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, 1998

    [   ]   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)

              DELAWARE                                      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)

                                 (650) 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, $0.001 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
26, 1999, as reported on the Nasdaq Stock Market, was approximately $81,448,047.
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, 1999, 16,097,668 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
or about May 26, 1999, are incorporated by reference in Part III of this Report
on Form 10-K.



                                     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

Network Computing Devices, Inc. (the "Company") provides thin client hardware 
and software that delivers simultaneous, high-performance, easy-to-manage and 
cost effective access to all of the information on enterprise intranets and 
the Internet from thin client, UNIX and PC desktops. The Company's product 
line includes the NCD THINSTAR line of Windows-based terminals, optimized to 
access Microsoft's Windows NT Server 4.0, Terminal Server Edition, the NCD 
EXPLORA thin clients and the NCD NC200 and NCD NC400 network computers, 
acquired in the acquisition of Tektronix Inc. Network Displays business unit 
("NWD"). On the software side, the Company's products are the NCD THINPATH 
family of client and server software, developed to enhance the connectivity, 
management and features of the NCD thin clients as well as PCs in accessing 
information and applications on Terminal Server. Some of the software 
products were part of the NCD THINSTAR software family in 1998; they have 
been re-named and were announced in March 1999 as part of the NCD THINPATH 
software family. The Company's thin clients, the THINPATH software and its 
installation and support services are a combination that delivers a fully 
integrated desktop solution to companies seeking low-cost, easy to manage, 
simple to use, high performance user experience. The Company believes that 
this integrated desktop offering is a viable alternative to workstations, 
character-based terminals and PCs used in mainframe and client/server 
computing models. Since introducing its first product in 1989, the Company 
has installed over 1,000,000 thin clients worldwide.

Network Computing Devices, Inc. is a Delaware corporation. The Company was 
originally incorporated in California in February 1988 and was reincorporated 
in Delaware in October 1998. Unless the context otherwise requires, the terms 
"the Company" and "NCD" refer to Network Computing Devices, Inc. and its 
consolidated subsidiaries.

INDUSTRY BACKGROUND

THIN CLIENT COMPUTING

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

As the 1990s approached, businesses developed networks and highly efficient 
networked servers that could provide information required to remain 
competitive. Since this data was being accessed and used by unsophisticated 
non-technical individuals, it became important to provide simple, 
high-performance graphics devices to access the data, and the tools that made 
it easy to manage the information and the devices that accessed it. This new 
computing environment evolved: "thin client 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.

                                      1



The key technology behind the original development of the thin client 
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 thin client 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 the Network Computing Architecture, or 
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 thin client 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. Thin client 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 thin client 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 complex Windows-based systems. The thin client model was 
solidified by the introduction of the "lean client" initiative, Intel's thin 
client architecture, demonstrating its support for thin clients and its 
investment in the Company to work on the realization of the lean client 
initiative. Second, Microsoft NT Server software, combined with 
Microsoft-authorized multi-user software, became available to support 
multi-user Windows applications. By September 1998, Microsoft demonstrated 
its support of the thin client computing model with its introduction of 
Windows Terminal Server, multi-user Windows NT and its support of the 
development of Windows CE-based thin clients to access these servers. Now 
thin clients can easily access 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 thin client computing model.

INFORMATION ACCESS SOFTWARE

Software is key to information access. The physical connection to the 
intranet or Internet is relatively simple; but the simple, well managed, 
cost-effective operation of network-wide computing resources requires 
sophisticated 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.

With the continuing proliferation of increasingly powerful and low-cost PCs 
in large organizations, the Company 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 X software for PCs. 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 operating environment 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 and WINDOWS NT users in 
addition to its new version, NCD THINPATH X-WARE, a part of its new NCD 
THINPATH software family.

In 1995, the Company introduced NCD WINCENTER software that included 
Microsoft Windows NT as its basic operating system and WinFrame, 
Microsoft-authorized multi-user software that the Company licensed from 
Citrix Systems, Inc. ("Citrix"). NCD WINCENTER also included NCD-developed 
graphics and network features that make it compatible with the X Windows 
protocol supported by NCD thin clients and UNIX workstations. NCD WINCENTER 
allowed a single server to provide 


                                      2



Windows applications to many users simultaneously. In September of 1998, the 
licensing agreement with Citrix was terminated. See "Proprietary Rights and 
Licenses."

Building on this core competency, the Company has introduced the NCD THINPATH 
family of software that includes three types of functionality - connectivity, 
management and desktop support. The software includes emulators that allow 
any desktop to access virtually any host environment, management tools to 
remotely administer desktops and to optimize server performance and support 
of local printers, peripheral devices and audio input/output. These products 
deliver features that enhance the performance of Microsoft's Windows Terminal 
Server without adding a layer of protocol software.

MARKETS AND APPLICATIONS

NCD's thin clients are used in a broad range of industries for a wide variety 
of applications. Thin clients are widely used in task-based applications like 
order-entry and point-of-sale. The Company's main target industries are 
healthcare, retail, finance and education.

Initially, the Company's X-terminal systems were sold as alternatives to 
high-priced UNIX workstations required to access applications on UNIX 
servers. Later, emulators were added to give them the additional 
functionality of an ASCII terminal or IBM 3270 terminal replacement. By 
mid-1996, server software existed that made them an enhancement of, or 
alternative to, personal computer networks.

X-terminals were developed to allow multiple users to access UNIX 
applications on servers without the burden of expensive UNIX workstations on 
their desktop. When Windows applications became a requirement, these users 
were required to add a bulky and expensive PC to their desk space. NCD 
introduced NCD WINCENTER to provide Windows NT access from the already 
existing X-terminal of the UNIX users. With the recently-introduced Microsoft 
Windows NT Server 4.0, Terminal Server Edition ("TSE") UNIX users can still 
access Windows applications through the Citrix MetaFrame protocol with NCD 
THINPATH CONNECT.

Microsoft's Terminal Server includes the Remote Desktop Protocol ("RDP") that 
allows Windows CE-based desktop devices to access Windows NT applications 
without the addition of Citrix MetaFrame. While the integrated RDP protocol 
does not include many of the features supported by Citrix MetaFrame (the ICA 
protocol), NCD THINPATH software includes enhancements to TSE with RDP that 
gives it the most important features required by major implementers of 
Windows-based terminals in a TSE environment. This delivers a low cost 
solution without the expense and complexity of adding a non-Microsoft 
protocol layer of software.

TERMINAL REPLACEMENT. A principal market for X-based thin clients is 
replacement of character-based terminals, such as ASCII and 3270 terminals. 
Many commercial users in transaction processing applications are upgrading 
their centralized systems to achieve the productivity advantages of GUIs and 
windowing as well as 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 
central computing resources; (2) departmental-level applications are run on 
RISC-based UNIX compute servers; and (3) thin clients on each user's desk 
provide simultaneous access to applications on mainframes, minicomputers and 
compute servers of varying operating environments.

WORKSTATION ENVIRONMENTS. Many of the early buyers of X-terminals were also 
early users of workstation technology and viewed X-based thin clients 
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 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) that 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. As discussed above, X-terminals were 
optimized to access UNIX servers, and through the addition of NCD WINCENTER 
software they were able to access Windows NT servers. However, as the 
requirement to access 

                                      3




Windows applications has grown, Microsoft introduced Windows NT Server 4.0, 
Terminal Server Edition, and the Company introduced the NCD THINSTAR family 
of thin clients that are optimized to access Windows NT and NCD THINPATH 
software that enhances the capabilities of TSE. For task-based users, like 
data entry clerks and call center specialists, the Company believes that this 
integration of thin client hardware and software is a viable alternative to 
PCs. With the addition of NCD THINPATH emulators, these Windows-oriented 
desktops can also access legacy systems environments like AS/400s and 
mainframes.

INTRANET ENVIRONMENTS. Many companies employ multiple operating environments 
on their corporate network (intranet), plus connectivity to the worldwide 
web. This capability facilitates employee collaboration and allows access 
to the enormous information resources that exist around the company and 
around the world. NCD thin clients and NCD THINPATH software are offered as a 
means of providing cost-effective, easy to maintain access to all of these 
resources. NCD THINSTAR Windows-based terminals are optimized to access all 
resources through Microsoft Windows Terminal Server, while the NCD NC200 and 
NCD NC400 network computers are optimized for browser access and Java. The 
NCD EXPLORA devices are also well-established thin clients for these 
purposes. The NCD THINPATH family of software provides emulators to permit 
PCs and NCD THINSTAR to access virtually any server, to permit easy network 
management and to provide support for local peripheral devices on NCD 
THINSTAR and PC desktops.

PRODUCTS

THIN CLIENT HARDWARE PRODUCTS

The Company offers a broad line of thin client 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 thin client devices include NCD THINSTAR Windows-based terminals, 
NCD NC200 and NCD NC400 network computers and NCD EXPLORA network terminals.

THIN CLIENTS. The Company's thin client products are desktop devices that are 
used to access information and applications residing on compute servers in a 
local area network or wide area network. With the Company's thin clients, 
applications can be executed on the powerful networked servers, and the 
results displayed on simple, cost-effective desktop devices. As discussed 
above, the thin clients were initially introduced to access UNIX 
applications; later the software was added to allow these same devices to 
access mainframes and other non-UNIX servers. With the growing popularity of 
Windows environments, the Company has introduced the NCD THINSTAR 
Windows-based terminals and NCD THINPATH software to optimize access to 
networked Windows NT servers.

The Company's thin client product line includes models with various 
performance characteristics, 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 and performance 
requirements. Custom ASICs used in the design of most of the Company's 
products help reduce the cost of connection logic and provide hardware 
acceleration for certain graphics functions. NCD's thin clients feature 
single-board electronics and incorporate current ergonomic standards in 
monitor technology. NCD's thin clients come with a full line of peripherals, 
including mouse and several keyboard options.

NCD THINSTAR 200 and NCD THINSTAR 300 Windows-based terminals were the first 
thin clients introduced with the Windows CE operating system kernel. The NCD 
THINSTAR 300 is the first thin client that employs the Intel lean client 
architecture that was developed by the Company under a non-exclusive 
agreement with Intel. This model provides higher performance than the NCD 
THINSTAR 200, and can support a greater number of peripheral devices.  
Suggested list prices range from $695 to $1,038.

The Company's NCD NC200 and NCD NC400 network computers, as well as the NCD 
EXPLORA 700 and HMXPRO24 devices are high-performance network computers that 
are targeted at customers who want browser access to the network or who have 
a Java requirement. The NCD NC200/400 are industry leading network computers 
acquired in the recent acquisition of the Tektronix Network Displays business 
unit, and are expected to be important NC products for the Company. Suggested 
list prices for the NCD NC200 and NCD NC400 start at $895. Suggested list 
prices for the NCD EXPLORA 700 and HMXPRO24 start at $1,495.

The NCD EXPLORA 450 is the Company's low-end thin client product. It targets 
the character-based terminal replacement market. It is based on the 32-bit 
PowerPC RISC processor. Suggested list prices range from $895 to $1,014.


                                      4




NCDWARE AND NCD NCBRIDGE. The Company's thin clients run NCDWARE and NCD 
NCBRIDGE, the Company's proprietary operating systems. These products 
incorporate extensive enhancements to the basic X server software to improve 
performance, system manageability and robustness. Suggested list prices start 
at $300.

SOFTWARE PRODUCTS

NCD THINPATH SOFTWARE. The Company manufactures a family of software products 
that are either client or server-based, and deliver a series of important 
capabilities to enterprises deploying the emerging thin client computing 
model. The series of software modules allows Windows-based terminals and PCs 
to emulate virtually any desktop device so that they can access any server on 
the network, regardless of its operating system. These are pieces that make 
centralized management and support of the network easier, and that permit 
support of local printers and other peripheral devices on Windows-based 
terminals and PCs without adding protocol software to Microsoft's Terminal 
Server. As a result of the acquisition of Tektronix' Network Display business 
unit, the Company's NCD THINPATH CONNECT is now the only software that allows 
X-terminal users to access Citrix MetaFrame and, ultimately, Windows Terminal 
Server. Suggested list prices start at $59 per user with a five-user minimum.

NCD PC-XWARE. NCD PC-XWARE is software for Windows PCs that provides 
connectivity to X Windows applications running on UNIX host systems. There 
are versions of NCD PC-XWARE for WINDOWS 3.1, WINDOWS 95 and WINDOWS NT. NCD 
PC-XWARE is based on the Company's NCDWARE network computing software and 
offers many of the same local applications and network management features. 
Suggested list prices start at $395.

PRODUCT DEVELOPMENT

The Company believes that it must enhance its existing line of thin client 
and software products and continue developing new hardware and software 
products that incorporate the latest improvements in technology in order to 
maintain its position as a major supplier of thin client solutions and expand 
the market for this style of computing and information access products. 
Accordingly, the Company is committed to investing significant resources in 
software and hardware development activities.

The Company's current development programs include:

          -   Server and client software for making thin client devices and PCs
              easy to deploy and manage in multi-user Windows NT environments;
          -   Server and client software for connecting thin client devices and
              PCs to a broad range of applications running on Windows NT and
              legacy systems;
          -   Additional Intel Architecture-based lean client devices and other
              advanced terminal platforms that incorporate increased levels of
              logic integration; and,
          -   Cost reductions and feature enhancements of network computer
              platforms acquired from Tektronix.

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 1998, 1997 and 1996, the Company's research and development 
expenditures were $13,213,000, $14,179,000, and $14,930,000, 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 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 Company's marketing and sales objectives are two-fold. The first is to 
position thin client computing within enterprise IT architectures as an 
approach that is easy-to-implement and support, and that meets users' 
performance goals and the 


                                      5


corporate desire for centralized management. Equally important is the 
Company's aim to maintain its position as the recognized leader in the thin 
client industry and differentiate its integrated hardware and software 
offerings from competitors' products. Both of these objectives need to be 
addressed through the Company's newly adopted focus on indirect channels of 
distribution.

The strategies that are in place include channel education on the Company's 
value proposition of making access simple through an emphasis on unique 
integrated hardware and software as the best and most-easily implemented thin 
client solution.

Other significant strategies are the Company's work in cooperation with 
industry leaders like IBM, Intel and Microsoft, and its greater focus on 
vertical industries and applications like healthcare, retail and call centers.

The Company's marketing team is organized around participation in trade 
shows, conferences and seminars, the placement of advertising, significant 
press and analyst contacts both in the technology and business areas, 
telemarketing activities and an increasing focus on web-based activities, 
including electronic commerce (e-commerce).

The Company has embraced an indirect sales model worldwide, including 
distributors and value-added resellers (the traditional two-tier distribution 
model). The acquisition of the Tektronix Network Displays business unit 
broadened the Company's network of resellers and support staff to better 
serve the emerging marketplace.

International sales, including sales to foreign OEM customers, represented 
approximately 35%, 34% and 33% of the Company's net revenues during 1998, 
1997 and 1996, 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.

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 
29%, 26%, and 15% of the Company's revenues for the years ended December 31, 
1998, 1997 and 1996, respectively.

IBM accounted for 29% and 26% of the Company's net revenues in 1998 and 1997, 
respectively. No single customer of the Company accounted for more than 10% 
of the Company's net revenues during 1996.

The Company also sells its PC connectivity software products through an 
internal telesales team that fulfills orders through the indirect channel.

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 that allow customers to purchase 
subsequent releases of its software products. Teleplan & K-Litex, a leading 
European service organization, provides certain repair services for the 
Company's European distributors and OEM customers. Cybersource, a leading 
Australian service organization, provides certain repair services for the 
Company's Australian distributors and OEM customers. In addition, in 
conjunction with the Company's acquisition of NWD, the Company will be 
subcontracting with the Tektronix service organization for certain services 
for the first six months of 1999.

COMPETITION

The simplified information access marketplace is characterized by rapidly 
changing technology and by evolving industry standards. Although the Company 
is a major supplier of thin client computing systems and software, the 
Company experiences significant competition from other thin client 
manufacturers, suppliers of personal computers and workstations and from 
software developers.


                                      6




In the Windows-based terminal area, the Company's major competitor is Wyse 
Technology, Inc. ("Wyse"). The Company believes that its principal 
competitive advantages are its integrated hardware and software offerings and 
its networking core competence. Server manufacturers who offer thin client 
products may have advantages over independent thin client vendors, including 
the Company, based on their ability to "bundle" their thin clients, personal 
computers and servers in certain large sales opportunities. The Company is 
addressing this competitive threat by forming marketing partnerships with 
suppliers of the various pieces of such solutions not provided by the Company.

At the low end of the commercial segment of the 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 thin client systems, but are still appealing to certain price sensitive 
customers. Moreover, PC networks offer an alternate means of upgrading from 
ASCII and 3270 terminal systems in many commercial applications.

Generally speaking, competition in the thin client computing market has 
intensified over the past several years, resulting in price reductions, 
reduced profit margins and increased efforts to maintain 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 thin client 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.

NCD PC-XWARE 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.

MANUFACTURING AND SUPPLIES

The Company conducts certain thin client 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 that includes purchasing, inventory control and cost 
accounting functions. The Company tests each thin client 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 currently obtains substantially all of the sub-assemblies used 
for its thin client products (consisting of all major components except 
monitors and cables) from a single supplier located in Thailand. In addition, 
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.

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 that 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.

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

BACKLOG

The Company assembles its thin client 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 the Company typically ships 
products within 45 days after receipt of a firm purchase order. The Company 
does not generally have a significant backlog, and its backlog at 


                                      7



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 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 eight 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 
increased substantially during 1996, and were a significant component of 
total software cost of sales through 1998. 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 was required to pay Citrix a per-copy royalty, subject to certain 
specified minimum royalty obligations. The license agreement had a term of 
two and one half years. The agreement with Citrix was terminated as of 
September 30, 1998.

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, 1998, the Company had 340 full-time employees, of whom 78 
were primarily engaged in research and development, 56 in technical support, 
116 in marketing and sales, 45 in manufacturing and 45 in administration and 
finance. On January 1, 1999, the Company hired 83 employees associated with 
the acquisition of Tektronix' Network Displays business unit. Of these 
employees, 17 were primarily engaged in research and development, 10 in 
technical support, 53 in marketing and sales and 3 in administration and 
finance. Also in conjunction with the acquisition of NWD, the Company 
undertook various restructuring activities including the reduction in 
personnel of approximately 40 employees, primarily in sales and engineering 
roles. 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.

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.

                                      8




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 31, 1999:



         Name                    Age               Position
        ------                   ---               --------
                                    
Robert G. Gilbertson             57       President and Chief Executive Officer

Rudolph G. Morin                 61       Executive Vice President, Operations &
                                          Finance and Chief Financial Officer



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 Avidia 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.

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 153,000 square 
feet and are occupied under leases, which expire between June 2000 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 in 1998 was approximately $1,612,000. The Company's software 
operations are located in a 44,000 square foot facility in Beaverton, Oregon, 
under leases expiring in October 2000, with gross rent of approximately 
$293,000 for 1998. The Company also leases a 20,000 square foot facility in 
Novato, California, under a lease expiring in July 2001, a portion of which 
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 24,000 square feet, with current aggregate gross rents of 
approximately $706,000 for 1998.

ITEM 3.  LEGAL PROCEEDINGS.

None.

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, 1998.


                                      9




                                     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 Stock 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
                                                 ----                ---
                                                             
1998:

         First Quarter                          $13.50              $9.00
         Second Quarter                          11.375              6.00
         Third Quarter                            8.8125             5.75
         Fourth Quarter                           8.25               5.0625



1997:

         First Quarter                          $15.375             $9.375
         Second Quarter                          13.50               9.375
         Third Quarter                           11.875              8.25
         Fourth Quarter                          10.875              6.25



The closing sale price for the Common Stock on February 26, 1999 was $5.375.

As of February 28, 1999, the Company had 209 holders of record and 
approximately 4,400 beneficial holders of its Common Stock and 16,097,668 
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.


                                      10




ITEM 6.  SELECTED FINANCIAL DATA.

The following selected consolidated financial data should be read in 
conjunction with "Item 7. Management's Discussion 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."



                                                                            YEARS ENDED DECEMBER 31,
                                                           1998          1997          1996          1995          1994
                                                           ----          ----          ----          ----          ----
                                                                     (in thousands, except per share data)
                                                                                                  
CONSOLIDATED STATEMENT OF OPERATIONS DATA:
Net revenues                                              $ 105,596     $ 133,400     $ 120,608     $ 139,328    $ 160,871
Operating income (loss)                                     (13,446)        1,736       (17,241)       (7,657)     (15,507)
Income (loss) before income taxes                            (9,761)        3,831        (8,721)       (6,205)      (7,285)
Net income (loss)                                            (9,103)        2,681        (5,232)       (4,029)     (10,843)
Net income (loss) per share - basic                           (0.56)         0.16         (0.32)        (0.25)       (0.68)
Net income (loss) per share - diluted                         (0.56)         0.15         (0.32)        (0.25)       (0.68)



CONSOLIDATED BALANCE SHEET DATA:
Cash, cash equivalents and short-term investments          $ 21,359      $ 31,480      $ 35,671      $ 36,150     $ 31,220
Working capital                                              41,097        53,811        60,981        57,470       62,802
Total assets                                                 75,146        86,514        85,693        97,537      101,029
Capital lease obligations, less current portion                  69           160           314           991        1,497
Total shareholders' equity                                   52,523        60,519        67,425        68,014       71,889




                                      11




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. provides thin client hardware and software 
that delivers simultaneous, high-performance, easy-to-manage and cost 
effective access to all of the information on enterprise intranets and the 
Internet from thin client, UNIX and PC desktops. The Company's product line 
includes the NCD THINSTAR line of Windows-based terminals, optimized to 
access Microsoft's Windows NT Server 4.0, Terminal Server Edition, the NCD 
EXPLORA thin clients and the NCD NC200 and NCD NC400 network computers, 
acquired in the acquisition of Tektronix Inc. Network Displays business unit 
("NWD"). On the software side, the Company's products are the NCD THINPATH 
family of client and server software, developed to enhance the connectivity, 
management and features of the NCD thin clients as well as PCs in accessing 
information and applications on Terminal Server. Some of the software 
products were part of the NCD THINSTAR software family in 1998; they have 
been re-named and were announced in March 1999 as part of the NCD THINPATH 
software family. These products are sold through OEMs, system integrators and 
distributor/VAR channels worldwide.

The Company sells hardware products to International Business Machines 
Corporation ("IBM") pursuant to the joint development agreement dated June 
27, 1996 (the "IBM Agreement") of a network application terminal for resale 
by IBM. The non-exclusive IBM Agreement provides for IBM to purchase a 
portion of its requirements for such products from the Company through 
December 31, 2000, although no minimum purchase volumes are required by the 
contract.

RECENT DEVELOPMENTS

During the first quarter of 1998, the Company signed a non-exclusive 
three-year agreement with Intel Corporation under which the Company and Intel 
will collaborate to produce desktop devices based on guidelines for Lean 
Client systems outlined by Intel in December 1997. Under the terms of the 
agreement as amended, the Company has developed a "reference platform design" 
consisting of Pentium-based lean client hardware integrated with software 
technology from both companies. Subject to the Company's successful 
completion of the development project, including the Company's demonstration 
of volume production, Intel has agreed to (i) reference the Company's lean 
client design(s) as the "preferred design" for the lean client marketplace 
and (ii) refrain from developing a board level product(s) substantially 
equivalent to the Company's lean client design(s) for a period of six months 
after NCD and Intel execute an agreement to develop a particular lean client 
design. The agreement provides that the Company will develop new product 
designs based on Intel architecture and will have a limited period of 
exclusivity for such design(s). Thereafter, Intel shall have the option to 
acquire a non-exclusive license to any Company lean client design(s) 
developed by the Company under the auspices of the agreement. The agreement 
further contemplates that Intel may elect to terminate the agreement for 
convenience prior to the Company's completion of its development efforts upon 
Intel's payment to the Company of substantial specified lump sum payments.

In June 1998, the Company announced that it had developed a Windows-based 
terminal, endorsed by Microsoft, based on Microsoft's CE operating system. 
This new Windows-based terminal, which utilizes Microsoft's RDP protocol 
and/or Citrix's ICA protocol, can access Microsoft's NT operating system from 
multiple desktops. In September 1998, the Company commenced volume shipments 
of the NCD THINSTAR Windows-based terminals. In addition, in October 1998, 
the Company announced companion software for the NCD THINSTAR product line, 
NCD THINSTAR PLUS and NCD THINSTAR LOAD BALANCING, which are designed to give 
NCD Windows-based terminal customers a cost effective, flexible choice in 
selecting the capabilities they need with either Microsoft RDP or Citrix ICA 
protocols.

On December 31, 1998, the Company completed the acquisition of Tektronix' 
Network Displays business unit for $3.0 million in cash and warrants 
to purchase one million shares of the Company's common stock at $8.00 per 
share. The acquisition was accounted for as a purchase business combination 
with a total purchase price of $5.9 million. The purchase price was allocated 
to $1.7 million of net assets acquired, $1.4 million to in-process research 
and development and $2.8 million to other intangible assets. In addition to 
acquiring certain assets of NWD, approximately 83 former NWD employees, 
primarily in sales, marketing and engineering roles, joined NCD. In 
conjunction with this acquisition, the Company undertook various 
restructuring activities to eliminate redundancies with the acquired 
business, including the reduction in 


                                      12



personnel of approximately 40 employees. The Company recorded a charge of 
approximately $1.0 million related to these restructuring activities. (See 
Note 5 of the "Notes to Consolidated Financial Statements.")

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.



                                                                       Years Ended December 31,
                                                               ---------------------------------------
                                                               1998              1997             1996
                                                               ----              ----             ----
                                                                                        
Net revenues:
     Hardware products and services                             77%               75%             79%
     Software licenses and services                             23%               25%             21%
                                                               ----              ----            ----
         Total net revenues                                    100%              100%            100%

Cost of revenues:
     Hardware products and services                             56%               53%             60%
     Software licenses and services                              7%                7%              6%
                                                               ----              ----            ----
         Total cost of revenues                                 63%               61%             67%
                                                               ----              ----            ----

Gross profit                                                    37%               39%             33%

Operating expenses:
     Research and development                                   13%               11%             12%
     Marketing and selling                                      29%               23%             27%
     General and administrative                                  5%                5%              9%
     Business restructuring                                      1%               --              (1)%
     Acquired in-process research and development                1%               --              --
     Litigation settlement                                      --                (0)%             1%
                                                               ----              ----            ----
         Total operating expenses                               49%               38%             48%
                                                               ----              ----            ----

Operating income (loss)                                        (13)%               1%            (14)%

Non-operating income and gains, net                              3%                2%              7%
                                                               ----              ----            ----

Income (loss) before income taxes                               (9)%               3%             (7)%

Provision for income taxes (income tax benefit)                 (1)%               1%             (3)%
                                                               ----              ----            ----

Net income  (loss)                                              (9)%               2%             (4)%
                                                               ----              ----            ----
                                                               ----              ----            ----


TOTAL NET REVENUES

Total net revenues for 1998 were $105.6 million, a decrease of 21% from 1997 
net revenues of $133.4 million. Net revenues for 1997 increased by 11% 
compared to 1996 net revenues of $120.6 million. International revenues were 
35% of total net revenues for 1998, representing a slight increase from 34% 
and 33% in 1997 and 1996, respectively. Sales to IBM accounted for 29% and 
26% of revenues in 1998 and 1997, respectively. No single customer of the 
Company accounted for more than 10% of the Company's net revenues during 1996.

HARDWARE REVENUES

Hardware revenues consist primarily of revenues from the sale of thin client 
products, related hardware, and to a lesser extent, fees for related service 
activities. Hardware revenues were $81.2 million for 1998, a decrease of 19% 
compared to revenues of $100.6 million in 1997. Hardware revenues for 1997 
increased 6% compared to revenues of $95.0 million in 1996. The decline in 
revenues in 1998 reflects decreased shipments of UNIX-based products as the 
Company transitions to the sale of 


                                      13



lower priced Windows-based terminals and decreased shipments to IBM. The 
increase in revenues in 1997 reflects the increased shipments related to the 
IBM Agreement, offset by lower average selling prices ("ASPs").

SOFTWARE REVENUES

Software revenues consist primarily of revenues from the licensing of 
software products and related support services. Software products that are 
included in revenue for the periods presented are (i) NCD WINCENTER, the 
Company's multi-user WINDOWS NT application server software, (ii) NCD 
PC-XWARE, the Company's thin client software for PCs, and (iii) NCDWARE, the 
Company's proprietary thin client 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 $24.4 million for 1998, a decrease of 26% compared to 
revenues of $32.8 million in 1997. Revenues in 1997 increased by 28% compared 
to revenues of $25.6 million in 1996. The decrease in 1998 reflects decreases 
in all software revenue product lines; the most significant of which were NCD 
WINCENTER and the Company's PC-XWARE product line. The reduction in NCD 
WINCENTER reflects the Company's transition from an OEM of Citrix's WinFrame 
for NT 3.5 products to a provider of value-add software to that product, and 
the market's move from Citrix WinFrame for NT 3.5 to MetaFrame for NT 4.0 
concurrently with the availability of multi-user Windows NT 4.0 from 
Microsoft. In addition to the decreased product sales, revenues for 1997 
included revenues from AT&T of $1.2 million related to an agreement with AT&T 
that terminated in September 1997. The Company's OEM relationship with Citrix 
ended on September 30, 1998. This will result in significantly reduced sales 
of WINCENTER products, and, potentially, a decrease in total software 
revenues in future periods if the Company's newly announced software products 
do not achieve sufficient marketplace acceptance. The increase in 1997 
software revenues compared to 1996 resulted from increased sales of WINCENTER 
and related support services.

GROSS MARGIN ON HARDWARE REVENUES

The Company's gross margin percentages on Hardware revenues were 27%, 29% and 
23% for the years ended December 31, 1998, 1997 and 1996, respectively. The 
decrease in margin in 1998 primarily reflects reduced margins on products 
sold to IBM on an OEM basis. The increase in margin for 1997 relates to lower 
material costs, reflecting declines in the cost of certain semiconductor and 
other components. In addition, in 1996 the Company recorded a $3.0 million 
charge associated with the reduction of certain inventories to market value. 
Exclusive of this charge, the gross margin percentage on Hardware revenues 
would have been 27% for 1996. The Company also benefited from certain reduced 
component prices related to volume purchase discounts in association with the 
IBM Agreement during 1997 while no such purchasing benefits were realized in 
1996.

The Company continues to increase the mix of revenues generated through 
indirect channels. This should continue to put downward pressure on gross 
margin percentages on hardware revenues in future periods.

GROSS MARGIN ON SOFTWARE REVENUES

The Company's gross margin percentages on Software revenues were 68% for the 
year ended December 31, 1998, and 70% for both years ended December 31, 1997 
and 1996. The decline in 1998 when compared to 1997 was due primarily to a 
higher mix of WINCENTER revenues in 1998, which carry a lower margin because 
of higher third-party royalty costs, and reduced revenues of other software 
products, including revenues associated with the AT&T agreement and PC-XWARE. 
Certain technology used in the Company's products is licensed from third 
parties on a royalty-bearing basis. Accordingly, royalties are a significant 
component of total software cost of sales in the periods presented.

RESEARCH AND DEVELOPMENT EXPENSES

Research and development ("R&D") expenses were $13.2 million, $14.2 million 
and $14.9 million for the years ended December 31, 1998, 1997 and 1996, 
respectively. Although R&D expenses decreased slightly in absolute dollars in 
1998, the investment in R&D as a percentage of net revenues increased as the 
Company continued to invest in R&D in a period of lower revenues. R&D 
expenses decreased in 1997 compared to 1996 primarily due to the absence of 
costs of $2.5 million related to the Z-MAIL and MARINER product lines which 
were sold in the first half of 1996. Absent these costs, R&D expenses in 1997 
increased 15% reflecting increased investment in the area of thin client 
computing products. R&D expenses as a percentage of revenues (excluding 
Z-MAIL and MARINER costs in 1996) were 13%, 11% and 10% for 1998, 1997 and 
1996, respectively. The Company plans to maintain its investment in research 
and development in the area of thin client computing products through 1999.


                                      14




MARKETING AND SELLING EXPENSES

Marketing and selling expenses were $31.1 million, $30.5 million and $32.1 
million for the years ended December 31, 1998, 1997 and 1996, respectively. 
The slight increase in 1998 compared to 1997 related to the Company's 
continued investment in the marketing and selling of the Company's products 
during a transition year of lower revenues. The decrease in 1997 compared to 
1996 reflects increased efficiencies related to the consolidation of the 
Company's remaining business units, which commenced in June of 1996. As a 
percentage of net revenues, marketing and selling expenses were 29%, 23% and 
27% for 1998, 1997 and 1996, respectively, resulting from the combined impact 
of slightly increased spending and lower net revenues in 1998 and decreased 
spending in 1997.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative ("G&A") expenses were $5.2 million, $6.1 million 
and $10.3 million for the years ended December 31, 1998, 1997 and 1996, 
respectively. The decreases in 1998 and 1997 when compared to 1996 primarily 
reflect increased efficiencies and continued cost controls related to 
personnel costs and outside service fees. As a percentage of net revenues, 
G&A expenses were 5% for both 1998 and 1997, and 9% for 1996 reflecting the 
combined impact of decreased spending and lower net revenues in 1998 and 
decreased spending in 1997.

BUSINESS RESTRUCTURING

On December 31, 1998, the Company acquired the Network Displays business unit 
of Tektronix Inc. As a result of the acquisition, the Company reduced 
its workforce and discontinued certain activities that were overlapping with 
the acquired business. Accordingly, during the fourth quarter of 1998, the 
Company recorded a charge of $1.0 million for costs of employee severance 
benefits and to discontinue overlapping activities. See Note 5 of the "Notes 
to Consolidated Financial Statements" contained herein.

During 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 1995, the Company recognized charges totaling $7.5 million 
for the implementation of this plan. In 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 1996. See Note 5 of the "Notes to Consolidated Financial 
Statements" contained herein.

CHARGE FOR ACQUIRED IN-PROCESS RESEARCH AND DEVELOPMENT

In connection with the Company's acquisition of NWD on December 31, 1998, 
approximately $1.4 million of the total purchase consideration was allocated 
to the value of in-process research and development. The amounts allocated 
were determined through established valuation techniques in the 
high-technology industry and were expensed upon acquisition because 
technological feasibility had not been established and no alternative uses 
exist. Research and development costs to bring the products to technological 
feasibility are not expected to have a material impact on the Company's 
future operating results.

The in-process research and development projects acquired in the acquisition 
of NWD consisted of development of a new Windows-based terminal and a new 
browser terminal, as well as technology to upgrade current software products. 
The new Windows-based terminal ("WBT") was intended to replace the Thin 
Client 200/400 products and be a less expensive, faster and higher 
performance machine. Post acquisition, NCD intends to incorporate the 
acquired WBT technology with its own to create a more fully featured, higher 
performance WBT. The browser terminal is similar to the new WBT, but is 
designed solely for the Internet, intranet and extranet applications. These 
hardware products are expected to be released in late 1999 and continue 
through 2003. The software product upgrades include two primary software 
applications: a new enterprise management software which allows for the 
terminal to be centrally configured and remotely administered; and a next 
generation software product which is expected to differentiate the Company by 
rewriting the previous product to be JAVA based and adding key value features 
such as more central configuration support and support for token ring 
networks. These new software products are expected to be released in the 
second quarter of 1999. The aggregate expected costs to complete the 
in-process projects is approximately $2.0 million.

                                      15




The fair value of the in-process technology was based on projected cash flows 
which were discounted based on the risks associated with achieving such 
projected cash flows upon successful completion of the acquired projects. 
Associated risks include the inherent difficulties and uncertainties in 
completing each project and thereby achieving technological feasibility, and 
risks related to the impact of potential changes in market conditions and 
technology. In developing cash flow projections, revenues were forecast based 
upon relevant factors, including aggregate revenue growth rates for the 
business as a whole, characteristics of the potential market for the 
technology and the anticipated life of the underlying technology. Operating 
expenses and resulting profit margins were forecast based on the 
characteristics and cash flow generating potential of the acquired in-process 
technology.

The fair value of the in-process research and development was $1.4 million. 
Projected annual revenues for the in-process projects was assumed to increase 
from product release through 2001 and decline significantly in 2002 and 2003, 
which is estimated to be the end of the in-process technology's economic life.

Gross profit was assumed to be 35% for the hardware projects and 85% for the 
software projects. The projected gross profit percentages were based on 
estimated costs of revenues which include duplication, manuals, packaging 
materials and third party order fulfillment costs. Gross profit projections 
were based on the Company's experience with other similar products.

Estimated operating expenses, income taxes and capital charges to provide a 
return on other acquired assets were deducted from gross profit to arrive at 
net operating income for the in-process development projects. Operating 
expenses were estimated as a percentage of revenue and included sales and 
marketing expenses and development costs to maintain the technology once it 
has achieved technological feasibility.

The Company discounted the net cash flows of the in-process research and 
development projects to their present values using a discount rate of 40%. 
This discount rate approximates the overall rate of return for the 
acquisition as a whole and reflects the inherent uncertainties surrounding 
the successful development of the in-process research and development 
projects.

LITIGATION SETTLEMENT

The $1.1 million charge for litigation settlement that was recognized in 1996 
represented an estimate of 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 in 1997, and the Company 
anticipates that no further charges related to such settlement will be 
incurred in the future. A credit of $147,000 representing the excess of the 
$1.1 million accrual was recognized in 1997 when all expenses related to the 
litigation settlement were determined.

INTEREST INCOME, NET

Interest income, net of interest expense, was $1.6 million, $1.9 million and 
$1.6 million for the years ended December 31, 1998, 1997 and 1996, 
respectively. The decrease in 1998 when compared to 1997 relates to decreased 
average balances in interest-earning accounts and declining average interest 
rates. The increase in 1997 compared to 1996 is primarily due to higher 
average balances in interest-earning accounts. 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 for 1998 reflects the sale of the Company's interest in Precept 
Software, Inc. ("Precept") after Precept was acquired by Cisco Systems in 
March 1998, resulting in a net gain of approximately $2.1 million. The 
Company acquired shares of Precept in 1995 in return for providing 
specialized software. Other income in 1997 reflects the receipt of insurance 
proceeds for certain legal expenses incurred in association with the 
securities litigation costs. No significant other income was produced during 
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.

                                      16




INCOME TAXES AND INCOME TAX BENEFIT

The Company recognized an income tax benefit of $0.7 million and $3.5 million 
in 1998 and 1996, respectively, compared to an income tax provision of $1.2 
million in 1997. At December 31, 1998, the Company's net deferred tax assets 
are approximately $6.6 million. During 1998, the Company recorded a valuation 
allowance against a portion of its deferred tax assets because operating 
losses created uncertainty about the Company's ability to generate sufficient 
taxable income to utilize all deferred tax assets. 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 recognized deferred tax 
assets. See Future Performance and Risk Factors below and Note 7 of the 
"Notes to Consolidated Financial Statements."

FINANCIAL CONDITION

Total assets of $75.1 million at December 31, 1998 decreased $11.4 million 
from $86.5 million at December 31, 1997. The change in total assets reflects 
decreases in cash and equivalents, accounts receivable, deferred income taxes 
and inventory of $12.7 million, $3.6 million, $1.6 million and $1.1 million, 
respectively, partially offset by increases in other assets and short-term 
investments of $5.2 million and $2.6 million, respectively. Total liabilities 
as of December 31, 1998 decreased by $3.4 million to $22.6 million from $26.0 
million at December 31, 1997.

CAPITAL REQUIREMENTS

Capital spending requirements for 1999 are estimated at approximately $3.5 
million, and at December 31, 1998, the Company had commitments for capital 
expenditures of approximately $360,000. These commitments are primarily 
related to information technology and facilities.

LIQUIDITY

As of December 31, 1998, the Company had combined cash and equivalents and 
short-term investments totaling $21.4 million, with no significant debt. Cash 
used in operations was $5.8 million in 1998 compared to cash provided by 
operations of $7.1 million in 1997 and cash used in operations of $6.5 
million in 1996. Cash used in operations in 1998 primarily reflects the 
Company's net loss of $9.1 million and decreases in accrued expenses and 
deferred revenues of $3.2 million and $2.2 million, respectively, partially 
offset by decreases in inventories and accounts receivable of $5.8 million 
and $3.6 million, respectively. Cash provided by operations in 1997 primarily 
reflects the Company's net income of $2.7 million, depreciation of $3.3 
million and increases in accounts payable of $6.8 million, partially offset 
by increases in inventories and accounts receivable of $5.6 million and $3.6 
million, respectively. Cash used in operations in 1996 primarily reflects the 
Company's net loss of $5.2 million, the gain on sale of product lines of $6.9 
million and decreases in accounts payable of $9.5 million, partially offset 
by depreciation of $4.6 million and decreases in accounts receivable and 
inventories of $7.0 million and $4.5 million, respectively. Cash flows used 
in investing activities in 1998 of $5.1 million primarily reflects the cash 
portion of the acquisition of NWD of $3.0 million. Cash flows used in 
financing activities reflects repurchases of $10.7 million of the Company's 
common stock, partially offset by Intel's investment in the Company's common 
stock. Cash flows used in financing activities in 1997 reflects repurchases 
of $12.2 million of the Company's common stock. 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.

YEAR 2000 ISSUES

In the next year, most companies could face a potentially serious information 
systems problem because many software applications and operational programs 
written in the past were designed to handle date formats with two-digit years 
and thus may not properly recognize calendar dates beginning in the Year 
2000. This problem could result in computers either outputting incorrect data 
or shutting down altogether when attempting to process a date such as 
"01/01/00." In response to this, the Company has formed a task force (the 
"Task Force") specifically assigned to addressing Year 2000 issues.

The Task Force is composed of members from all essential functional groups 
within the Company. The Task Force meets regularly, and the meeting minutes 
are reviewed on a regular basis at the Executive Staff's operational meeting. 
The Company has reviewed all of its current product offerings and believes 
that its current products are Year 2000 compliant. As to the Company's 
internal operations, the Task Force's general plan of action includes 
inventorying all essential systems, equipment and facilities, contacting 
suppliers to ascertain vendor readiness for Year 2000, testing all critical 
systems and 

                                      17



resolving all mission-critical problems by the end of the third quarter of 
1999. The Company is currently on schedule to complete all mission-critical 
Year 2000 problems by the end of the third quarter of 1999.

The Company has completed a comprehensive inventory, and is currently in the 
process of completing the evaluation, remediation and testing of its systems, 
equipment and facilities. The Company has also identified all essential 
suppliers and has contacted them to determine whether these suppliers' 
operations, products and services are, or will be, Year 2000 ready. The 
Company expects to receive substantially all supplier responses by the end of 
the first quarter of 1999. In addition, the Company plans to audit its 
largest supplier to ensure Year 2000 readiness. The Company has a number of 
projects underway to replace or upgrade systems, equipment and facilities 
that are not currently Year 2000 ready. To date, the Company has not 
identified any specific contingency plans should the replacement or upgrade 
of these systems not be completed on a timely basis. The Company plans to 
have all mission-critical systems Year 2000 ready by the end of the first 
quarter of 1999.

The Company estimates the total Year 2000 costs to be between $500,000 to 
$750,000. As of December 31, 1998, the Company has spent approximately 
$78,000 related to Year 2000 issues. The Company has budgeted all Year 2000 
costs independently of the Company's information technology budget. All costs 
will be paid from the Company's operating funds.

In addition to potential costs or losses directly associated with the Year 
2000 issue, the Company could experience reduced revenues resulting from 
other companies' information systems budgets being allocated to solving Year 
2000 issues, thus reducing amounts available to purchase the Company's 
products. The Company could also be exposed to a potential adverse impact 
resulting from the failure of key suppliers, financial institutions and other 
third parties to adequately address the Year 2000 problem, despite assurances 
to the contrary given to the Company. However, the Company cannot currently 
estimate the incidental costs and losses which may be incurred from reliance 
on these third parties, nor can any assurance be given that the Year 2000 
problem will not have a material adverse effect on the Company's business, 
operating results or financial condition.

The Company believes that the most reasonable likely worst case scenario 
related to Year 2000 compliance that the Company may experience would be a 
delay or inability to procure components from suppliers or an interruption of 
orders from key customers due to their failure to successfully remediate
Year 2000 related issues. Such scenarios, if they were to develop, could 
materially, adversely affect the Company and its operations. The Company has 
in place only general contingency plans, such as replacement of suppliers and 
stockpiling of critical components, to respond to such scenarios.

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 THIN CLIENT COMPUTING MARKET

The Company derives a majority of its revenues from the sale of thin client 
network computing products and related software. Until several years ago, the 
Company's thin client product offerings primarily focused on the UNIX 
marketplace using the Company's X protocol. The Company's introduction of its 
WINCENTER multi-user Windows NT application server software and new, 
lower-priced thin client network computing devices allowed the Company to 
offer thin client network computing systems that provide users with access to 
Windows applications. The Company's expansion of its thin client computing 
model into the Windows-based environment has been limited because of the 
Company's inability to offer an endorsed Microsoft solution within the 
Windows market prior to the introduction of the Windows-based terminal in 
June 1998 and intense competition from alternative desktop systems, 
particularly personal computers, whose selling prices are at historic lows 
for relatively high performance configurations. The Company's future success 
will depend substantially upon increased acceptance of the thin client 
computing model and the successful marketing of the Company's new thin client 
computing hardware and software products. There can be no assurance that the 
Company's new thin client computing products will compete successfully with 
alternative desktop solutions or that the thin client computing model will be 
widely adopted in the rapidly evolving desktop computer market. The failure 
of new markets to develop for the Company's thin client computing products 
would have a material, adverse effect on the Company's business, operating 
results and financial condition.

RELIANCE ON OEM RELATIONSHIPS

The Company has committed significant resources, including research and 
development, manufacturing and sales and marketing resources, to the 
execution of the IBM Agreement. 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.

                                      18




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 thin client 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, 
including Microsoft and Citrix.

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. 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.

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 thin client computing products. 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.

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.

                                      19



DEFERRED TAX ASSETS

The Company has significant deferred tax assets and will have to generate 
approximately $17 million of future taxable income to realize its net 
deferred tax assets. If the Company is unable to realize its net deferred tax 
assets, it will have to establish an additional valuation allowance, which 
could have a material, adverse effect on future operating results. Although 
management believes that the Company will achieve the operating results 
necessary to realize these assets, there can be no assurance that future 
levels of taxable income will be sufficient to realize the net deferred tax 
assets.

RELIANCE ON INDEPENDENT DISTRIBUTORS AND RESELLERS

The Company relies increasingly on independent distributors and resellers for 
the distribution of its products. In early 1996, the Company experienced 
significant returns of its software products from its distributors. Although 
controls have since been improved, 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 thin client computing 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 thin client computing products (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. However, the Company now has the capability 
to obtain sub-assemblies from an alternative location of its single supplier, 
which is located in Mexico. 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.

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. In the past, 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 


                                      20



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, particularly 
Robert G. Gilbertson, President and Chief Executive Officer and Rudolph G. 
Morin, Executive Vice President of Operations & Finance and Chief Financial 
Officer. 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.

ITEM 7A.  MARKET RISK SENSITIVE INSTRUMENTS

The Company's market risk sensitive instruments as of December 31, 1998 are 
primarily exposed to interest rate risks. Because of the short-term 
maturities of these instruments, a 100 basis point change in related interest 
rates would not have a material effect on their fair value.


                                      21




ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                                            Page
                                                                            ----
                                                                        
Independent Auditors' Report                                                 23

Consolidated Balance Sheets as of December 31, 1998 and 1997                 24

Consolidated Statements of Operations for the Years Ended
         December 31, 1998, 1997 and 1996                                    25

Consolidated Statements of Shareholders' Equity for the Years Ended
         December 31, 1998, 1997 and 1996                                    26

Consolidated Statements of Cash Flows for the Years Ended
         December 31, 1998, 1997 and 1996                                    27

Notes to Consolidated Financial Statements                                   28

Supplementary Data:  Quarterly Financial Data (Unaudited)                    37



                                      22




                          Independent Auditors' Report

The Board of Directors and Shareholders
Network Computing Devices, Inc.

We have audited the accompanying consolidated balance sheets of Network
Computing Devices, Inc. and subsidiaries as of December 31, 1998 and 1997, 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,
1998. 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, 1998 and 1997, and
the results of their operations and their cash flows for each of the years in
the three-year period ended December 31, 1998, in conformity with generally
accepted accounting principles.


                                           KPMG LLP


Mountain View, California
February 9, 1999


                                      23




                         NETWORK COMPUTING DEVICES, INC.

                           CONSOLIDATED BALANCE SHEETS

                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)


                                                                                          December 31,
                                                                            ---------------------------------------
                                                                                   1998                  1997
                                                                            ------------------     ----------------
                                                                                              
Assets:
     Current assets:
        Cash and cash equivalents                                             $         8,553        $      21,240
        Short-term investments                                                         12,806               10,240
        Accounts receivable, net of allowances of $1,821 and
            $2,606 as of December 31, 1998 and 1997, respectively                      21,590               25,148
        Inventories                                                                    14,362               15,412
        Deferred income taxes                                                           3,126                4,763
        Other current assets                                                            3,214                2,843
                                                                            ------------------     ----------------
     Total current assets                                                              63,651               79,646
     Property and equipment, net                                                        3,850                4,424
     Other assets                                                                       7,645                2,444
                                                                            ------------------     ----------------
Total assets                                                                  $        75,146        $      86,514
                                                                            ------------------     ----------------
                                                                            ------------------     ----------------

Liabilities and Shareholders' Equity:
     Current liabilities:
        Accounts payable                                                      $        10,438        $      11,211
        Accrued expenses                                                                5,647                8,955
        Deferred revenue                                                                6,105                4,918
        Income taxes payable                                                              274                  597
        Current portion of capital lease obligations                                       90                  154
                                                                            ------------------     ----------------
     Total current liabilities                                                         22,554               25,835
     Long-term portion of capital lease obligations                                        69                  160
     Commitments and contingencies
     Shareholders' equity:
        Undesignated preferred stock: 3,000,000 shares authorized;
           no shares issued and outstanding                                                 -                    -
        Common stock, $0.001: 30,000,000 shares authorized;
           16,049,130 and 16,283,772 shares issued and outstanding as of
           December 31, 1998 and 1997, respectively                                        16                   16
        Capital in excess of par value                                                 59,721               58,614
        Retained earnings (accumulated deficit)                                        (7,214)               1,889
                                                                            ------------------     ----------------
     Total shareholders' equity                                                        52,523               60,519
                                                                            ------------------     ----------------
Total liabilities and shareholders' equity                                    $        75,146        $      86,514
                                                                            ------------------     ----------------
                                                                            ------------------     ----------------


                            See accompanying notes.

                                      24





                         NETWORK COMPUTING DEVICES, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)



                                                                                      Years Ended December 31,
                                                                         ----------------------------------------------------
                                                                               1998              1997              1996
                                                                         ---------------   ---------------   ----------------
                                                                                                    
Net revenues:
   Hardware products and services                                          $     81,194      $    100,555      $      94,973
   Software licenses and services                                                24,402            32,845             25,635
                                                                         ---------------   ---------------   ----------------
Total net revenues                                                              105,596           133,400            120,608
Cost of revenues:
   Hardware products and services                                                59,337            71,118             72,715
   Software licenses and services                                                 7,693             9,957              7,769
                                                                         ---------------   ---------------   ----------------
Total cost of revenues                                                           67,030            81,075             80,484
                                                                         ---------------   ---------------   ----------------
Gross profit                                                                     38,566            52,325             40,124
Operating expenses:
   Research and development                                                      13,213            14,179             14,930
   Marketing and selling                                                         31,124            30,455             32,117
   General and administrative                                                     5,231             6,102             10,270
   Business restructuring                                                           996                 -             (1,052)
   Acquired in-process research and development                                   1,448                 -                  -
   Litigation settlement (credit)                                                     -              (147)             1,100
                                                                         ---------------   ---------------   ----------------
Total operating expenses                                                         52,012            50,589             57,365
                                                                         ---------------   ---------------   ----------------
Operating income (loss)                                                         (13,446)            1,736            (17,241)
 Interest income                                                                  1,609             1,946              1,656
 Interest expense                                                                   (14)              (51)               (68)
 Other income, net                                                                2,090               200                  -
 Gain on sale of product lines                                                        -                 -              6,932
                                                                         ---------------   ---------------   ----------------
Income (loss) before income taxes                                                (9,761)            3,831             (8,721)
 Provision for income taxes (income tax benefit)                                   (658)            1,150             (3,489)
                                                                         ---------------   ---------------   ----------------
Net income (loss)                                                          $     (9,103)     $      2,681      $      (5,232)
                                                                         ---------------   ---------------   ----------------
                                                                         ---------------   ---------------   ----------------
Basic earnings per share:
    Net income (loss) per share                                            $      (0.56)     $       0.16      $       (0.32)
                                                                         ---------------   ---------------   ----------------
                                                                         ---------------   ---------------   ----------------
    Shares used in per share computations                                        16,393            16,725             16,579
                                                                         ---------------   ---------------   ----------------
                                                                         ---------------   ---------------   ----------------
Diluted earnings per share:
    Net income (loss) per share                                            $      (0.56)     $       0.15      $       (0.32)
                                                                         ---------------   ---------------   ----------------
                                                                         ---------------   ---------------   ----------------
    Shares used in per share computations                                        16,393            18,313             16,579
                                                                         ---------------   ---------------   ----------------
                                                                         ---------------   ---------------   ----------------


                            See accompanying notes.

                                      25




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


                                                                         Accumulated                     Retained
                                                     Common Stock           Other                        Earnings         Total
                                                  ----------------      Comprehesive    Comprehensive  (Accumulated   Shareholders'
                                                  Shares     Amount     Income (Loss)   Income (Loss)    Deficit)        Equity
                                                  ------     ------     -------------   -------------  ------------   -----------
                                                                                                    
Balances as of December 31, 1995                   16,119   $ 63,543     $        31                    $     4,440    $   68,014
Comprehensive loss
  Net loss                                              -          -               -    [    (5,232) ]       (5,232)       (5,232)
  Other comprehensive loss
      Reclassification of gain on securities
        included in net income                          -          -             (31)   [       (31) ]            -           (31)
                                                                                           ---------
                                                                                        [     (5,263)]
                                                                                           ---------
                                                                                           ---------
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)
                                                   ------    -------      ----------                      ----------    ----------
Balances as of December 31, 1996                   17,037     68,217               -                           (792)       67,425
Issuance of common stock under Stock
  Option Plan and Employee Stock
  Purchase Plan, including related tax
  benefit                                             438      2,634               -                              -         2,634
Repurchase of common stock                         (1,191)   (12,221)              -                              -       (12,221)
Net income                                              -          -               -      [  2,681 ]          2,681         2,681
                                                   ------    -------      ----------       --------      ----------    ----------
                                                                                           --------
Balances as of December 31, 1997                   16,284     58,630               -                          1,889        60,519


Issuance of common stock under Stock
  Option Plan and Employee Stock
  Purchase Plan, including related tax
  benefit                                             384      2,150               -                              -         2,150
Sale of common stock                                  750      6,938               -                              -         6,938
Fair value of warrants issued                           -      2,690               -                              -         2,690
Repurchase of common stock                         (1,369)   (10,671)              -                              -       (10,671)
Net income                                              -          -               -      [ (9,103)]         (9,103)       (9,103)
                                                   ------    -------      ----------       --------      ----------    ----------
                                                                                           --------
Balances as of December 31, 1998                   16,049   $ 59,737     $         -                    $    (7,214)     $ 52,523
                                                   ------    -------      ----------                     ----------    ----------
                                                   ------    -------      ----------                     ----------    ----------


                            See accompanying notes.

                                      26





                         NETWORK COMPUTING DEVICES, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (IN THOUSANDS)



                                                                                            Years Ended December 31,
                                                                               ----------------------------------------------------
                                                                                   1998               1997               1996
                                                                               --------------    ---------------    ---------------
                                                                                                           
Cash flows from operating actitivites:
    Net income (loss)                                                            $    (9,103)      $      2,681       $     (5,232)
    Reconciliation of net income (loss) to net cash provided by (used in)
      operating activities:
       Gain on sale of product lines                                                       -                  -             (6,932)
       Non-cash restructuring charges (credit)                                            96                  -             (1,052)
       Depreciation and amortization                                                   3,022              3,287              4,559
       Deferred income taxes                                                            (820)               404               (440)
       Gain on sale of investment                                                     (2,090)                 -                  -
       Acquired in-process research and development                                    1,448                  -                  -
       Changes in:
             Accounts receivable, net                                                  3,558             (3,599)             7,042
             Inventories                                                               5,782             (5,636)             4,455
             Other current assets and other                                             (278)               809               (378)
             Accounts payable                                                         (1,729)             6,828             (9,510)
             Income taxes payable                                                       (323)               897             (1,446)
             Accrued expenses                                                         (3,195)               (22)             1,856
             Deferred revenue                                                         (2,182)             1,432                578
                                                                               --------------    ---------------    ---------------
       Net cash provided by (used in) operating activites                             (5,814)             7,081             (6,500)
                                                                               --------------    ---------------    ---------------
Cash flows from investing activities:
           Purchases of short-term investments                                       (17,721)           (12,649)            (3,684)
           Sales and maturities of short-term investments                             15,155             14,248             14,600
           Changes in other assets                                                      (230)             2,539             (2,784)
           Net proceeds from sale of investment                                        2,402                  -                  -
           Net proceeds from sale of product lines                                         -                  -              8,625
           Acquisition of business                                                    (3,037)                 -                  -
           Property and equipment purchases, net                                      (1,704)            (2,816)            (2,273)
                                                                               --------------    ---------------    ---------------
       Net cash provided by (used in) investing activities                            (5,135)             1,322             14,484
                                                                               --------------    ---------------    ---------------
Cash flows from financing activities:
           Principal payments on capital lease obligations                              (155)              (748)            (1,175)
           Repurchases of common stock                                               (10,671)           (12,221)               (89)
           Proceeds from issuance of stock, net                                        9,088              1,974              3,748
                                                                               --------------    ---------------    ---------------
       Net cash provided by (used in) financing activities                            (1,738)           (10,995)             2,484
                                                                               --------------    ---------------    ---------------
       Change in cash and cash equivalents                                           (12,687)            (2,592)            10,468
       Cash and cash equivalents:
         Beginning of year                                                            21,240             23,832             13,364
                                                                               --------------    ---------------    ---------------
         End of year                                                             $     8,553       $     21,240       $     23,832
                                                                               --------------    ---------------    ---------------
                                                                               --------------    ---------------    ---------------
       Noncash investing and financing activities:
         Fair value of warrants issued for acquisition of business               $     2,690       $          -       $          -
                                                                               --------------    ---------------    ---------------
                                                                               --------------    ---------------    ---------------
         Income tax benefit from employee stock transactions                     $       263       $        660       $        860
                                                                               --------------    ---------------    ---------------
                                                                               --------------    ---------------    ---------------


                            See accompanying notes.

                                      27



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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 thin client hardware 
and software that delivers simultaneous, high-performance, easy-to-manage and 
cost effective access to any application from thin client, UNIX and PC 
desktops. The Company's product lines include the NCD THINSTAR Windows-based 
terminals and NCD EXPLORA and family of thin clients, NCD THINSTAR software 
to extend the functionality reach of NCD THINSTAR Windows-based terminals, 
NCD THINCLIENT software for implementing thin client computing to a variety 
of enterprise desktops, NCD WINCENTER multi-user Windows NT server software, 
and NCD PC-XWARE software that delivers PC access to UNIX and multi-user 
Windows NT PCs.

CONSOLIDATION  The accompanying consolidated financial statements include the 
accounts of the Company and its wholly owned subsidiaries. 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 90 days or less to be cash equivalents. 
Cash equivalents at December 31, 1998 and 1997 consist of bank deposits, 
commercial paper and corporate debt securities. The fair value of cash 
equivalents approximates the carrying value.

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 
component of other comprehensive income. 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 two 
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.

INTANGIBLE ASSETS  Intangible assets are included in other assets and are 
amortized over the economic life of the asset, which is assumed to be a seven 
year period, on a straight-line basis. Intangible assets include customer 
lists, workforce in place, non-compete agreements and goodwill associated 
with acquisitions accounted for under the purchase method.

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 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.

                                      28



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.

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 evaluates its long-lived assets and certain identifiable intangible 
assets 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 exceeds 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. Recoverability of intangible assets is measured by a comparison of the 
carrying amount to the assets' fair value calculated using discounted future 
cash flows.

NET INCOME (LOSS) PER SHARE  Basic net income (loss) per share is computed 
using the weighted-average number of common shares outstanding during the 
period. Diluted net income (loss) per share is computed using the 
weighted-average number of common shares and potential common shares from 
stock options and warrants (1,588,000 shares in 1997) outstanding, when 
dilutive, using the treasury stock method. At December 31, 1998 and 1996 
there were 3,757,098 and 3,236,208 options outstanding, respectively, that 
could potentially dilute earnings per share ("EPS") in the future that were 
not included in the computation of diluted EPS because to do so would have 
been antidilutive for those years. In addition, on December 31, 1998 the 
Company issued warrants to purchase 1,000,000 shares of common stock that 
could potentially dilute EPS in the future.

STOCK-BASED COMPENSATION  The Company accounts for its stock-based 
compensation plans using the intrinsic value method. As such, compensation 
expense is recorded on the date of grant if the current market price of the 
underlying stock exceeded the exercise price.

OTHER COMPREHENSIVE INCOME  Effective the first quarter of 1998, the Company 
adopted the provisions of SFAS No. 130, "Reporting Comprehensive Income." 
SFAS No. 130 establishes standards for reporting and displaying comprehensive 
income and its components of net income and other comprehensive income in the 
consolidated financial statements. Other comprehensive income refers to 
revenues, expenses, gains and losses that are not included in net income, but 
rather are recorded directly in stockholders' equity. The Company has elected 
a reporting format that incorporates a statement of other comprehensive 
income in the Consolidated Statements of Changes in Shareholders' Equity.

RECENT ACCOUNTING PRONOUNCEMENTS  In June 1998, the FASB issued SFAS No. 133, 
"Accounting for Derivative Instruments and Hedging Activities." This 
statement establishes accounting and reporting standards for derivative 
instruments and requires recognition of all derivatives as assets or 
liabilities in the statement of financial position and measurement of those 
instruments at fair value. The statement is effective for fiscal years 
beginning after June 15, 1999. The Company will adopt the standard no later 
than the first quarter of fiscal year 2000 and is in the process of 
determining the impact that adoption will have on its consolidated financial 
statements.

RECLASSIFICATIONS  Certain prior year amounts have been reclassified to 
conform with current year presentation.

NOTE 2.  ACQUISITION

On December 31, 1998, the Company acquired Tektronix' Network Displays 
Business unit ("NWD") for $3.0 million in cash and warrants to purchase one 
million shares of the Company's common stock over a term of five years at an 
exercise price of $8.00 per share. The fair value of the warrants issued in 
the acquisition was calculated using the Black-Scholes pricing model with the 
following assumptions: expected life of 5 years, dividend yield of 0%, risk 
free interest rate of 4.85% and expected volatility of 61.5%. Direct costs of 
the acquisition totaled approximately $200,000. The acquisition was accounted 
for as a purchase business combination with a total purchase price of $5.9 
million. The purchase price was allocated to $1.7 million of net assets 
acquired (primarily inventory), $1.4 million to in-process research and 
development and $2.8 million to other intangible assets. In addition to 
acquiring certain assets of NWD, approximately 83 former NWD employees, 
primarily in sales, marketing and 

                                      29



engineering roles, joined NCD. In conjunction with this acquisition, the 
Company undertook various restructuring activities to eliminate redundancies 
with the acquired business. The Company recorded a charge of approximately 
$1.0 million related to these restructuring activities. See Note 5 contained 
herein.

NOTE 3.  SHORT-TERM INVESTMENTS

The fair value of short-term investments consisted of the following as of
December 31 (in thousands):



                                                   1998              1997
                                                   ----              ----
                                                            
         Corporate debt securities               $ 9,799           $ 7,491
         Commercial paper                          3,007               981
         Certificates of deposit                      --             1,768
                                                 -------           -------
                                                 $12,806           $10,240
                                                 -------           -------
                                                 -------           -------


There were no material unrealized gains or losses at December 31, 1998 and 
1997.

The maturities of available-for-sale securities as of December 31, 1998 were as
follows (in thousands):


                                                                         Within            One to
                                                                        One Year        Two Years
                                                                        --------        ---------
                                                                                  
         Corporate debt securities                                        $8,484           $1,315
         Commercial paper                                                  3,007               --
                                                                         -------       ----------
                                                                         $11,491           $1,315
                                                                         -------       ----------
                                                                         -------       ----------



NOTE 4.  CONSOLIDATED BALANCE SHEET AND STATEMENT OF CASH FLOWS COMPONENTS


                                                                            1998             1997
                                                                         -------       ----------
                                                                                 
Inventories as of December 31 consisted of (in thousands):

         Purchased components and sub-assemblies                         $10,733          $13,178
         Work in process                                                   1,285              545
         Finished goods                                                    2,344            1,689
                                                                           -----          -------
                                                                         $14,362          $15,412
                                                                         -------          -------
                                                                         -------          -------

                                                                            1998             1997
                                                                            ----             ----
                                                                                 
Property and equipment as of December 31 consisted of (in thousands):

         Office equipment                                                $14,369          $13,077
         Machinery and equipment                                           6,599            6,108
         Demonstration equipment                                           3,847            3,708
         Furniture and fixtures                                            2,117            2,068
         Leasehold improvements                                            2,143            2,003
                                                                         -------          -------
                                                                          29,075           26,964
Less accumulated depreciation
         and amortization                                                 25,225           22,540
                                                                          ------           ------
                                                                         $ 3,850          $ 4,424
                                                                         -------          -------
                                                                         -------          -------


Included in property and equipment is approximately $447,000 and $870,000 of
equipment under capital leases as of December 31, 1998 and 1997, respectively.
Accumulated amortization related to this equipment is approximately $363,000 and
$616,000 as of December 31, 1998 and 1997, respectively.


                                      30





                                                                            1998             1997
                                                                            ----             ----
                                                                                      
Accrued expenses as of December 31 consisted of (in thousands):

         Payroll-related costs                                            $2,904           $2,882
         Royalties                                                           285            2,061
         Warranty                                                            906              631
         Other accrued expenses                                            1,552            3,381
                                                                         -------        ---------
                                                                          $5,647           $8,955
                                                                          ------           ------
                                                                          ------           ------


Income taxes paid were $283,000, $262,000 and $223,000 for 1998, 1997 and 
1996, respectively. Interest paid was $14,400, $51,000 and $119,000 for 1998, 
1997 and 1996, respectively.

NOTE 5.  BUSINESS RESTRUCTURING

On December 31, 1998, the Company acquired certain assets of Tektronix, 
Inc.'s NWD division. As a result of this acquisition, the Company reduced its 
workforce and discontinued certain activities that were redundant with the 
acquired business. As a result of the restructuring action, a charge to 
operations of $1.0 million was recorded for 1998. The charge, comprising 
employee severance benefits ($546,000), facility exit costs ($153,000), the 
write-off of prepaid royalties ($96,000) and the termination of a sales 
consulting agreement ($201,000), has been reported as an operating expense 
for 1998. The restructuring plan included the termination of approximately 40 
employees, primarily in sales and engineering roles, and the closure of four 
of NCD's offices in the United States. Total cash charges amounted to 
$900,000, none of which had been paid as of December 31, 1998 and are 
included in accrued expenses. It is anticipated that the plan for 
restructuring will be complete by the end of the first quarter of 1999.

In 1996, the Company determined that the restructuring plan initiated in 1995 
was substantially complete, and an operating credit of $1.1 million was 
recorded during that period.

NOTE 6.  SHAREHOLDERS' EQUITY

STOCK REPURCHASE PROGRAM  In April 1997, the Company's Board of Directors 
adopted a program to repurchase up to 1,000,000 shares of the Company's 
common stock during the 12-month period ending April 30, 1998. Repurchases 
were made under the program using the Company's cash resources. Shares 
repurchased are available for issuance under the Company's stock plans 
and for other corporate purposes. In September 1997, the repurchase program 
was completed with an aggregate of 1,000,000 shares repurchased at prices 
ranging from $8.38 to $12.00 per share for a total purchase price of $10.7 
million. In November 1997, the Company's Board of Directors adopted an 
additional program to repurchase up to 1,000,000 shares of the Company's 
common stock during the 12-month period ended October 31, 1998. In July 
1998, the second repurchase program was completed with an aggregate of 
1,000,000 shares repurchased at prices ranging from $6.50 to $9.63 at a total 
aggregate price of $8.5 million. In June 1998, the Company announced an 
additional program to repurchase up to 750,000 shares of the Company's common 
stock. Repurchases of 559,800 shares have been made as of December 31, 1998 
under the third program at prices ranging from $4.98 to $8.25 at a total 
aggregate price of $3.7 million. Total repurchases of 2,559,800 shares were 
made under all three programs at prices ranging from $4.98 to $12.00 per 
share for a total purchase price of $22.9 million.

STOCK PURCHASE PLAN  In 1992, the Company established the 1992 Employee Stock 
Purchase Plan and has reserved 1,450,000 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, 1998, 1,284,307 shares have been 
issued under this plan, of which 167,871 were issued in 1998.

The per share weighted-average fair value of employee stock purchases during 
1998, 1997 and 1996 was $4.95, $2.77 and $2.18, respectively, on the date of 
grant using the Black-Scholes model with the following weighted-average 
assumptions: 1998 - dividend yield of 0%, expected volatility of 84%, 
risk-free interest rate of between 4.53% and 5.85%, and an expected life of 1 
year; 1997 - dividend yield of 0%, expected volatility of 84%, risk-free 
interest rate of between 5.22% and 5.85%, and an expected life of 1 year; 
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.


                                      31




STOCK OPTION PLANS As of December 31, 1998, the Company had reserved 
6,105,850 shares and 250,000 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 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, 1998, 2,375,851 options 
were exercisable under the Plans.

The per share weighted-average fair value of stock options granted during 
1998, 1997 and 1996 was $5.49, $6.37 and $2.39, respectively, on the date of 
grant using the Black-Scholes option-pricing model with the following 
weighted-average assumptions: 1998 - dividend yield of 0%, expected 
volatility of 84%, risk-free interest rate of between 4.68% and 4.71%, and an 
expected life of 5 years; 1997 - dividend yield of 0%, expected volatility of 
84%, risk-free interest rate of between 5.71% and 6.75%, and an expected life 
of between 3 and 5 years; 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.

The Company applies Accounting Principles Board ("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 income (loss) and income (loss) per share 
would have been changed to the pro forma amounts indicated below:



                                                     1998              1997             1996
                                                     ----              ----             ----
                                                                              
         Net income (loss) (in thousands):
                  As reported                        $(9,103)          $2,681           $(5,232)
                  Pro forma                          (12,396)            (554)           (7,222)
         Basic income (loss) per share:
                  As reported                        $(0.56)           $0.16            $(0.32)
                  Pro forma                           (0.76)           (0.03)            (0.44)
         Diluted income (loss) per share:
                  As reported                        $(0.56)           $0.15            $(0.32)
                  Pro forma                           (0.76)           (0.03)            (0.44)



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 1997, upon approval by the Board of Directors, the Company repriced
316,120 options originally issued at prices ranging from $11.13 to $14.75. The
options were repriced at $8.50, the then current market value of the Company's
stock. The 1997 cancellations and grants in the summary below and pro forma
amounts above include the 316,120 options.


                                      32




A summary of option transactions under the Plans follows:


                                                                                                      Weighted-
                                                                   Options                            Average
                                                                 Available           Options          Exercise
                                                                 For Grant       Outstanding            Price
                                                                 ---------       -----------          --------
                                                                                           
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 cancelled                                       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
         Options authorized                                        250,000                --             --
         Options granted                                        (1,207,175)        1,207,175           9.85
         Options cancelled                                         619,574          (619,574)          9.67
         Options exercised                                              --          (226,523)          4.18
                                                                 ---------         ---------          -----

Balances as of December 31, 1997                                   234,781         3,597,286          $5.18
         Options authorized                                        500,000                --             --
         Options granted                                          (594,100)          594,100           7.96
         Options cancelled                                         217,899          (217,899)          8.29
         Options exercised                                              --          (216,389)          3.98
                                                                 ---------         ---------          -----

Balances as of December 31, 1998                                   358,580         3,757,098          $5.50
                                                                 ---------         ---------          -----
                                                                 ---------         ---------          -----



The following table summarizes information about options outstanding as of
December 31, 1998:



                   Options Outstanding                                                Options Exercisable
- ---------------------------------------------------------------                 ---------------------------
                                    Weighted-         Weighted-                                   Weighted-
Range of                            Average           Average                                     Average
Exercise                            Remaining         Exercise                                    Exercise
Prices               Number         Contractual Life  Price                      Number           Price
- ------               ------         ----------------  --------                   --------         ---------
                                                                                  
$3.50                1,532,753        7.45            $3.50                     1,219,305          $3.50
3.56 to 3.88           511,027        6.36             3.87                       498,881           3.87
4.00 to 7.50           689,150        7.69             6.53                       407,579           6.50
7.63 to 8.50           782,485        9.02             8.24                       180,392           8.47
8.56 to 12.63          241,683        8.54             9.91                        69,694           9.97
                   -----------        ----            -----                    ----------          -----

$3.50 to 12.63       3,757,098        7.74            $5.50                     2,375,851          $4.66
                   -----------        ----            -----                    ----------          -----
                   -----------        ----            -----                    ----------          -----


                                      33


NOTE 7.  INCOME TAXES

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



                                                                      1998              1997             1996
                                                                      ----              ----             ----
                                                                                          
Current
         Federal                                                 $   (202)             $(226)       $ (4,210)
         State and other                                              101                312             301
                                                                   ------          ---------        --------
Total current                                                        (101)                86          (3,909)
                                                                   -------         ---------          -------
Deferred
         Federal                                                     (710)               355           (440)
         State and other                                             (110)                49             --
                                                                ---------          ----------         -------
Total deferred                                                       (820)               404            (440)
                                                                ---------               -----           -----
Charge in lieu of income taxes associated with
         the exercise of stock options                                263                660             860
                                                               ----------             ------           -----
                                                                $    (658)            $1,150         $(3,489)
                                                               ----------             ------           -----
                                                               ----------             ------           -----


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 expense (benefit) at federal statutory rate                  $ (3,319)            $1,303         $(2,967)
State income taxes, net of federal benefit                             67                 30              24
Tax exempt investment income                                           --                (53)           (364)
Research and experimental credit                                     (438)               (63)            --
Difference between prior provision estimates and actual 
  tax returns                                                      (3,310)                --             --
Change in valuation allowance                                       6,305                 --             --
Other                                                                  37                (67)           (182)
                                                                ---------          ----------        --------

                                                                  $  (658)             $1,150        $(3,489)
                                                                ---------          ----------        --------
                                                                ---------          ----------        --------


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):


                                                                                        1998             1997
                                                                                        ----             ----
                                                                                               
Deferred tax assets:

         Accruals, allowances and reserves                                            $6,152           $4,914
         Net operating loss and tax credit carryforwards                               5,566               --
         Property and equipment, principally due to differences
              in depreciation and capitalized leases                                     626            1,035
         Intangible assets                                                               579               --
                                                                                      ------       ----------
Total gross deferred tax assets                                                       12,923            5,949

Less valuation allowance                                                               6,305               --
                                                                                      ------        ---------
Deferred tax assets                                                                    6,618            5,949
                                                                                      ------            -----
Deferred tax liabilities                                                                 --              (151)
                                                                                      ------           ------
Net deferred tax assets                                                               $6,618           $5,798
                                                                                    --------            ------
                                                                                    --------            ------

                                      34




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 
net deferred tax assets recorded. At December 31, 1998, the Company has 
federal and state net operating loss carryforwards of $8.8 million and $2.2 
million that expire in 2018 and 2003, respectively. During 1998, the deferred 
tax valuation allowance increased by $6.3 million. Excluding the effect of 
the increase in the valuation allowance, the deferred tax benefit generated 
during the year was $7.0 million.

NOTE 8.  CREDIT CONCENTRATIONS

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.

NOTE 9.  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.

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 10. COMMITMENTS AND CONTINGENCIES

The Company leases its principal facilities under noncancellable operating lease
agreements that expire through 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 $2,377,000, $2,552,000 and
$2,832,000 for the years ended December 31, 1998, 1997 and 1996, respectively.

The Company also leases certain equipment under capital leases. As of December
31, 1998, minimum lease payments under all noncancellable lease agreements were
as follows (in thousands):


                                                                         Capital        Operating
                                                                          Leases           Leases
                                                                         -------           ------
                                                                                    
Year Ending December 31,
         1999                                                                $93           $2,896
         2000                                                                 69            2,187
         2001                                                                 --            1,041
         2002                                                                 --              651
         Thereafter                                                           --              109
                                                                          ------           ------
Total minimum lease payments                                                 162           $6,884
                                                                                           ======
Less amounts representing interest                                             3
                                                                            ----
Present value of minimum lease payments                                      159
Less current portion                                                          90
                                                                            ----

Long-term capital lease obligations                                          $69
                                                                            ----
                                                                            ----


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

                                                                                      
         1999                                                                                $494
         2000                                                                                 329
         2001                                                                                  87
                                                                                          -------

         Total sublease income                                                               $910
                                                                                          -------
                                                                                          -------




                                      35



NOTE 11.  SEGMENT REPORTING AND GEOGRAPHIC INFORMATION

The Company has adopted the provisions of SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information." SFAS No. 131 establishes
standards for the reporting by public business enterprises of information about
operating segments, products and services, geographic areas and major customers.
The method for determining what information to report is based on the way
management organizes data for making operating decisions and assessing financial
performance. The Company's chief operating decision maker is considered to be
its executive staff, consisting of the Chief Executive Officer and the Chief
Financial Officer. Primarily because the Company operates in one industry, thin
client computing, including related hardware and software, the executive staff
reviews financial information presented on a basis consistent with that
presented in the Consolidated Statements of Operations.

Sales to IBM accounted for 29% and 26% of net revenues for the years ended
December 31, 1998 and 1997, respectively. No sales to any one customer accounted
for greater than 10% of net revenues for the year ended December 31, 1996.

Export sales to the Company's international customers outside North America,
primarily Europe, comprised approximately 35%, 34% and 33% of net revenues for
the years ended December 31, 1998, 1997 and 1996, respectively.

                                      36




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


                                                                            Quarters Ended
                                                       ----------------------------------------------------------
                                                       March 31         June 30       Sept. 30            Dec. 31
                                                       ----------------------------------------------------------
                                                                                             
1998

Hardware products and services                         $22,573         $14,677          $20,877          $23,067
Software licenses and services                           8,091           7,988            5,238            3,085
                                                     ---------       ---------        ---------         --------
Total net revenues                                      30,664          22,665           26,115           26,152

Gross profit                                            10,854           9,324            9,191            9,197

Operating income (loss)                                 (1,163)         (3,456)          (2,877)          (5,950)

Income before income taxes                                (752)         (1,128)          (2,236)          (5,645)

Net income                                                (489)           (733)          (2,236)          (5,645)

Net income per share:
     Basic                                               (0.03)          (0.04)           (0.14)           (0.35)
     Diluted                                             (0.03)          (0.04)           (0.14)           (0.35)
Shares used in per share computations:
     Basic                                              16,612          16,731           16,228           16,008
     Diluted                                            16,612          16,731           16,228           16,008


1997

Hardware products and services                         $22,927         $26,889          $26,532          $24,208
Software licenses and services                           8,137           7,473            8,114            9,120
                                                     ---------       ---------        ---------         --------
Total net revenues                                      31,064          34,362           34,646           33,328

Gross profit                                            13,003          14,045           12,303           12,974

Operating income (loss)                                    753             612             (354)             725

Income before income taxes                               1,421           1,161               81            1,168

Net income                                                 852             697               51            1,081

Net income per share:
     Basic                                                0.05            0.04             0.00             0.07
     Diluted                                              0.05            0.04             0.00             0.06
Shares used in per share computations:
     Basic                                              17,089          17,121           16,355           16,345
     Diluted                                            18,889          18,820           17,848           17,625


                                      37




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

Not Applicable.


                                      38



                                    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 on or about May 26, 1999, 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" and "Executive Compensation - 
Employment, Severance and Change of Control Arrangements" 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", "Executive Compensation - Compensation 
Committee Interlocks and Insider Participation" and "Certain Transactions" 
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 Delaware 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 and 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.


                                      39




                                     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 22 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, 1998:

                None.


                                      40



                                   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 31, 1999

                                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.


        SIGNATURE                      TITLE                        DATE

/s/  Robert G. Gilbertson    President, Chief Executive          March 31, 1999
- ---------------------------  Officer and Director (Principal 
Robert G. Gilbertson         Executive Officer)


/s/  Rudolph G. Morin        Executive Vice President,           March 25, 1999
- ---------------------------  Operations & Finance, Chief 
Rudolph G. Morin             Financial Officer and Director 
                             (Principal Financial and Accounting
                              Officer)

/s/  Peter Preuss            Chairman of the Board of Directors  March 30, 1999
- ---------------------------
Peter Preuss


/s/  Philip Greer            Director                            March 29, 1999
- ---------------------------
Philip Greer


/s/  Douglas Klein           Director                            March 28, 1999
- ---------------------------
Douglas Klein


/s/  Paul R. Low             Director                            March 26, 1999
- ---------------------------
Paul R. Low


/s/  Stephen A. MacDonald    Director                            March 29, 1999
- ---------------------------
Stephen A. MacDonald


                                      41


                               INDEX TO EXHIBITS


Exhibit
Number        Description
- -------       ------------
          
3.1 (1)       Certificate of Incorporation of Registrant.
3.2 (1)       Bylaws of Registrant.
4.2 (2)       Specimen Common Stock Certificate of Registrant.
4.3           Reference is made to Exhibits 3.1 and 3.2.
10.8 (2)      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 (2)      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 (4)*    1989 Stock Option Plan, as amended.
10.12 (2)*    Form of Stock Option Agreements for use with the 1989 Stock Option
              Plan.
10.13 (2)*    Employee Stock Purchase Plan (revised).
10.14 (2)*    Form of Indemnification Agreement between the Registrant and its
              officers and directors.
10.15 (2)*    Registrant's 401(k) Retirement Plan.
10.20 (2)     Lease Agreement dated April 29, 1985, as amended, between Graphic
              Software Systems, Inc. and Beaverton-Redmond Tech Properties, a
              Joint Venture.
10.22 (2)     Distributorship and OEM Agreement and related Trademark License
              Agreement, each dated July 23, 1990, between Registrant and Nihon
              NCD K.K.
10.23 (2)     Form of Registrant's standard purchase order.
10.24 (6)*    Registrant's Incentive Bonus Plan.
10.29 (3)     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 (4)*    1994 Outside Directors Stock Option Plan.
10.32 (4)*    Form of Nonstatutory Stock Option Agreement for Outside Directors.
10.34 (5)     Lease agreement by and between Registrant and Ravendale
              Investments dated September 20, 1995.
10.36 (5)+    Client/Server Software License Agreement dated March 29, 1996
              between Registrant and Citrix Systems, Inc.
10.37 (5)+    Software Licensing Agreement dated as of June 30, 1995 between
              Registrant and Evans & Sutherland Computer Corporation.
10.38 (5)+    License and Development Agreement dated December 18, 1995 between
              Registrant and Software.com, Inc.
10.39 (5)+    Cooperative Hardware Marketing Agreement dated November 29, 1995
              between Registrant and IBM Corporation ("IBM"), as amended
              December 20, 1995.
10.40 (5)+    X-Station Terminal Transition Agreement dated November 29, 1995
              between Registrant and IBM, as amended December 13, 1995.
10.41 (6)+    Asset Purchase Agreement dated February 20, 1996 by and between
              the Registrant and FTP Software, Inc.
10.42 (6)+    Alliance Agreement dated June 27, 1996 by and between the
              Registrant and International Business Machines Corporation.
10.43 (6)+    Asset Purchase Agreement dated June 3, 1996 by and between the
              Registrant and NetManage, Inc.
10.44 (7)     IBM Letter of Intent and Funding Agreement.
10.45 (7)+    Attachment 2 to Article 1 - Development of the Alliance Agreement
              dated November 4, 1997 between Registrant and IBM Corporation
              ("IBM").
10.46 (7)     Attachment 3 to Article 2 - Manufacturing of the Alliance
              Agreement dated November 4, 1997 between Registrant and IBM
              Corporation ("IBM").
10.47 (8)+    Development and License Agreement dated March 6, 1998 between
              Registrant and Intel Corporation.
10.48         Asset Purchase Agreement dated December 31, 1998 between
              Registrant and Tektronix, Inc.
21.1          List of subsidiaries of Registrant.
23.1          Consent of KPMG LLP.
24.1          Power of Attorney.  Reference is made to page 41 of this Report.
27.1          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.



                               INDEX TO EXHIBITS



           
(1)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 8-A Registration Statement filed on January 14,
              1999.
(2)           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").
(3)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-K Report for the year ended December 31,
              1993.
(4)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-K Report for the year ended December 31,
              1994.
(5)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-K Report for the year ended December 31,
              1995.
(6)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-K Report for the year ended December 31,
              1996.
(7)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-K Report for the year ended December 31,
              1997.
(8)           Incorporated by reference to identically numbered exhibit to
              Registrant's Form 10-Q Report for the quarter ended March 31, 1998.





                                                                 SCHEDULE II

                         NETWORK COMPUTING DEVICES, INC.

                 VALUATION AND QUALIFYING ACCOUNTS AND RESERVES
                  Years Ended December 31, 1998, 1997 and 1996

                                 (IN THOUSANDS)


                                                          Additions
                                                  --------------------------
                                                                Charged to
                                   Balance at     Charged to      Other                           Balance
                                   Beginning       Costs and    Accounts -      Deductions -       at End
                                   of Period       Expenses      Describe         Describe       of Period
                                   -----------    ------------ -------------    -------------    -----------
                                                                                         
1998

Allowance for doubtful accounts       $ 2,606            $ 22           $ -            $ 807  (1)   $ 1,821
Warranty reserve                          631             389             -              114  (2)       906


1997

Allowance for doubtful accounts         2,603             645             -              642  (3)     2,606
Warranty reserve                          495             615             -              479  (2)       631


1996

Allowance for doubtful accounts         1,976             645             -               18  (3)     2,603
Warranty reserve                          510             791             -              806  (2)       495








(1) Includes amounts credited to income of $667 and accounts written off of $140
(2) Warranty costs incurred
(3) Accounts written off

                                     S-1



                    Independent Auditors' Report on Schedule



The Board of Directors and Shareholders
Network Computing Devices, Inc.

Under date of February 9, 1999, we reported on the consolidated balance 
sheets of Network Computing Devices, Inc. and subsidiaries as of December 31, 
1998 and 1997, 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, 1998, which are included in the 1998 annual report 
on Form 10-K. In connection with our audits of the aforementioned 
consolidated financial statements, we also audited the related consolidated 
financial statement schedule. 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 LLP


Mountain View, California
February 9, 1999

                                     S-2