5,552    $5,501 
    Property and equipment, principally due to differences
    in depreciation and capitalized leases                        792       466 
                                                               ------    ------ 
Total gross deferred tax assets                                 6,344     5,967 
Less valuation allowance                                           --        -- 
                                                               ------    ------ 
Net deferred tax assets                                         6,344     5,967 
                                                               ------    ------ 
Net deferred tax liabilities:
    Software development costs, principally due to 
    capitalization and amortization                                --      (205)
    Other                                                        (142)       -- 
                                                               ------    ------ 
Total gross deferred tax liabilities                             (142)     (205)
                                                               ------    ------ 
                                                               $6,202    $5,762 
                                                               ------    ------ 
                                                               ------    ------ 

Based on the Company's expected operating results, management believes that it
is more likely than not that the Company will realize the benefit of the
deferred tax assets recorded and, accordingly, has established no asset
valuation allowances.

NOTE 7.  CUSTOMERS AND CREDIT CONCENTRATIONS

No sales to any one customer accounted for greater than 10% of net revenues for
the years ended December 31, 1996, 1995 and 1994. 

Export sales to the Company's international customers outside North America,
primarily Europe, comprised approximately 33%, 33% and 31% of net revenues for
the years ended December 31, 1996, 1995 and 1994, respectively.

Financial instruments that potentially subject the Company to concentrations of
credit risk consist principally of cash equivalents, short-term investments and
trade receivables.  The Company places its cash equivalents and short-term
investments with high-credit qualified financial institutions and, by policy,
limits the amount of credit exposure to any one financial institution. 
Concentrations of credit risk with respect to trade receivables are limited due
to the large number of customers comprising the Company's customer base and
their dispersion across many different industries and geographies. 

The identifiable assets, operating income, and net income of the Company's
foreign subsidiaries are not significant to the Company's consolidated financial
statements.

NOTE 8.  SALE OF PRODUCT LINES

In February 1996, the Company sold its MARINER product line to FTP Software
("FTP") for $9.8 million.  The Company paid FTP a one-time license fee of $2.5
million for the right to incorporate MARINER technology into future versions of
the Company's hardware and software products.  The net gain recognized on this
transaction was $7.0 million. 

                                          41
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

In June 1996, the Company sold its Z-MAIL product line to NetManage, Inc. for a
total sales price of $1.3 million.  The net loss recognized on this transaction
was $27,000.


NOTE 9.  ACQUISITION OF Z-CODE SOFTWARE CORP.

In February 1994, the Company purchased all of the outstanding stock of Z-Code
Software Corp. ("Z-Code"), a developer of electronic mail and messaging
software.  The initial consideration for the acquisition was approximately $3.2
million in cash and 3,000,000 shares of the Company's common stock (including
approximately 269,000 shares issuable upon exercise of options).  Of these
shares, approximately 1,183,000 (the "Performance Shares") were held in escrow
and subject to release, in whole or in part, only upon the achievement of
certain financial performance objectives over a 15-month period ending in 1995. 
Additional cash of up to $3.2 million was contingently payable based on the
achievement of these objectives. 

The acquisition was accounted for using the purchase method and, accordingly,
the operating results of Z-Code are included in the consolidated financial
statements of the Company from the date of acquisition.  The initial cash
payment, $1.5 million of direct expenses and the value of the stock (excluding
the Performance Shares) were allocated as follows (in thousands):

    Net liabilities assumed                                $  (245)
    Research and development in-process                     15,031
    Purchased software technology and other intangibles      1,084
    Deferred income tax liability                             (293)
                                                           -------
                                                           $15,577
                                                           -------
                                                           -------

The amounts allocated to purchased software technology and other intangibles are
being amortized over five years.  The research and development in-process was
written off and charged to operations in the first quarter of 1994. 

In July 1994, the Company repurchased 1,361,802 shares of its common stock at
fair market value from the former principal shareholder of Z-Code for
approximately $5.0 million and paid approximately $2.5 million in exchange for
his contingent rights to an additional 1,041,378 Performance Shares that were
held in escrow as well as his contingent right to receive up to approximately
$2.5 million in cash.  Substantially all of the payment for the contingent stock
and cash rights was allocated to in-process research and development acquired in
the Z-Code acquisition and was charged to operations in the third quarter of
1994.  The approximately 142,000 Performance Shares and $700,000 in cash which
remained contingently issuable to the other former Z-Code shareholder and option
holders were not earned due to lack of achievement of the performance objectives
in 1995.

The following pro forma combined results of operations for the year ended
December 31, 1994 are presented as if the acquisition had occurred at the
beginning of the period.  The charges associated with in-process research and
development have not been reflected in the following pro forma summary as they
are non-recurring.  This pro forma summary does not necessarily reflect the
results of operations as they would have been if the Company and Z-Code had
constituted a consolidated entity during such periods.
              
(Unaudited)
(In thousands, except per share data)            December 31,
                                                      1994
                                                 ------------
    Net revenues                                   $161,083
                                                   --------
                                                   --------
    Net income                                     $  6,227
                                                   --------
                                                   --------
    Primary net income per share                   $   0.38
                                                   --------
                                                   --------
    Fully diluted net income per share             $   0.37
                                                   --------
                                                   --------
         
                                          42
<PAGE>

                           NETWORK COMPUTING DEVICES, INC.

NOTE 10. COMMITMENTS AND CONTINGENCIES
         
The Company leases its principal facilities under noncancellable operating lease
agreements that expire between 1997 and 2003.  The Company also leases office
facilities in several locations in the United States, and one location each in
Australia, Canada, France, Germany, Japan, Sweden and the United Kingdom, which
are used as sales offices.  Rent expense was approximately $2,832,000,
$3,083,000 and $3,075,000 for the years ended December 31, 1996, 1995 and 1994,
respectively.
    
The Company also leases certain equipment under capital leases.  As of December
31, 1996, minimum lease payments under all noncancellable lease agreements were
as follows (in thousands):


                                          Capital  Operating
                                           Leases     Leases
                                           -------  ---------
Year Ending December 31,
    
    1997                                   $  783    $ 3,120
    1998                                      159      2,900
    1999                                       93      2,673
    2000                                       69      2,096
    Thereafter                                 --      1,799
                                           ------    -------
Total minimum lease payments                1,104    $12,588
                                                     -------
                                                     -------
Less amounts representing interest             42
                                           ------
Present value of minimum lease payments     1,062
Less current portion                          748
                                           ------
Long-term capital lease obligations        $  314
                                           ------
                                           ------

The above future operating lease payments are anticipated to be offset by the
following sublease contract income:

    1997                                                $699
    1998                                                 803
    1999                                                 820
    2000                                                 664
    Thereafter                                           288
                                                      ------
Total sublease income                                 $3,274
                                                      ------
                                                      ------

The Company terminated its line of credit agreement with a U.S. bank during
1996.

NOTE 11.  SUBSEQUENT EVENT

During the first quarter of 1997, the Company reached an agreement-in-principle
to settle all pending securities litigation.  Under the agreement-in-principle,
the Company's insurance carriers established a settlement fund of approximately
$11.0 million, and the Company contributed $1.1 million to resolve all related
outstanding claims.  Such costs are included in the Statements of Operations
for the year ended December 31, 1996, under the caption "Litigation settlement."

                                          43
<PAGE>

                       NETWORK COMPUTING DEVICES, INC

                            QUARTERLY FINANCIAL DATA
                (UNAUDITED - IN THOUSANDS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>

                                                                   QUARTERS ENDED
                                              -------------------------------------------------------
                                               MARCH 31        JUNE 30        SEPT. 30        DEC. 31
1996                                          -------------------------------------------------------
- -----
<S>                                           <C>            <C>            <C>             <C>
Hardware products and services                  $24,907        $22,193        $22,642        $25,231
Software licenses and services                    5,532          7,135          5,309          7,659
                                              ---------      ---------      ---------       --------
Total net revenues                               30,439         29,328         27,951         32,890

Gross margin                                      8,339          6,526         11,297         13,962

Operating income (loss)                          (7,847)       (10,422)          (310)         1,338

Income (loss) before income taxes                  (449)       (10,064)            33          1,759

Net income (loss)                                  (260)        (6,047)            20          1,055

Net income (loss) per share:
     Primary                                      (0.02)         (0.37)          0.00           0.06
     Fully diluted                                (0.02)         (0.37)          0.00           0.06
Shares used in per share computations:
     Primary                                     16,260         16,504         17,122         18,404
     Fully diluted                               16,260         16,504         17,700         18,660
   
1995
- ----

Hardware products and services                  $32,085        $28,252        $23,858        $25,528
Software licenses and services                    5,443          6,779          9,649          7,734
                                              ---------      ---------      ---------       --------
Total net revenues                               37,528         35,031         33,507         33,262

Gross margin                                     14,142         12,982         11,853         13,966

Operating income (loss)                             195           (223)        (6,981)          (648)

Income (loss) before income taxes                   467            120         (6,646)          (146)

Net income (loss)                                   304             85         (4,719)           301

Net income (loss) per share:
     Primary                                       0.02           0.00          (0.30)          0.02
     Fully diluted                                (0.06)          0.00          (0.30)          0.02
Shares used in per share computations:
     Primary                                     16,575         17,003         15,851         17,149
     Fully diluted                               17,079         17,003         15,851         17,154

</TABLE>


                                       44
<PAGE>

ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.

          Not Applicable.


                                       45
<PAGE>

                                    PART III
                                        
Certain information required by Part III is omitted from this report because the
Registrant will file a definitive proxy statement within 120 days after the end
of its fiscal year pursuant to Regulation 14A (the "Proxy Statement") for its
annual meeting of shareholders to be held May 28, 1997, and the information
included therein is incorporated herein by reference to the extent detailed
below.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Information with respect to directors of the Registrant is incorporated by
reference to the information under the caption "Election of Directors -
Nominees" in the Registrant's Proxy Statement.

Information with respect to executive officers of the Registrant is set forth in
"Item 1.  Business - Executive Officers of the Company" in this Annual Report on
Form 10-K.

Information required by Item 405 of Regulation S-K is incorporated by reference
to the information under the caption "Section 16(a) Beneficial Ownership 
Reporting Compliance" in the Registrant's Proxy Statement.

ITEM 11.  EXECUTIVE COMPENSATION.

The information required by this Item is incorporated by reference to the
information under the captions "Executive Compensation - Summary of Cash and
Certain Other Compensation," "Executive Compensation - Stock Option Grants,"
"Executive Compensation - Option Exercises and Year-End Holdings," "Executive
Compensation - Compensation of Directors," "Executive Compensation - Employment,
Severance and Change of Control Arrangements" and "Executive Compensation -
Compensation Committee Interlocks and Insider Participation" contained in the
Registrant's Proxy Statement.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The information required by this item is incorporated by reference to the
information under the caption "Principal Shareholders and Share Ownership by
Management" contained in the Registrant's Proxy Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information required by this Item is incorporated by reference to the
information under the caption "Executive Compensation - Employment, Severance
and Change of Control Agreements" and "Executive Compensation - Compensation
Committee Interlocks and Insider Participation" contained in the Registrant's
Proxy Statement.

The Company's Bylaws provide that the Company shall indemnify its directors and
officers to the full extent permitted by California law.  The Company has
entered into indemnification agreements with its officers and directors
containing provisions that may require the Company, among other things, to
indemnify such officers and directors against certain liabilities that may arise
by reason of their status or service as officers or directors (other than
liabilities arising from willful misconduct of a culpable nature), to advance
their expenses incurred as a result of any proceeding against them as to which
they could be indemnified and to obtain directors' and officers' insurance if
available on reasonable terms.  The Company maintains insurance policies
covering officers and directors under which the insurer has agreed to pay the
amount of any claim made against the officers or directors of the Company for
wrongful acts that such officers or directors may otherwise be required to pay
or for which the Company is required to indemnify such officers and directors,
subject to certain exclusions. 


                                       46
<PAGE>

                                     PART IV
                                        
ITEM 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.

     (a)  The following documents are filed as a part of this Report:

          (1)  Financial Statements:
          
          See Index to Consolidated Financial Statements at page 27 of this
          Report. 

          (2)  Financial Statement Schedule:

          Page      Schedule       Title
          ----      --------       -----
          S-1        II            Valuation and Qualifying Accounts and
                                   Reserves
          
          S-2                      Independent Auditors' Report on Schedule

          All other financial statement schedules are omitted because they are
          not applicable or not required, or because the required information is
          included in the Consolidated Financial Statements and Notes thereto 
          which are included herein.

          (3)  Exhibits:

          The exhibits listed on the accompanying Exhibit Index are filed as
          part of, or are incorporated by reference into, this Report.

     (b)  Reports on Form 8-K during the quarter ended December 31, 1996:

          None.


                                       47
<PAGE>

                                   SIGNATURES
                                        
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this Report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                   NETWORK COMPUTING DEVICES, INC.


                                   By:  /s/ Robert G. Gilbertson
                                        ----------------------------------------
                                        Robert G. Gilbertson, President and     
                                        Chief Executive Officer

Dated:    March 21, 1997

                                POWER OF ATTORNEY
                                        
KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Robert G. Gilbertson his true and lawful
attorney-in-fact and agent, with full power of substitution and resubstitution,
for him in his name, place and stead, in any and all capacities to sign any and
all amendments to this Report on Form 10-K, and to file the same, with all
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorney-in-fact and
agent, full power and authority to do and perform each and every act and thing
requisite and necessary to be done in connection therewith, as fully to all
intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorney-in-fact and agent, or his substitute or
substitutes, may lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this Report
has been signed by the following persons on behalf of the registrant and in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

   SIGNATURE                                        TITLE                                       DATE

<S>                                     <C>                                               <C>

/s/ Robert G. Gilbertson                President, Chief Executive Officer                March 20, 1997
- -----------------------------           and Director (Principle Executive Officer)
Robert G. Gilbertson                    


/s/ Rudolph G. Morin                    Executive Vice President, Operations &            March 25, 1997
- -----------------------------           Finance, and Chief Financial Officer
Rudolph G. Morin                        (Principal Financial and Accounting 
                                        Officer)

/s/ Peter Preuss                        Chairman of the Board of Directors                March 21, 1997
- -----------------------------           
Peter Preuss


/s/ Philip Greer                        Director                                          March 21, 1997
- -----------------------------           
Philip Greer


/s/ Paul R. Low                         Director                                          March 21, 1997
- -----------------------------           
Paul R. Low


/s/ Stephen A. MacDonald                Director                                          March 21, 1997
- -----------------------------           
Stephen A. MacDonald

</TABLE>


                                       48
<PAGE>

                                                                     SCHEDULE II

                         NETWORK COMPUTING DEVICES, INC.

                 VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                  Years Ended December 31, 1996, 1995, and 1994

<TABLE>
<CAPTION>

                                                                Additions
                                                         ------------------------
                                                                       Charged to
                                          Balance at     Charged to       Other                         Balance
                                          Beginning       Costs and     Accounts -     Deductions -     at End
                                          of Period       Expenses      Describe        Describe       of Period
                                          ---------      ----------    ----------      ----------      ---------
<S>                                       <C>            <C>           <C>             <C>             <C>
1996
- ----

Allowance for doubtful accounts              1,976            645              -          18 (1)         2,603
Warranty reserve                               510            791              -         806 (2)           495


1995
- ----

Allowance for doubtful accounts              1,224          1,100              -         348 (1)         1,976
Warranty reserve                               834            729              -       1,053 (2)           510


1994
- ----

Allowance for doubtful accounts                961            337          10 (3)         84 (1)         1,224
Warranty reserve                               654          1,633              -       1,453 (2)           834

</TABLE>

(1) Accounts written off.
(2) Warranty costs incurred.
(3) Balance acquired through purchase of Z-Code in 1994.


                                       S-1
<PAGE>

                          INDEPENDENT AUDITORS' REPORT ON SCHEDULE
                                        

The Board of Directors
Network Computing Devices, Inc.

Under date of January 28, 1997, we reported on the consolidated balance sheets
of Network Computing Devices, Inc. and subsidiaries as of December 31, 1996 and
1995, and the related consolidated statements of operations, shareholders'
equity, and cash flows for each of the years in the three-year period ended
December 31, 1996, which are listed in the accompanying index.  In connection
with our audits of the aforementioned consolidated financial statements, we also
audited the related consolidated financial statement schedule in the annual
report on Form 10-K.  This financial statement schedule is the responsibility of
the Company's management.  Our responsibility is to express an opinion on this
financial statement schedule based on our audits.

In our opinion, such consolidated financial statement schedule, when 
considered in relation to the basic consolidated financial statements taken 
as a whole, presents fairly, in all material respects, the information set 
forth therein.

                                                      KPMG PEAT MARWICK LLP

San Jose, California
January 28, 1997


                                       S-2
<PAGE>

Exhibit
Number      Description
- -------     -----------
2.1 (1)+    Agreement and Plan of Reorganization dated January 26, 1994, as
            amended, among Registrant, ZIP Acquisition Corporation, a wholly-
            owned subsidiary of Registrant ("Sub"), Z-Code Software Corp. ("Z-
            Code") and the shareholders of Z-Code (the "Plan of
            Reorganization"), together with the Agreement Not to Compete, dated
            February 11, 1994, among Registrant, Sub and the shareholders of Z-
            Code (Exhibit B to the Plan of Reorganization) and the Employment
            Agreement, dated February 11, 1994, among Registrant, Sub and Daniel
            Heller (Exhibit C-1 to the Plan of Reorganization). 
3.1 (2)     Amended and Restated Articles of Incorporation of Registrant. 
3.2 (4)     Bylaws of Registrant, as amended. 
4.1 (1)     Stock Rights Agreement dated February 11, 1994, among Registrant and
            the shareholders of Z-Code. 
4.2 (3)     Specimen Common Stock Certificate of Registrant. 
4.3         Reference is made to Exhibits 3.1 and 3.2. 
10.1 (3)*   Form of Restricted Stock Purchase Agreement used in connection with
            the sale of Common Stock to employees of Registrant. 
10.5 (3)    Restated Investor Rights Agreement dated May 2, 1990. 
10.6 (5)    Purchase Agreement dated April 25, 1990, between Registrant and The
            Motorola Computer Group and correspondence relating thereto (3) and
            Amendment thereto dated August 31, 1993.  
10.7 (3)    Master Maintenance Agreement dated September 4, 1990, between
            Registrant and the Field Service Division of Motorola Inc.'s
            Computer Group. 
10.8 (3)    Lease Agreement dated August 18, 1988, as amended, between
            Registrant and Mountain View Industrial Associates for premises at
            350-360 North Bernardo Avenue, Mountain View, California. 
10.9 (3)    Lease Agreement dated September 21, 1989, as amended, between
            Registrant and Mountain View Industrial Associates for premises at
            380 North Bernardo Avenue, Mountain View, California. 
10.11 (6)*  1989 Stock Option Plan, as amended. 
10.12 (3)*  Form of Stock Option Agreements for use with the 1989 Stock Option
            Plan. 
10.13 (3)*  Employee Stock Purchase Plan (revised). 
10.14 (3)*  Form of Indemnification Agreement between the Registrant and its
            officers and directors. 
10.15 (3)*  Registrant's 401(k) Retirement Plan. 
10.18 (3)   Software Agreement dated March 30, 1990, between Registrant and AT&T
            Information Systems, Inc. 
10.19 (5)   Credit Agreement dated March 15, 1994, between Registrant and Union
            Bank. 
10.20 (3)   Lease Agreement dated April 29, 1985, as amended, between Graphic
            Software Systems, Inc. and Beaverton-Redmond Tech Properties, a
            Joint Venture. 
10.21 (3)   Agreement to Form New Distribution Company dated July 23, 1990,
            between Registrant and Software Research Associates, Inc. 
10.22 (3)   Distributorship and OEM Agreement and related Trademark License
            Agreement, each dated July 23, 1990, between Registrant and Nihon
            NCD K.K. 
10.23 (3)   Form of Registrant's standard purchase order. 
10.24 *     Registrant's Incentive Bonus Plan. 
10.29 (5)   Full Service Lease dated October 20, 1993 between Z-Code and Novato
            Gateway Associates for premises at 101 Rowland Way, Suite 300,
            Novato, California.
10.31 (6)*  1994 Outside Directors Stock Option Plan. 
10.32 (6)*  Form of Nonstatutory Stock Option Agreement for Outside Directors.  
10.33 (7)*  Employment Agreement dated January 1, 1995 between Registrant and
            Jack A. Bradley. 
10.34 (7)   Lease agreement by and between Registrant and Ravendale Investments
            dated September 20, 1995. 
10.35 (7)*+ Confidential Separation Agreement dated November 9, 1995 between
            Registrant and Edward L. Marinaro. 
10.36 (7)+  Client/Server Software License Agreement dated March 29, 1996
            between Registrant and Citrix Systems, Inc. 
10.37 (7)+  Software Licensing Agreement dated as of June 30, 1995 between
            Registrant and Evans & Sutherland Computer Corporation. 
<PAGE>

Exhibit
Number      Description
- -------     -----------
10.38 (7)+  License and Development Agreement dated December 18, 1995 between
            Registrant and Software.com, Inc. 
10.39 (7)+  Cooperative Hardware Marketing Agreement dated November 29, 1995
            between Registrant and IBM Corporation ("IBM"), as amended December
            20, 1995. 
10.40 (7)+  X-Station Terminal Transition Agreement dated November 29, 1995
            between Registrant and IBM, as amended December 13, 1995. 
10.41 (8)+  Asset Purchase Agreement dated February 20, 1996 by and between the
            Registrant and FTP Software, Inc.
10.42 (9)+  Alliance Agreement dated June 27, 1996 by and between the Registrant
            and International Business Machines Corporation.
10.43 (9)+  Asset Purchase Agreement dated June 3, 1996 by and between the
            Registrant and NetManage, Inc.
11.1        Statement Regarding Computation of Shares Used in Earnings per Share
            Computations. 
21.1        List of subsidiaries of Registrant. 
23.1        Consent of KPMG Peat Marwick LLP. 
24.1        Power of Attorney. Reference is made to page 48 of this Report.
27          Financial Data Schedule.


*           Constitutes a management contract or compensatory plan or
            arrangement required to be filed pursuant to Item 14(c) of
            Form 10-K. 
+           Confidential treatment has been granted as to a portion of this
            exhibit.
(1)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 8-K Report dated February 11, 1994. 
(2)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-K Report for the year ended December 31, 1992. 
(3)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form S-1 Registration Statement (No. 33-47246) which
            became effective on June 4, 1992 (the "1992 Registration
            Statement").
(4)         Incorporated by reference to Exhibit 3.3 to the 1992 Registration
            Statement. 
(5)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-K Report for the year ended December 31, 1993. 
(6)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-K Report for the year ended December 31, 1994. 
(7)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-K Report for the year ended December 31, 1995. 
(8)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-Q Report for the quarter ended March 31, 1996. 
(9)         Incorporated by reference to identically numbered exhibit to
            Registrant's Form 10-Q Report for the quarter ended June 30, 1996.


<PAGE>

                                                                 Exhibit 10.24

May 17, 1996

Robert G. Gilbertson
33 Steward Hill Circle
Fairfield, CT  06430

Dear Bob:

I am pleased to offer you the position of President and Chief Executive Officer
of NCD.  You will also be a member of the Board of Directors.  

This position will be based in Mountain  View, California reporting directly to
the Board and is effective on May 20, 1996.

BASE SALARY
Your base salary in this position will be $12,500 per semi-monthly pay period
($300,000 annualized).

INCENTIVE PAY
You will be eligible to participate in the NCD Management Incentive Plan.  The
plan provides for an annual incentive award up to $150,000 (50% of base salary)
at 100% achievement of financial objectives to be determined and agreed upon. 
An over achievement award will be paid at 1  1/2% for each 1% achieved in excess
of 100% of those financial objectives. There will be a cap of 300% of base
salary  for the over achievement award. You will be provided a copy of the plan.

CHANGE IN OWNERSHIP
In the event the Company is sold within the first six months of your employment,
you will be paid a minimum of $500,000 in compensation.

STOCK OPTIONS
It will be recommended to the Compensation Committee of the Board of Directors
that you be granted the option to purchase 700,000 shares of Common Stock
subject to vesting as follows:

     - 25% immediately vested
     - 25% to vest on first anniversary of date of employment
     - Remaining 50% to vest monthly over the following two years
     - Full vesting upon any change in control of the Company after six months
       from employment date
     
RELOCATION EXPENSE
You will be reimbursed, upon submission of adequate documentation, for all
reasonable, out-of-pocket, and ordinary expenses for commuting or relocating to
the Mountain View area and necessary business expenses incurred in performing
services as President and Chief Executive Officer.

TERM OF EMPLOYMENT
This offer of employment will initially be for a two-year period commencing on
May 20, 1996.  For the first twelve months of the initial employment period, the
term of employment will decrease by one month for each month of service. 
Thereafter, the terms of employment will continue on a one-year basis unless and
until it is terminated by either party.  This will be subject to a sixty (60)
day notice period.

SEVERANCE

<PAGE>

In the event you are terminated other than for cause, or if you voluntarily
terminate your employment because of a reduction in title or responsibility, you
will be entitled to receive a severance payment equal to your then-current base
salary for a period equal to the longer of the term of employment remaining
under this agreement or 12 months.  Additionally, you will be provided benefit
plan reimbursement with salary continuation payment equivalent to the cost of
extending healthcare base benefits under COBRA for the severance period.

If the Company should decide to terminate this agreement, you will be eligible
to receive outplacement assistance up to $40,000.  Please note that no cash
payment will be paid in lieu of the use of outplacement services.

Bob, I am quite pleased to offer you the position as President and Chief
Executive Officer.  I look forward to working with you and feel certain your
contribution will add considerable value to the success of NCD.

Please sign the copies of this letter when you have accepted and return one to
me.  I look forward to your joining NCD.

Sincerely,



Peter Preuss
Chairman of the Board


<PAGE>

May 24, 1996

Rudolph G. Morin
57 Sawmill Lane
Greenwich, CT  06830

Dear Rudy:

I am pleased to offer you the position of Executive Vice President, Operations
and Finance.  This position will include corporate areas of responsibility such
as Purchasing, Manufacturing, Logistics and Quality Control,
Accounting/Controller, Treasury, Financial Planning and Analysis, Management
Information Systems, Human Resources, Corporate Communications and Legal.

This position will be based in Mountain  View, California reporting directly to
me and is effective on May 28, 1996.

BASE SALARY
Your base salary in this position will be $10,416.67 per semi-monthly pay period
($250,000 annualized).

INCENTIVE PAY
You will be eligible to participate in the NCD Management Incentive Plan.  The
plan provides for an annual incentive award up to $125,000 (50% of base salary)
at 100% achievement of financial objectives to be determined and agreed upon. 
An over achievement award will be paid at 1  % for each 1% achieved in excess of
100% of those financial objectives.  There will be a cap of 300% of base salary 
for the over achievement award.  You will be provided a copy of the plan.

STOCK OPTIONS
It will be recommended to the Compensation Committee of the Board of Directors
that you be granted the option to purchase 350,000 shares of Common Stock
subject to vesting as follows:

     - 25% immediately vested
     - 25% to vest on first anniversary of date of employment
     - Remaining 50% to vest monthly over the following two years
     - Full vesting upon any change in control of the Company
     
RELOCATION EXPENSE
You will be reimbursed, upon submission of adequate documentation, for all
reasonable, out-of-pocket, and ordinary expenses for commuting or relocating to
the Mountain View area and necessary business expenses incurred in performing
services as Executive Vice President, Operations and Finance.

TERM OF EMPLOYMENT
This offer of employment will initially be for a two-year period commencing on
May 28, 1996. For the first twelve months of the initial employment period, the
term of employment will decrease by one month for each month of service. 
Thereafter, the term of employment will continue on a one-year basis unless and
until it is terminated by either party.  This will be subject to a sixty (60)
day notice period.

SEVERANCE
In the event you are terminated other than for cause, or if you voluntarily
terminate your employment because of a reduction in title or responsibility, you
will be entitled to receive a severance payment equal to your then-current base
salary for a period equal to the longer of the term of employment remaining
under this agreement or 12 months.  Additionally, you will be provided benefit
plan reimbursement with salary continuation payment equivalent to the cost of
extending healthcare base benefits under COBRA for the severance period.

<PAGE>

If the Company should decide to terminate this agreement, you will eligible to
receive outplacement assistance up to $40,000.  Please note that no cash payment
will be paid in lieu of the use of outplacement services.

Rudy, I am quite pleased to offer you the position as Executive Vice President,
Operations and Finance.  I look forward to working with you and feel certain
your contribution will add considerable value to the success of NCD.

Please sign the copies of this letter when you have accepted and return one to
me.  I look forward to your joining NCD.

Sincerely,



Robert G. Gilbertson
President and Chief Executive Officer

<PAGE>

                                                                   EXHIBIT 11.1

                       NETWORK COMPUTING DEVICES, INC.

                    Statement Regarding Computation of Shares
                          Used in per Share Computations
                     (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)

<TABLE>
<CAPTION>
                                                       Years Ended December 31,
                                                   ----------------------------------
                                                     1996        1995         1994
                                                   -------      -------      --------
<S>                                                <C>          <C>          <C>
Primary:
    Weighted average common shares 
         outstanding during the period              16,579       15,832        15,908
    Common share equivalents:
         Dilutive effect of stock options               --           --            --
                                                   -------      -------      --------
              Total                                 16,579       15,832        15,908
                                                   -------      -------      --------
                                                   -------      -------      --------

    Net loss                                       $(5,232)     $(4,029)     $(10,843)
                                                   -------      -------      --------
                                                   -------      -------      --------

    Primary loss per share                         $ (0.32)     $ (0.25)     $  (0.68)
                                                   -------      -------      --------
                                                   -------      -------      --------

Fully Diluted:
    Weighted average common shares 
         outstanding during the period              16,579       15,832        15,908
    Common share equivalents:
         Dilutive effect of stock options               --           --            --
         Contingently issuable performance shares       --           --           131
                                                   -------      -------      --------

              Total                                 16,579       15,832        16,039
                                                   -------      -------      --------
                                                   -------      -------      --------

    Net loss for fully diluted computation         $(5,232)     $(4,029)     $(12,407)
                                                   -------      -------      --------
                                                   -------      -------      --------

    Fully diluted loss per share                   $ (0.32)     $ (0.25)     $  (0.77)
                                                   -------      -------      --------
                                                   -------      -------      --------
</TABLE>


NOTE:    The difference between net loss used for primary and fully diluted 
         earnings per share calculations for the year ended 1994 is a result 
         of the assumption that all financial performance objectives have 
         been achieved, the maximum number of Performance Shares have been 
         issued, and the maximum amount of cash contingently payable has been 
         paid, with a significant portion of the cash and the value of the 
         Performance Shares allocated to in-process research and development 
         and charged to operations.


<PAGE>

                                                                EXHIBIT 21.1

LIST OF SUBSIDIARIES

              ORGANIZATION         JURISDICTION NAME
              ------------         -----------------
NCD Graphic Software Corporation       Oregon
NCD Software Corporation               California
NCD Systems Corporation                California
Network Computing Devices              Australia
    Australia Pty. Ltd.
Network Computing Devices              Canada
    (Canada), Inc.
Network Computing Devices              England
    (UK) Limited
Network Computing Devices              France
    (France) S.A.R.L.
Network Computing Devices              Germany
    (Germany) GmbH
Network Computing Devices              Sweden
    (Scandinavia) AB
NCD International Inc.                 California


<PAGE>


                                                                   EXHIBIT 23.1


                           CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Network Computing Devices, Inc.


We consent to incorporation by reference in the registration statements on Form
S-8 (Nos. 33-51594 and 39-65638) of Network Computing Devices, Inc. of our
reports dated January 28, 1997, relating to the consolidated balance sheets of
Network Computing Devices, Inc. and subsidiaries as of December 31, 1996 and
1995, and the related consolidated statements of operations, shareholders'
equity, and cash flows for each of the years in the three-year period ended
December 31, 1996, and the related schedule, which reports appear in the
December 31, 1996, annual report on Form 10-K of Network Computing Devices, Inc.


                                         KPMG PEAT MARWICK LLP

San Jose, California
March 28, 1997

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-START>                             JAN-01-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                          23,832
<SECURITIES>                                    11,839
<RECEIVABLES>                                   24,152
<ALLOWANCES>                                     2,603
<INVENTORY>                                      9,776
<CURRENT-ASSETS>                                78,935
<PP&E>                                          24,234
<DEPRECIATION>                                  19,339
<TOTAL-ASSETS>                                  85,693
<CURRENT-LIABILITIES>                           17,954
<BONDS>                                              0
                                0
                                          0
<COMMON>                                        68,217
<OTHER-SE>                                       (792)
<TOTAL-LIABILITY-AND-EQUITY>                    85,693
<SALES>                                        120,608<F1>
<TOTAL-REVENUES>                               120,608
<CGS>                                           80,484<F2>
<TOTAL-COSTS>                                   80,484
<OTHER-EXPENSES>                                57,365
<LOSS-PROVISION>                                   645
<INTEREST-EXPENSE>                                  68
<INCOME-PRETAX>                                (8,721)
<INCOME-TAX>                                   (3,489)
<INCOME-CONTINUING>                            (5,232)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (5,232)
<EPS-PRIMARY>                                   (0.32)
<EPS-DILUTED>                                   (0.32)
<FN>
<F1>Includes revenues from licensing of software and support services
<F2>Includes costs from licensing of software and support services
</FN>
        

</TABLE>


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