================================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2001

Commission File Number: 0-21683

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

GraphOn Corporation
(Exact name of Registrant as specified in its charter)

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

Delaware 13-3899021
(State or other jurisdiction of (IRS Employer
incorporation or organization) Identification No.)

400 Cochrane Circle
Morgan Hill, California 95037
(Address of principal executive offices)

Registrant's telephone number: (408) 201-7100

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

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 [ ]

As of July 23, 2001 there were issued and outstanding 17,288,505 shares of
the Registrant's Common Stock, par value $0.0001.

================================================================================

GRAPHON CORPORATION

FORM 10-Q

Table of Contents

Page

PART I.

Item 1.Financial Statements
Condensed Balance Sheets 2
Condensed Statements of Operations 3
Condensed Statements of Cash Flows 4
Notes to Condensed Financial Statements 5

Item 2.Management's Discussion and Analysis of Financial
Condition and Results of Operations 8

Item 3.Quantitative and Qualitative Disclosures About
Market Risk 14

PART II.

Item 1.Legal Proceedings 15

Item 2.Changes in Securities and Use of Proceeds 15

Item 6.Exhibits and Reports on Form 8-K 15

Signatures 16

PART I--FINANCIAL INFORMATION

ITEM I Financial Statements

GRAPHON CORPORATION
CONDENSED BALANCE SHEETS

June 30, December 31,
2001 2000
ASSETS ------------ ------------
------------ (Unaudited)
Current Assets:

Cash and available-for-sale securities ......... $ 10,110,400 $ 13,767,100
Accounts receivable, net of allowance for
doubtful accounts of $100,000 and $100,000 .... 3,115,100 749,200
Prepaid expenses and other current assets ...... 90,200 345,800
------------ ------------
Total Current Assets ........................... 13,315,700 14,862,100
------------ ------------

Purchased technology, net ........................ 8,944,100 3,053,600
Long-term investment - China joint venture ....... 956,400 891,900
Other assets ..................................... 2,365,700 2,232,200
------------ ------------
TOTAL ASSETS ................................. $ 25,581,900 $ 21,039,800
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
Accounts payable and accrued liabilities ....... $ 1,903,300 $ 1,834,300
Deferred Revenue ............................... 1,751,100 149,000
------------ ------------
Total Current Liabilities ...................... 3,654,400 1,983,300
------------ ------------
Stockholders' Equity
Preferred stock, $0.01 par value, 5,000,000 shares
authorized, no shares issued and outstanding .... -- --
Common stock, $0.0001 par value, 45,000,000
shares authorized, 17,225,933 and 14,671,175
shares issued and outstanding ................... 1,700 1,500
Additional paid in capital ....................... 45,854,500 39,116,000
Deferred Compensation ............................ (511,700) (1,131,600)
Accumulated other comprehensive income ........... 12,300 1,900
Accumulated deficit .............................. (23,429,300) (18,931,300)
------------ ------------
Total Stockholders' Equity ....................... 21,927,500 19,056,500
------------ ------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY ... $ 25,581,900 $ 21,039,800
============ ============
<FN>
See accompanying notes to condensed financial statements.
</FN>

GRAPHON CORPORATION
CONDENSED STATEMENTS OF OPERATIONS

Three Months Ended Six Months Ended
June 30, June 30,
----------- -----------
2001 2000 2001 2000
------------ ------------ ------------ ------------
(Unaudited) (Unaudited) (Unaudited) (Unaudited)

Revenue ............................................. $ 1,935,600 $ 542,400 $ 4,256,200 $ 1,844,200
Revenue - related party ............................. -- 1,300,000 -- 1,800,000
------------ ------------ ------------ ------------
Total Revenue ..................................... 1,935,600 1,842,400 4,256,200 3,644,200
------------ ------------ ------------ ------------

Cost of revenue ..................................... 367,900 192,400 749,900 349,600
Cost of revenue - related party ..................... -- 62,300 -- 73,900
------------ ------------ ------------ ------------
Total Cost of Revenue ............................. 367,900 254,700 749,900 423,500
------------ ------------ ------------ ------------
Gross Profit ...................................... 1,567,700 1,587,700 3,506,300 3,220,700
------------ ------------ ------------ ------------
Operating Expenses:
Selling and marketing ............................... 1,543,000 1,362,800 2,968,500 2,781,300
General and administrative .......................... 1,348,200 895,600 2,855,400 1,872,000
Research and development ............................ 1,116,100 914,000 2,469,300 1,462,500
------------ ------------ ------------ ------------
Total Operating Expenses ............................ 4,007,300 3,172,400 8,293,200 6,115,800
------------ ------------ ------------ ------------
Loss From Operations ................................ (2,439,600) (1,584,700) (4,786,900) (2,895,100)
Other Income (Expense):
Interest and other income ......................... 146,400 264,700 340,100 651,600
Interest and other expense ........................ (6,900) -- (10,500) --
Loss on joint venture ............................. (27,100) (902,800) (40,700) (1,152,800)
------------ ------------ ------------ ------------
Total Other Income (Expense) ...................... 112,400 (638,100) 288,900 (501,200)
------------ ------------ ------------ ------------
Loss Before Provision for Income Taxes .............. (2,327,200) (2,222,800) (4,498,000) (3,396,300)
Provision for Income Taxes .......................... -- 17,000 -- 17,800
------------ ------------ ------------ ------------
Net Loss ............................................ $ (2,327,200) $ (2,239,800) $ (4,498,000) $ (3,414,100)
------------ ------------ ------------ ------------
Basic and Diluted Loss per Common Share ............. $ (0.16) $ (0.15) $ (0.31) $ (0.24)
============ ============ ============ ============
Weighted Average Common Shares Outstanding 14,778,768 14,626,851 14,742,910 14,263,913
============ ============ ============ ============
<FN>
See accompanying notes to condensed financial statements.
</FN>

GRAPHON CORPORATION
CONDENSED STATEMENTS OF CASH FLOWS

Six Months Ended
June 30,
2001 2000
------------ ------------
(Unaudited) (Unaudited)

Cash Flows From Operating Activities:

Net loss ............................................ $ (4,498,000) $ (3,414,100)
Adjustments to reconcile net loss to net cash
used in operating activities:
Depreciation and amortization ..................... 978,100 505,400
Loss on disposal of fixed assets .................. -- 12,900
Amortization of deferred compensation ............. 740,100 685,200
Provision for doubtful accounts ................... -- 250,000
Loss on joint venture - related party ............. 40,700 1,152,800
Changes in operating assets and liabilities:
Accounts receivable ............................... (2,365,900) (2,064,500)
Prepaid expenses and other assets ................. 255,600 53,400
Accounts payable .................................. 133,700 206,400
Accrued expenses .................................. 25,600 287,200
Deferred revenue .................................. 1,602,100 24,900
------------ ------------
Net Cash Used In Operating Activities ............... (3,088,000) (2,300,400)
------------ ------------
Cash Flows From Investing Activities:
Purchase of available-for-sale securities ........... (2,214,300) (5,360,500)
Proceeds from sale of available-for-sale securities . 4,910,400 --
Capitalization of software development costs ........ (132,500) (343,400)
Capital expenditures ................................ (313,600) (250,700)
Other assets ........................................ (56,000) (17,300)
Purchase of technology .............................. -- (170,000)
Investment in joint venture - related party ......... (105,200) (3,500,000)
------------ ------------
Net Cash Provided By (Used In) Investing Activities 2,088,800 (9,641,900)
------------ ------------
Cash Flows From Financing Activities:
Repayment of note payable ........................... (90,300) --
Net proceeds from issuance of common stock .......... 118,500 12,230,900
------------ ------------
Net Cash Provided By Financing Activities ....... 28,200 12,230,900
------------ ------------
Effect of exchange rate fluctuations on cash and
cash equivalents .................................. (300) (300)
------------ ------------
Net Increase (Decrease) in Cash and Cash Equivalents (971,300) 288,300

Cash and Cash Equivalents, beginning of period ...... 8,200,100 8,481,500
------------ ------------
Cash and Cash Equivalents, end of period ............ $ 7,228,800 $ 8,769,800
============ ============

Supplemental Disclosure of Cash Flow Information:

Cash paid for interest expense .................. $ 3,600 $ --
Cash paid for income taxes ...................... -- 800

Non-cash transactions:
Issuance of options and warrants for services ... $ 120,200 $ 313,600
Issuance of stock for technology ................ 6,500,000 --
<FN>
See accompanying notes to condensed financial statements.
</FN>

GRAPHON CORPORATION
NOTES TO CONDENSED FINANCIAL STATEMENTS

1. Basis of Presentation

The unaudited condensed financial statements of GraphOn Corporation (the
Company) included herein have been prepared in accordance with the instructions
for Form 10-Q and, therefore, do not include all information and footnotes
necessary for a complete presentation of the Company's results of operations,
financial position and cash flows.

The unaudited condensed financial statements included herein reflect all
adjustments (which include only normal, recurring adjustments) that are, in the
opinion of management, necessary to state fairly the results for the periods
presented. This Quarterly Report on Form 10-Q should be read in conjunction with
the Company's audited financial statements contained in the Company's Annual
Report on Form 10-K for the year ended December 31, 2000, which was filed with
the Securities and Exchange Commission (the Commission) on April 2, 2001. The
interim results presented herein are not necessarily indicative of the results
of operations that may be expected for the full fiscal year ending December 31,
2001, or any future period.

2. Earnings Per Share

Basic earnings per share are calculated using the weighted average number of
shares outstanding during the period. Dilutive earnings per share are calculated
using the weighted average number of shares outstanding during the period plus
the dilutive effect of outstanding stock options and warrants using the
"treasury stock" method and are not included since they are antidilutive.

3. Stockholders' Equity

During the six months ended June 30, 2001, the Company issued 22,775 shares
of common stock to employees pursuant to the exercise by those employees of
stock options granted under the 1998 Stock Option/Stock Issuance Plan, resulting
in cash proceeds of $36,900. During the six months ended June 30, 2001, the
Company sold 31,983 shares of common stock to employees under the Employee Stock
Purchase Plan, resulting in cash proceeds of $81,600. Additionally, during the
six months ended June 30, 2001, the Company issued 2,500,000 shares of common
stock to Menta Software Ltd. (Menta) in conjunction with the licensing of
Menta's proprietary technology (Note 7).

4. Joint Venture

Investments in the China joint venture are accounted for by using the equity
method, under which the Company's share of earnings (loss) from the joint
venture are reflected as income earned (lost) and dividends are credited against
the investment in the joint venture as received.

5. Litigation

As last reported in the Company's Annual Report on Form 10-K for the year
ended December 31, 2000, the Company was engaged in litigation in the Superior
Court of the State of California, Santa Clara County, with Insignia Solutions

plc (Insignia) and Citrix Systems, Inc (Citrix). On April 3, 2001, the Company,
Insignia and Citrix agreed to settle this litigation with prejudice by an
exchange of reciprocal releases.

6. Condensed Statement of Operations of Unconsolidated Subsidiary

GraphOn China Ltd
(A Development Stage Company)
Condensed Statement of Operations

(Unaudited) (Unaudited)
Six Months Six Months
Ended Ended
June 30, 2001 June 30, 2000
----------- -----------
Operating expense

Selling and marketing $ 100,000 $ 305,600

General and administrative 2,200 600,000
----------- -----------

Research and development - 1,400,000
----------- -----------

Total operating expense 102,200 2,305,600
----------- -----------

Loss from operations (102,200) (2,305,600)
----------- -----------

Other income

Interest and other income 20,800 -
----------- -----------

Net loss $ (81,400) $(2,305,600)
=========== ===========

a) The Company. GraphOn China, Ltd. (GraphOn China) was formed in
March 2000 as a joint venture between the Company and Tianjin
Development Holdings, Ltd. (Tianjin) with each of the two parties owning
50% of GraphOn China. The purpose of GraphOn China is to bring the
Company's GO-Global software and other technology solutions to China's
business-to-business internet and software markets.

Upon inception of GraphOn China, the Company and Tianjin each invested
$3,500,000, in exchange for 3,500,000 shares of GraphOn China's common
stock.

b) Going Concern. As last reported in the Company's Annual Report
on Form 10-K for the year ended December 31, 2000, GraphOn
China has incurred a net loss since inception and, as of
December 31, 2000, had an accumulated deficit of
$5,216,300. This factor, as well as the uncertainty
regarding GraphOn China's ability to obtain additional
financing, creates an uncertainty about GraphOn China's
ability to continue as a going concern. Management is
developing a plan to obtain continued financing. The
statement of operations does not include any adjustments

that might be necessary should GraphOn China be unable to
continue as a going concern.

c) Selling and Marketing Expense. For the six month period ended
June 30, 2001, selling and marketing expense consisted
primarily of salaries and associated benefits and travel
expense. Selling and marketing expense for the six month
period ended June 30, 2001 decreased by $205,600, or 68.5%,
to $100,000 from $305,600 for the same period in the prior
year. The decrease from the prior year is primarily due to
the reduction in outside consulting services and selling and
marketing supplies expenses which were incurred during the
six month period ended June 30, 2000.

d) General and Administrative Expense. For the six month period
ended June 30, 2001, general and administrative expense
consisted primarily of communications. General and
administrative expense for the six month period ended June
30, 2001 decreased by $597,800, or 99.6%, to $2,200 from
$600,000 for the same period in the prior year. The
decrease from the prior year is primarily due to the
reduction in outside consulting services and legal fees
which were incurred during the six month period ended June
30, 2000.

e) Research and Development Expense. No research and development
expenses were incurred during the six month period ended June 30, 2001.
During the six month period ended June 30, 2000, research and
development expense consisted of the write-off of in-process research
and development which was acquired by GraphOn China from the Company.

f) Other Income. Other income consisted primarily of interest
income earned on excess cash on hand.

7. Purchased Technology - Menta

The Company acquired a perpetual, fully paid-up, exclusive license from
Menta, an Israeli corporation, to use and exploit Menta's proprietary "thin"
client and web-based applications management software, in exchange for 2,500,000
shares of common stock, which were priced at fair market value, as quoted by The
Nasdaq National Market. The Company capitalized $6,500,000 as the historical
cost of the licensed technology. The Company amortizes licensed technology to
cost of sales over a three year period and will begin amortizing this technology
during the third quarter 2001.

The Company also acquired the exclusive right, exercisable at the
Company's option at any time up to and through July 17, 2002, to acquire the
software licensed from Menta, together with all related intellectual property
rights, for an additional 440,000 shares of common stock.

In a contemporaneous transaction, the Company granted Menta a
non-exclusive license to use and exploit its U.S. Patent No.
5,831,609 entitled "Method and System for Dynamic Transaction
between Different Graphical User Interface Systems."

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

Forward-Looking Statements

The following discussion of the financial condition and results of operations
of the Company contains forward-looking statements within the meaning of Section
27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act
of 1934. Actual results and the timing of certain events could differ materially
from those anticipated in these forward-looking statements as a result of
certain factors, including, but not limited to, those set forth under "Risk
Factors" in the Company's Annual Report on Form 10-K for the year ended December
31, 2000 and in other documents filed by the Company with the Securities and
Exchange Commission.

Overview

We develop, market, sell and support server-based software that is designed
to enable a diverse range of desktop computers to access server-based Windows
and UNIX applications from any location, over fast or slow Internet connections.
Utilizing our server-based architecture, organizations can provide web-based
access to Windows, UNIX, and Linux applications from almost anywhere in the
world. We believe that our technology allows universal access to software
regardless of the operating system.

Our products are developed to web-enable Windows, UNIX and Linux business
applications, without any modifications to the application itself, while
retaining the full functionality of the original application. We provide
independent software vendors (ISVs) with an affordable, plug-and-play solution,
a very quick time to market, and a branded, fully functional product. Their
applications retain their original look and feel, and appear to be running
directly on the desktop when they are actually being run over the local area
network, the Internet, or a dial-up connection.

We believe that this provides a significant advantage for our customers. ISVs
can web-enable their applications while retaining the rich look and feel that
their customers expect to see. Organizations can provide easy access to their
own enterprise applications over the corporate intranet with web browsers.
Application service providers (ASPs) can serve up applications to their users
regardless of display device and data connection. Through our approach, we
believe ISVs and ASPs gain significant competitive advantages.

Results of Operations for the Three and Six-Month Periods Ended June 30, 2001
Versus the Three and Six-Month Periods Ended June 30, 2000

Revenue

Total revenue for the three-month period ended June 30, 2001 increased by
$93,200, or 5.1%, to $1,935,600 from $1,842,400 for the same period in 2000.
Total revenue for the six-month period ended June 30, 2001 increased by
$612,000, or 16.8%, to $4,256,200 from $3,644,200 for the same period in 2000.
The increase for the three-month period ended June 30, 2001 was comprised of a
$1,393,200 increase in revenue, offset by a $1,300,000 decrease in
revenue-related party. The increase in revenue was primarily attributable to
several significant licensing agreements, which accounted for more than half of
the revenue during the three month period ended June 30, 2001. The increase for

the six-month period ended June 30, 2001 was comprised of a $2,412,000 increase
in revenue, offset by a $1,800,000 decrease in revenue-related party. The
increase in revenue was primarily attributable to several significant licensing
agreements, which accounted for more than half the revenue for the six months
ended June 30, 2001. All of the revenue-related party for the three and
six-month periods ended June 30, 2000 were derived from our China joint venture.
We derived no revenue from our China joint venture during either the three or
six month period ended June 30, 2001.

Currently, a significant portion of licensing fees are derived from a limited
number of customers, which vary from quarter to quarter. We expect this trend to
continue throughout 2001.

Cost of Revenue

Cost of revenue for the three-month period ended June 30, 2001 increased by
$113,200, or 44.4%, to $367,900 from $254,700 for the same period in 2000. Cost
of revenue for the six-month period ended June 30, 2001 increased by $326,400,
or 77.1%, to $749,900 from $423,500 for the same period in 2000. Cost of revenue
consists primarily of amortization of capitalized software costs, including
acquired software technology and software technology developed in-house. Other
items included in cost of revenue are customer service costs and shipping and
packaging materials. The increase for the three and six-month periods ended June
30, 2001 is substantially comprised of amortization resulting from the
significant technology acquisition made during the third quarter of 2000, as
previously reported.

We expect cost of revenue to increase significantly during the second half of
2001, as compared to the first half of 2001, as we begin amortizing the
technology licensed from Menta (Note 7).

Accounting principles generally accepted in the United States require that
certain costs of software acquired, or developed in-house, that are incurred and
incorporated into products developed for sale, lease, or otherwise marketed, be
capitalized and amortized over time. Generally, such capitalized costs are those
costs incurred between the time the software being developed has achieved
technological feasibility and the product is available for general release to
customers. Generally, we amortize these costs over a three year period.

Selling and Marketing Expenses

Selling and marketing expenses for the three-month period ended June 30, 2001
increased by $180,200, or 13.2%, to $1,543,000 from $1,362,800 for the same
period in 2000. Selling and marketing expenses for the six-month period ended
June 30, 2001 increased by $187,200, or 6.7%, to $2,968,500 from $2,781,300 for
the same period in 2000. Selling and marketing expenses primarily consist of
salaries, sales commissions, travel expenses, trade show related activities,
promotional, and advertising costs. Also included in selling and marketing
expenses is amortization of non-cash compensation resulting from the issuance of
stock options and warrants to various outside sales and marketing consultants.

The increase for the three and six-month periods ended June 30, 2001 is
primarily comprised of human resources costs, including salaries, fringe
benefits and commissions as we have approximately doubled our sales and
marketing forces to 31 professionals and support staff as of June 30, 2001 from
16 as of June 30, 2000. Offsetting these increased costs is an approximate
$563,000 decrease in amortization expense related to warrants which had been

issued in prior years to outside consultants. The majority of these warrants
became fully amortized prior to December 31, 2000. We anticipate that selling
and marketing expenses will be higher in the future quarters of 2001 as we
continue to implement our previously disclosed plan of increasing our sales
force and increasing our marketing efforts in order to achieve our revenue goals
for the year.

General and Administrative Expenses

General and administrative expenses for the three-month period ended June 30,
2001 increased by $452,600, or 50.5%, to $1,348,200 from $895,600 for the same
period in 2000. General and administrative expenses for the six-month period
ended June 30, 2001 increased by $983,400, or 52.5%, to $2,855,400 from
$1,872,000 for the same period in 2000. General and administrative expenses
primarily consist of salaries and associated benefits, legal and professional
services, and amortization of non-cash compensation resulting from the issuance
of stock options and warrants to various financial consultants.

Factors contributing to the increased general and administrative expenses for
the three and six-month periods ended June 30, 2001 as compared with the same
periods in the prior year included increased employee related expenses due to
additional staff and related salary and benefits coverage, increased accounting
and legal fees, and increased amortization of non-cash compensation. Offsetting
these increases were various decreases including costs associated with
relocating our corporate headquarters from Campbell, California to Morgan Hill,
California during the first quarter 2000, a corresponding decrease in the cost
of maintaining both corporate facilities once the move was complete, and a
decrease in bad debts expense.

We anticipate that the quarterly general and administrative expenses for the
remainder of 2001 will approximate those of the three month period ended June
30, 2001.

Research and Development Expenses

Research and development expenses for the three-month period ended June 30,
2001 increased by $202,100, or 22.1%, to $1,116,100 from $914,000 for the same
period in 2000. Research and development expenses for the six-month period ended
June 30, 2001 increased by $1,006,800, or 68.8%, to $2,469,300 from $1,462,500
for the same period in 2000. Research and development expenses consist primarily
of salaries and benefits to software engineers, supplies and payments to
contract programmers and rent on facilities. The increase for the three and
six-month periods ended June 30, 2001 is comprised of human resources costs,
including wages and benefits, resulting from increased staffing levels, as well
as increased usage of outside consultants.

Also causing the increase was a decrease in the amount of research and
development wages that were capitalized during the first six months of 2001 as
compared with 2000. During the first six months of 2000, we capitalized
approximately $343,400 of research and development wages related to development
costs of our Bridges for Windows product, after technological feasibility had
been established, but prior to general release to customers. During the first
six months of 2001, we capitalized approximately $132,500 of research and
development wages related to the development of our GO-Global:UX product, after
technological feasibility had been established, but prior to general release.
Our staffing levels within research and development have increased slightly
during the first six months of 2001 as compared to the first six months of 2000.

Since the staffing levels have increased, and we capitalized less wages, more
wages were expensed under accounting principles generally accepted in the United
States, during the first six months of 2001 as compared with 2000.

We anticipate that quarterly research and development expenses will remain
consistent with those of the three months ended June 30, 2001 throughout the
remainder of 2001 as we continue to develop and upgrade our product offerings.

Interest and Other Income

Interest and other income for the three-month period ended June 30, 2001
decreased by $118,300, or 44.7%, to $146,400 from $264,700 for the same period
during 2000. Interest and other income for the six-month period ended June 30,
2001 decreased by $311,500, or 47.8%, to $340,100 from $651,600 for the same
period during 2000. Interest and other income consist primarily of interest
income on excess cash and interest and dividend income on available-for-sale
securities. Part of the decrease for the three and six-month periods ended June
30, 2001 was due to lower amounts of excess cash and available-for-sale
securities on-hand as compared with the same periods in 2000. Also responsible
for the decrease for the three and six-month periods ended June 30, 2001 was the
decrease in interest rates being paid by our investments.

Loss on Joint Venture

Loss on joint venture for the three-month period ended June 30, 2001
decreased by $875,700, or 97.0%, to $27,100 from $902,800 for the same period
during 2000. Loss on joint venture for the six month period ended June 30, 2001
decreased by $1,112,100, or 96.5%, to $40,700 from $1,152,800 for the same
period during 2000. Operations of our China joint venture began during the
three-month period ended March 31, 2000. During the three and six-month periods
ended June 30, 2000, the joint venture charged significant purchases of
in-process research and development costs to expense whereas no such purchases
were made during the three or six-month periods ended June 30, 2001.

We anticipate that quarterly losses from our joint venture activity will
decrease as compared to the loss reported during the current period throughout
the remainder of 2001.

Net Loss

As a result of the foregoing items, net loss for the three month period ended
June 30, 2001 was $2,327,200, an increase of $87,400, or 3.9%, from a net loss
of $2,239,800 for the same period during 2000. Net loss for the six month period
ended June 30, 2001 was $4,498,000, an increase of $1,083,900, or 31.7%, from a
net loss of $3,414,100 for the same period during 2000.

Liquidity and Capital Resources

As of June 30, 2001, cash and cash equivalents and available-for-sale
securities totaled $10,110,400, a decrease of $3,656,700, or 26.6%, from
$13,767,100 as of December 31, 2000.

The decrease in cash and cash equivalents was primarily attributable to net
cash used in operating activities, which was substantially comprised of our net
loss of $4,498,000. Operating activities, which increased cash flow, included;
non-cash transactions, such as depreciation and amortization, totaling
$1,718,200, an increase in deferred revenue totaling $1,602,100, an increase in

accounts payable and accrued liabilities totaling $159,300, and a decrease in
prepaid expense and other current assets totaling $255,600. Offsetting these
amounts was an increase in accounts receivable of $2,365,900.

The net cash provided by investing activities of $2,088,800 offset the
decrease in cash and cash equivalents. Significant investing activities during
the current period included: purchases of available-for-sale securities of
$2,214,300, which were offset by sales of available-for-sale securities of
$4,910,400; additional investments in our China joint venture totaling $105,200;
the purchase of other capital assets including technology and equipment,
totaling $313,600 and the capitalization of engineering wages incurred in the
development of software contained within our newly released GO-Global family of
products totaling $132,500.

Accounts receivable as of June 30, 2001 increased, net of the allowance for
doubtful accounts, by $2,365,900, or 315.7%, to $3,115,100, from $749,200 as of
December 31, 2000. The primary reason for the increase was the closing of
several significant licensing agreements during the final month of the current
period. As of June 30, 2001, accounts receivable were greater than revenue
recognized during the three month period then ended. Due to the timing of
contractual obligations, significant portions of our accounts receivable have
not been recognized as revenue during the three month period ended June 30,
2001, but these amounts have been recorded as deferred revenue and will be
recognized as revenue in future periods.

Deferred revenue as of June 30, 2001 increased by $1,602,100, or 1,075.2%, to
$1,751,100 from $149,000 as of December 31, 2000. The increase is due to the
terms of the various licensing agreements and maintenance contracts we entered
into during the three months ended June 30, 2001, which were offset by
previously deferred items being recognized as revenue. Increases in deferred
revenue reflect the application of generally accepted accounting principles in
the United States, which set forth certain criteria for the current recognition
of revenue in the financial statements. Revenues which do not currently meet the
criteria are charged to deferred revenue and are recognized either ratably over
the time period during which purchased services are provided to the customer,
such as maintenance contracts, or at such time that all revenue recognition
criteria have been met.

As of June 30, 2001, purchased technology increased by $5,890,500, or 192.9%,
to $8,944,100 from $3,053,600 as of December 31, 2000. Purchased technology is
comprised of various acquired technologies that have been incorporated into one
or more of our products. These amounts are amortized to cost of revenue,
generally over a three year period. The substantial majority of the increase is
due to the licensing of technology from Menta (Note 7). Offsetting the increase
is the amortization expense for the six months ended June 30, 2001, which was
charged to cost of revenue.

In March 2000 we funded our China joint venture with $3,500,000. Our initial
investment has been offset by the recognition of our share of the joint
venture's operations since inception. The balance at June 30, 2001 reflects the
carrying value of our investment.

Other current liabilities as of June 30, 2001 increased by $69,000, or 3.8%,
to $1,903,300 from $1,834,300 as of December 31, 2000. Other current liabilities
are comprised of accounts payable and accrued expenses. The increase in other
current liabilities was due to small increases in both accounts payable and

accrued expenses, which were offset by full repayment of the note payable, which
was outstanding as of December 31, 2000. The note payable matured during the
second quarter 2001. During July 2001 the note was renewed for another one-year
period.

As of June 30, 2001, we had cash and cash equivalents of $7,228,800 as well
as $2,881,600 in available-for-sale securities compared to total liabilities of
$1,903,300, exclusive of deferred revenue of $1,751,100. We anticipate that the
total of these cash balances and available-for-sale securities, as well as
anticipated revenue from operations, will be sufficient to meet our working
capital and capital expenditure needs through the next twelve months.

New Accounting Pronouncements

In June 2001, the Financial Accounting Standards Board finalized FASB
Statements No. 141, "Business Combinations" (SFAS 141), and No. 142, "Goodwill
and Other Intangible Assets" (SFAS 142). SFAS 141 requires the use of the
purchase method of accounting and prohibits the use of the pooling-of-interests
method of accounting for business combinations initiated after June 30, 2001.
SFAS 141 also requires that the Company recognize acquired intangible assets
apart from goodwill if the acquired intangible assets meet certain criteria.
SFAS 141 applies to all business combinations initiated after June 30, 2001 and
for purchase business combinations completed on or after July 1, 2001. It also
requires, upon adoption of SFAS 142, that the Company reclassify the carrying
amounts of intangible assets and goodwill based on the criteria in SFAS 141.

SFAS 142 requires, among other things, that the Company no longer amortize
goodwill, but instead test goodwill for impairment at least annually. In
addition, SFAS 142 requires that the Company identify reporting units for the
purposes of assessing potential future impairments of goodwill, reassess the
useful lives of other existing recognized intangible assets, and cease
amortization of intangible assets with an indefinite useful life. An intangible
asset with an indefinite useful life should be tested for impairment in
accordance with the guidance in SFAS 142. SFAS 142 is required to be applied in
fiscal years beginning after December 15, 2001 to all goodwill and other
intangible assets recognized at that date, regardless of when those assets were
initially recognized. SFAS 142 requires the Company to complete a transitional
goodwill impairment test six months from the date of adoption. The Company is
also required to reassess the useful lives of other intangible assets within the
first interim quarter after adoption of SFAS 142.

At present, the Company is currently assessing but has not yet determined the
impact the adoption of SFAS 141 and SFAS 142 will have on its financial position
and results of operations.

ITEM 3. Quantitative and Qualitative Disclosures About Market Risk

We are currently not exposed to any significant financial market risks from
changes in foreign currency exchange rates or changes in interest rates and do
not use derivative financial instruments. A substantial majority of our revenue
and capital spending is transacted in U.S. dollars. However, in the future, we
may enter into transactions in other currencies. An adverse change in exchange
rates would result in a decline in income before taxes, assuming that each
exchange rate would change in the same direction relative to the U.S. dollar. In
addition to the direct effects of changes in exchange rates, such changes
typically affect the volume of sales or foreign currency sales price as
competitors' products become more or less attractive.

PART II--OTHER INFORMATION

ITEM 1. Legal Proceedings

Reference is made to note 5 to the unaudited condensed financial statements
comprising a portion of this report.

ITEM 2. Changes in Securities and Use of Proceeds

During the three month period ended June 30, 2001, we issued options to
purchase 494,650 shares of our common stock, at exercise prices ranging from
$0.91 to $2.40 per share, to various employees pursuant to our various Stock
Option/Stock Issuance Plans.

The granting of such stock options to the employees was not registered under
the Securities Act of 1933 because the stock options either did not involve an
offer or sale for purposes of Section 2(a)(3) of the Securities Act of 1933, in
reliance on the fact that the stock options were granted for no consideration,
or were offered and sold in transactions not involving a public offering, exempt
from registration under the Securities Act of 1933 pursuant to Section 4(2) and
in compliance with Rule 506 thereunder.

During the three month period ended June 30, 2001, we issued 2,500,000 common
shares to Menta in exchange for a license to certain of their proprietary
technology. Based on the then fair market value of our common stock, we
capitalized the technology with a $6,500,000 cost basis (Note 7).

ITEM 6. Exhibits and Reports on Form 8-K.

(a) Exhibits

None

(b) Reports of Form 8-K

On May 10, 2001, we filed a report on Form 8-K with the Commission. We
disclosed, under Item 5 (Other Events) of the From 8-K, that on April 3, 2001,
we, Insignia Solutions plc and Citrix Systems, Inc. agreed to settle litigation
with prejudice by an exchange of reciprocal releases. Such litigation was
previously reported in our Annual Report on Form 10-K for the year ended
December 31, 2000.

Additionally, we disclosed that in a contemporaneous transaction we granted to
Citrix an irrevocable, perpetual, non-exclusive license (without the right to
sublicense) under our U.S. Patent No. 5,831,609 which is entitled "Method and
System for Dynamic Translation Between Different Graphical User Interface
Systems" in exchange for a one-time license fee. This patent claims a method to
allow Microsoft(R) Windows(R) applications residing on Windows computers to be
remotely displayed on X Window System devices, such as UNIX workstations.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the Registrant has duly caused this report to be signed on its behalf
by the undersigned thereunto duly authorized.

GraphOn Corporation
(Registrant)

Date: August 2, 2001
By: /s/ Walter Keller
---------------------------------
Walter Keller,
Chief Executive Officer and President
(Principal Executive Officer)

Date: August 2, 2001
By: /s/ William Swain
---------------------------------
William Swain,
Chief Financial Officer
(Principal Financial Officer and
Principal Accounting Officer)