<PAGE>

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

                              --------------------
                                    FORM 10-Q
                              --------------------

(Mark One)

    X       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
---------   THE SECURITIES EXCHANGE ACT OF 1934

For the Quarter ended September 30, 2000

---------   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: 000-21240

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

                              NEOWARE SYSTEMS, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)



             Delaware                                   23-2705700
(State or other jurisdiction of              (IRS Employer Identification No.)
 incorporation or organization)

                                400 Feheley Drive
                       King of Prussia, Pennsylvania 19406
                    (Address of principal executive offices)

                                 (610) 277-8300
               (Registrant's telephone number including area code)

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


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

                               Yes  X       No
                                   ---        ---
As of November 10, 2000, there were 10,275,413 outstanding shares of the
Registrant's Common Stock.


                                        1
<PAGE>

                              NEOWARE SYSTEMS, INC.

                                      INDEX


PART I.  FINANCIAL INFORMATION
                                                                          Page
                                                                         Number
                                                                         ------
Item 1. Unaudited Consolidated Financial Statements:

        Consolidated Balance Sheets:
        September 30, 2000 and June 30, 2000                               3

        Consolidated Statements of Operations:
        Three Months Ended September 30, 2000 and 1999                     4

        Consolidated Statements of Cash Flows:
        Three Months Ended September 30, 2000 and 1999                     5

        Notes to Consolidated Financial Statements                         6

Item 2. Management's Discussion and Analysis of Financial
            Condition and Results of Operations                            9

PART II.

Item 1. Legal Proceedings                                                 16

Item 6. Exhibits and Reports on Form 8-K                                  16

Signatures                                                                17


                                       2
<PAGE>


                              NEOWARE SYSTEMS, INC.

                           CONSOLIDATED BALANCE SHEETS

                                   (Unaudited)

<TABLE>
<CAPTION>
ASSETS
                                                    September 30, 2000       June 30, 2000
                                                    ------------------       -------------
<S>                                                  <C>                      <C>
CURRENT ASSETS:
Cash and cash equivalents                               $13,412,262           $13,831,792
Accounts receivable, net                                  2,645,693             2,068,230
Inventories                                                 932,162             1,119,844
Prepaid expenses and other                                  218,120               249,196
Notes receivable                                            726,072               726,072
                                                        -----------           -----------
Total current assets                                     17,934,309            17,995,134

Property and equipment, net                                 232,958               231,933
Notes receivable                                             78,216                78,216
Capitalized and purchased software, net                     339,350               363,096
                                                        -----------           -----------
                                                        $18,584,833           $18,668,379
                                                        ===========           ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
Line of credit                                                    -                     -
Accounts payable                                         $1,089,348            $1,153,972
Accrued expenses                                            805,471               602,641
Deferred revenue                                            400,478               434,686
                                                        -----------           -----------
Total current liabilities                                 2,295,297             2,191,299
                                                        -----------           -----------

COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY:
Preferred stock                                                   -                     -

Common stock                                                 10,275                10,275


Additional paid-in capital                               24,369,648            24,369,648
Accumulated deficit                                      (8,090,387)           (7,902,843)
                                                        -----------           -----------
Total stockholders' equity                               16,289,536            16,477,080
                                                        -----------           -----------
                                                        $18,584,833           $18,668,379
                                                        ===========           ===========
</TABLE>

                   The accompanying notes are an integral part
                         of these financial statements.

                                       3
<PAGE>
                              NEOWARE SYSTEMS, INC

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                                   (Unaudited)
<TABLE>
<CAPTION>
                                                Three Months Ended        Three Months Ended
                                                   September 30,              September 30,
                                                       2000                      1999
                                                --------------------       -----------------
<S>                                             <C>                        <C>
Net revenues                                        $ 4,033,337                $2,639,515
Cost of revenues                                      2,861,755                 2,028,903
                                                    -----------                ----------
Gross profit                                          1,171,582                   610,612
                                                    -----------                ----------

OPERATING EXPENSES:

Sales and marketing                                     714,276                   361,209
Research and development                                164,827                   182,939
General and administrative                              519,711                   435,976
Acquisition costs                                       161,038                         -
                                                    -----------                ----------
Total operating expenses                              1,559,852                   980,124
                                                    -----------                ----------

Operating (loss) income                               (388,270)                  (369,512)

Interest income, net                                   200,726                     21,410
                                                    ----------                 ----------

Net (loss) income                                   $ (187,544)                $ (348,102)
                                                    ==========                 ==========

Basic and diluted loss per share                        $(0.02)                    $(0.06)
                                                    ==========                 ==========

Weighted average number of
 shares used in basic and diluted
 loss per share computation                         10,275,163                  6,285,782
                                                    ==========                 ==========
</TABLE>


                   The accompanying notes are an integral part
                         of these financial statements.


                                      4
<PAGE>

                              NEOWARE SYSTEMS, INC

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                Three Months Ended         Three Months Ended
                                                                   September 30,              September 30,
                                                                       2000                        1999
                                                                -------------------         ------------------
<S>                                                                <C>                          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

Net (loss) income                                                   $  (187,544)                $ (348,102)
Adjustments to reconcile net (loss) income to
      net cash provided (used in) operating activities-
            Depreciation and amortization                                95,190                    121,251


Changes in operating assets and liabilities-
      (Increase) decrease in:
            Accounts receivable                                        (577,463)                   (78,458)
            Inventories                                                 187,682                    160,628
            Prepaid expenses and other                                   31,076                    (39,080)

      Increase (decrease) in:
            Accounts payable                                            (64,624)                   322,945
            Accrued expenses                                            202,830                   (153,175)
            Deferred revenue                                            (34,208)                   (11,782)
                                                                    -----------                 ----------
Net cash (used in) provided by operating activities                    (347,061)                   (25,773)

CASH FLOWS FROM INVESTING ACTIVITIES:
      Purchases of property and equipment                               (49,107)                    (2,970)
      Capitalized software                                              (23,362)                   (21,135)
                                                                    -----------                 ----------

Net cash (used in) provided by investing activities                     (72,469)                   (24,105)

CASH FLOWS FROM FINANCING ACTIVITIES:
      Borrowings under line of credit                                         -                   (143,000)
                                                                    -----------                 ----------
Net cash (used in) provided by financing activities                           -                   (143,000)


INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                       (419,530)                  (192,878)
                                                                    -----------                 ----------
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                       13,831,792                  1,470,906
                                                                    -----------                 ----------
CASH AND CASH EQUIVALENTS, END OF PERIOD                            $13,412,262                 $1,278,028
                                                                    ===========                 ==========


SUPPLEMENTAL DISCLOSURES:
      Cash paid for interest                                             $2,349                     $7,559

</TABLE>

                   The accompanying notes are an integral part
                         of these financial statements.

                                       5
<PAGE>


                              NEOWARE SYSTEMS, INC.

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


1. BASIS OF PRESENTATION
   ---------------------

The accompanying unaudited consolidated financial statements of Neoware Systems,
Inc. and Subsidiaries (the "Company") have been prepared in conformity with
generally accepted accounting principles. The interim financial information,
while unaudited, reflects all normal recurring adjustments which are, in the
opinion of management, necessary to present a fair statement of financial
position and operating results for the interim periods presented. The results of
operations for the three-month period ended September 30, 2000 are not
necessarily indicative of results expected for the full year. These financial
statements should be read in conjunction with the audited consolidated financial
statements and notes thereto included in the Company's Annual Report on Form
10-K filed with the Securities and Exchange Commission.

2. REVENUE RECOGNITION AND MAJOR CUSTOMERS
   ---------------------------------------

Product revenue is recognized at the time of title transfer, which ordinarily
occurs at the time of shipment. From time to time, customers request delayed
shipment, usually because of customer scheduling for systems integration and
lack of storage space at customers' facility during the implementation. In such
"bill and hold" transactions, the Company recognizes revenues when the following
conditions are met: the equipment is complete, ready for shipment and segregated
from other inventory; the Company has no further significant performance
obligations in connection with the completion of the transaction; the commitment
and delivery schedule is fixed; the customer requested the transaction be
completed on this basis; and the risks of ownership have passed to the customer.
Revenues recognized from "bill and hold" transactions for products which had not
shipped by September 30, 2000 and 1999 were $67,797 and $394,000, respectively.
Accounts receivable relating to "bill and hold" transactions were $67,797 and
$96,000 at September 30, 2000 and 1999, respectively.

The Company also licenses its software products to customers for installation on
the customers' hardware platforms. Such license fee revenue is recognized when a
formal arrangement exists, delivery of the product has occurred, the license fee
is deemed fixed or determinable and collectibility is probable.

Product warranty costs and an allowance for sales returns are accrued at the
time revenues are recognized. The Company offers customers the opportunity to
contract for extended warranty, upgrades and technical support at an additional
cost. The revenue related to these services is recognized ratably over the
service period, generally ranging from one to three years.

Net revenues from one customer were 21% of total net revenues for the three
months ended September 30, 2000. No individual customer accounted for 10% or
more of revenues for the three months ended September 30, 1999.

                                       6
<PAGE>

3. INVENTORIES

Inventories are stated at the lower of cost or market. Cost is determined by the
first-in, first-out method and consisted of the following:

                                                September 30,          June 30,
                                                    2000                 2000
                                                -------------        -----------

Purchased components and subassemblies            $456,760            $  584,303
Finished goods                                     475,402               535,541
                                                  --------            ----------
                                                  $932,162            $1,119,844
                                                  ========            ==========

4. NOTE RECEIVABLE
   ---------------

In October 1997, the Company merged ITC, a wholly-owned subsidiary, into
Broadreach Consulting, Inc. in exchange for a 2% stock interest in Broadreach
and the reimbursement of $1,000,000 of expenses incurred by the Company in
connection with its efforts to make certain acquisitions in the information
technology consulting and staffing field. Of the total reimbursement, $300,000
was paid in cash and the remaining $700,000 under a note which is due on the
earlier of three years or upon the completion of the initial public offering of
Broadreach. The note bears interest at 8% per year. During fiscal 1999, the
Company sold its 2% interest in Broadreach for $406,930. Subsequent to September
30, 2000, the Company and Broadreach entered into negotiations to extend the
repayment date beyond the original date called for in the note.

During April 2000, the Company entered into note agreements with two of its
officers in the aggregate of $104,288 in order to provide a portion of funds
required for the exercise by the officers of the warrants to purchase the
Company's common stock which they held. The notes are repayable in equal
installments over four years and bear interest at an annual rate of 8%.

5. LINE OF CREDIT
   --------------

The Company has a line of credit agreement with a bank which provides for
borrowings up to $2,000,000 subject to certain limitations, as defined. The line
of credit matures on December 31, 2000. Borrowings under the credit agreement
bear interest at the bank's prime rate plus 1/2% (10.0% at September 30, 2000).
At September 30, 2000 and June 30, 2000, there was $2,000,000 available for
borrowing under the line. The line of credit is collateralized by substantially
all of the assets of the Company. The line of credit agreement requires the
Company to maintain certain financial ratios and meet other financial
conditions, as defined.

6. EARNINGS PER SHARE
   ------------------

The Company applies SFAS No. 128, "Earnings per Share." SFAS 128 requires dual
presentation of basic and diluted earnings per share ("EPS") for complex capital
structures on the face of the statement of operations. Basic EPS is computed by
dividing net income (loss) by the weighted average number of common shares
outstanding for the period. Diluted EPS reflects the potential dilution from the
exercise or conversion of securities into Common stock, such as stock options.
For the three months ended September 30, 2000 and 1999, there were no dilutive
effects of stock options or warrants as the Company


                                       7
<PAGE>

incurred a net loss. Options and warrants to purchase 1,609,500 shares of Common
Stock at prices ranging from $.84 to $7.13 per share were outstanding at
September 30, 2000.

7. ACQUISITION COSTS
 -------------------

During the three months ended September 30, 2000, the Company incurred costs of
$161,038 in connection with a proposed acquisition that was not consummated.



















                                       8
<PAGE>

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

Introduction

The Company provides software and solutions to enable Appliance Computing, a new
Internet-based computing architecture that is designed to be simpler and easier
than today's traditional PC-based computing. The Company's infrastructure
software and management tools power and manage a new generation of smart
computing appliances that utilize the benefits of open, industry-standard
technologies to create new alternatives to personal computers and a wide variety
of proprietary business devices. The Company's products are designed to run
local applications for specific vertical markets, plus allow access across a
network to Linux servers, the Internet and Windows-based applications running
multi-user Windows servers. Computing appliances that run and are managed by the
Company's software offer the cost benefits of industry-standard hardware, easier
installation and lower up-front and administrative costs than proprietary or
PC-based alternatives.

Results of Operations

The following table sets forth, for the periods indicated, certain items from
the Company's unaudited consolidated statements of operations as a percentage of
net revenues.

                                                        September 30,
                                                    ----------------------
                                                    2000              1999
                                                    ----             -----
     Gross Profit                                   29.1%             23.1%

     Operating expenses
        Sales and marketing                         17.7              13.7
        Research and development                     4.1               6.9
        General and administrative                  12.9              16.5
        Acquisition costs                            4.0                 -
                                                    ----             -----

     Operating (loss)                               (9.6)            (14.0)
     Interest income (expense), net                  5.0                .8
                                                    ----             -----

     Loss before taxes                              (4.6)            (13.2)
     Income tax benefit                                -                 -
                                                    ----             -----

     Net (loss)                                     (4.6)%           (13.2)%
                                                    ====             =====

Net revenues for the three months ended September 30, 2000 increased to
$4,033,337 from $2,369,515 for the comparable period in the prior fiscal year.
The increase in net revenues was attributable to a substantial increase in the
number of units shipped resulting from the greater acceptance of the Company's
Windows-based computing appliances and the introduction of its new Linux-based
computing appliances. The Company is subject to significant variances in its
quarterly operating results because of the fluctuations in the timing of the
receipt of large orders.

The Company's gross profit as a percentage of net revenues increased to 29.1%
for the three months ended September 30, 2000 from 23.1% for the comparable
period of the prior fiscal year. The increase

                                       9
<PAGE>

was attributable to the reduction in the cost of the Company's products
resulting from the transition in the early part of the year 2000 to standard
hardware components as opposed to costs associated with the custom manufacture
of proprietary hardware products. In addition, fixed overhead costs represented
a lower percentage of revenue during the three months ended September 30, 2000
than in the prior year. The Company anticipates that its gross margin percentage
will vary from quarter to quarter depending on the mix of business, including
the mix of hardware and software revenues. The gross profit margin also varies
in response to competitive market conditions as well as periodic fluctuations in
the cost of memory and other significant components. The market in which the
Company competes remains very competitive and although the Company intends to
continue its efforts to reduce the cost of its products, there can be no
certainty that the Company will not be required to reduce prices of its products
without compensating reductions in the cost to produce its products in order to
increase its market share or to meet competitors' price reductions.

Operating expenses for the three months ended September 30, 2000 were
$1,559,852, an increase of $579,728 from operating expenses of $980,124 in the
comparable period of the prior fiscal year.

Sales and marketing expenses increased by $353,067 to $714,276 for the three
months ended September 30, 2000 as compared to $361,209 for the prior year. The
increase reflects additions in sales and marketing personnel, including the
opening of four regional sales offices. Additionally, the Company incurred
higher commission expenses due to increased sales. The Company may incur
additional expenses in future quarters as it continues to execute its growth
strategy.

Research and development expenses for the three months ended September 30, 2000
decreased by $18,112 to $164,827 from $182,939 in the prior year primarily as a
result of the elimination of hardware engineering resources in connection with
the termination of the design of proprietary hardware products. This reduction
was offset, in part, by a reduction in the amount of engineering software
capitalized.

General and administrative expenses increased to $519,711 for the three months
ended September 30, 2000 from $435,976 in the prior year due to increased
personnel costs and higher expenditures for investor relations services.

The Company realized net interest income of $200,726 for the three months ended
September 30, 2000 as compared to net interest income of $21,410 for the prior
year. The increase was due to interest earned on the cash generated during the
latter part of fiscal 2000 as a result of exercise of the Company's warrants
which amounted to approximately $14,000,000.

No income tax benefit was recognized in the three months ended September 30,
2000 or 1999 as a result of the net operating losses incurred during the periods
as there is no assurance at this time that the benefit of the net operating loss
carryforwards will be realized.

For the three months ended September 30, 2000, the Company's net loss was
$187,544 as compared to a net loss of $348,102 for the comparable period in the
prior year. The decrease in net loss was attributable to increased revenues,
gross margin and interest income, offset by an increase in operating expenses.
Operating expenses for the three months ended September 30, 2000 included a
charge of $161,038 related to a proposed acquisition that was not consummated.

Liquidity and Capital Resources

As of September 30, 2000, the Company had net working capital of $15,639,012
composed primarily of cash and cash equivalents, accounts receivable and
inventory. The Company's principal sources of liquidity include $13,412,262 of
cash and cash equivalents and a $2,000,000 bank line of credit facility

                                       10
<PAGE>
with First Union National Bank, all of which was available as of September 30,
2000. The facility is secured by a first lien security interest on all tangible
and intangible personal property of the Company and separate pledges of
investment property owned by Neoware Investments, Inc. and Neoware Licensing,
Inc., each of which is a wholly-owned subsidiary of the Company. The facility
agreement requires the Company to maintain certain financial ratios and meet
other financial conditions, as defined. Interest on the line of credit facility
accrues at the bank's prime rate plus one-half percent (.5%) with all principal
and interest due and payable on December 31, 2000.

Cash and cash equivalents decreased by $419,530 during the quarter ended
September 30, 2000, primarily as a result of the net loss, an increase in
accounts receivable and a decrease in accounts payable, offset by an increase in
accrued expenses.

The Company used cash in operations of approximately $347,000 for the three
months ended September 30, 2000 versus using cash of approximately $26,000 for
the three months ended September 30, 1999. The increase in cash used in
operations in the current year quarter is primarily due to an increase in
accounts receivable resulting from increased revenues and the reduced net loss.
Cash flow from operations can vary significantly from quarter to quarter
depending on the timing of payments from, and shipments to, large customers.

The Company expects to fund current operations and other cash expenditures
through the use of available cash, cash from operations, funds available under
its credit facility and possible new debt or equity sources. Management believes
that there will be sufficient funds from current cash, operations and available
financing to fund operations and cash expenditures for the foreseeable future.
However, the Company must achieve profitable operations in order to provide
adequate funding for the long term.

Factors Affecting the Company and Future Operating Results

Our future results may be affected by industry trends and specific risks in our
business. Some of the factors that could materially affect our future results
include those described below.

We have a history of losses and may experience losses in the future, which could
result in the market price of our common stock declining.

     We have recently incurred significant net losses, including net losses of
$188,000 and $1.8 million for the three months ended September 30, 2000 and the
year ended June 30, 2000, respectively. In addition, we had an accumulated
deficit of $8.1 million as of September 30, 2000. We expect to continue to incur
significant product development, sales and administrative expenses. Our expenses
increased during the latter part of the fiscal year ended June 30, 2000 and
during the quarter ended September 30, 2000 reflecting the hiring of additional
key personnel and it is anticipated that costs will continue to increase during
the year ending June 30, 2001 as we implement our business plan. As a result, we
will need to generate significant revenues to achieve profitability. We cannot
be certain that we will achieve profitability in the future or, if we achieve
profitability, whether we will be able to sustain it. If we do not achieve and
maintain profitability, the market price for our common stock may decline,
perhaps substantially.

     Our financial resources, even with the proceeds raised from the exercise of
our common stock purchase warrants, may not be enough for our capital needs, and
we may not be able to obtain additional financing. A failure to derive new
revenues from our new business plan would likely increase our losses and
negatively impact the price of our common stock.

Our ability to accurately forecast our quarterly sales is limited, although our
costs are relatively fixed in the short term and we expect our business to be
affected by rapid technological change, which may adversely affect our quarterly
operating results.

     Because of the new and rapidly evolving market for our embedded Linux and
Windows-based computing appliances, our ability to accurately forecast our
quarterly sales is limited, which makes it difficult to predict the quarterly
revenues that we will recognize. In addition, we cannot forecast operating
expenses based on historical results, and most of our costs are for personnel
and facilities, which are relatively fixed in the short term. If we have a
shortfall in revenues in relation to our expenses, we may be unable to reduce
our expenses quickly enough to avoid significantly greater losses. We do not
know whether our business will grow rapidly enough to absorb the costs of these
employees and facilities. As a result, our quarterly operating results could
fluctuate.

                                       11
<PAGE>
There are factors that may affect the market acceptance of our products, some of
which are beyond our control, including the following:

o    the growth and changing requirements of the computing appliance market;

o    the quality, price, performance and total cost of ownership of our
     products;

o    the availability, price, quality and performance of competing products and
     technologies; and

o    the successful development of our relationships with software providers,
     original equipment manufacturer customers and existing and potential
     channel partners.

     We may not succeed in developing and marketing our new computing appliance
products, and our operating results may decline as a result.

Our business is dependent on customer adoption of Linux and Windows-based
computing appliances to perform discrete tasks for corporate and Internet-based
computer networks and a decrease in their rates of adoption could adversely
affect our ability to increase our revenues.

     We are dependent on the growing use of computing appliances to perform
discrete tasks for corporate and Internet-based networks to increase our
revenues. If the role of computing appliances does not increase as we
anticipate, or if it in any way decreases, our revenues would not materialize.
We believe that our expectations for the growth of the information appliance
market may not be fulfilled if customers continue to use general-purpose
personal computers. In addition, if corporate information technology
organizations do not accept Linux-based or Windows-based operating systems, or
if there is a wide acceptance of alternative operating systems that provide
enhanced capabilities, our operating results could be harmed.

     The computing appliance market in which we seek to compete is new and
unpredictable, and if this market does not develop and expand as we anticipate,
our revenues may not grow. In addition, consolidation in this market could
result in our clients being absorbed into larger organizations that might not be
as receptive to our products.

Because some of our products use Linux as their operating system, the failure of
Linux developers to enhance and develop the Linux kernel could impair our
ability to release major product upgrades and maintain market share.

     We may not be able to release major upgrades of our new products on a
timely basis because some of our products use Linux as their operating system.
The heart of Linux, the Linux kernel, is maintained by third parties. Linus
Torvalds, the original developer of the Linux kernel, and a small group of
independent engineers are primarily responsible for the development and
evolution of the Linux kernel. If this group of developers fails to further
develop the Linux kernel or if Mr. Torvalds or other prominent Linux developers
were to no longer work on the Linux kernel, we would have to either rely on
another party to further develop the kernel or develop it ourselves. To date, we
have optimized our Linux-based operating system based on a version of Red Hat
Linux. If we were unable to access Red Hat Linux, we would be required to spend
additional time to obtain a tested, recognized version of the Linux kernel from
another source or develop our own operating system internally. We cannot predict
whether enhancements to the kernel would be available from reliable alternative
sources. We could be forced to rely to a greater extent on our own development
efforts, which would increase our development expenses and might delay our
product release and upgrade schedules. In addition, any failure on the part of
the kernel developers to further develop and enhance the kernel could stifle the
development of additional Linux-based applications for use with our products.

                                       12
<PAGE>
     We may not succeed if Linux fragments, and application developers do not
develop software for our products.

Because we depend on sole source, limited source and foreign source suppliers
for key components, we are susceptible to supply shortages that could prevent us
from shipping customer orders on time, if at all, and result in lost sales.

     We depend upon single source suppliers for our computing appliance products
and for several of the components in them. We also depend on limited sources to
supply several other industry standard components. We also rely on foreign
suppliers which subject us to risks associated with foreign operations such as
the imposition of unfavorable governmental controls or other trade restrictions,
changes in tariffs and political instability.

     We have in the past experienced and may in the future experience shortages
of, or difficulties in acquiring, these components. If we are unable to buy
these components, we will not be able to deliver our products to our customers.

Because we rely on channel partners to sell our products and anticipate using
channel partners to sell our new products, our revenues could be negatively
impacted if our existing channel partners do not continue to purchase products
from us.

     We cannot be certain that we will be able to attract channel partners that
market our products effectively or provide timely and cost-effective customer
support and service. None of our current channel partners is obligated to
continue selling our products nor to sell our new products. We cannot be certain
that any channel partner will continue to represent our products or that our
channel partners will devote a sufficient amount of effort and resources to
selling our products in their territories. We need to expand our direct and
indirect sales channels, and if we fail to do so, our growth could be limited.

We do not have a large consulting staff, and our revenues may suffer if
customers demand extensive consulting or other support services.

     Many of our competitors offer extensive consulting services in addition to
products. If we introduced a product that required extensive consulting services
for installation and use or if our customers wanted to purchase from a single
vendor a menu of items that included extensive consulting services, we would be
required to change our business model. We would be required to hire and train
consultants, outsource the consulting services or enter into a joint venture
with another company that could provide those services. If these events were to
occur, our future profits would likely suffer because customers would choose
another vendor or we would incur the added expense of hiring and retaining
consulting personnel.

We may not be able to effectively compete against other providers as a result of
their greater financial resources and brand awareness.

     In the market for computing appliances, we face significant competition
from larger companies who have greater financial resources and name recognition
than we do. Increased competition may negatively affect our business and future
operating results by leading to price reductions, higher selling expenses or a
reduction in our market share.

                                       13
<PAGE>
     Our future competitive performance depends on a number of factors,
including our ability to:

o    continually develop and introduce new products and services with better
     prices and performance than offered by our competitors;

o    offer a wide range of products; and

o    offer high-quality products and services.

     If we are unable to offer products and services that compete successfully
with the products and services offered by our competitors, our business and our
operating results would be harmed. In addition, if in responding to competitive
pressures, we are forced to lower the prices of our products and services and we
are unable to reduce our costs, our business and operating results would be
harmed.

Computing appliance products are subject to rapid technological change due to
changing operating system software and network hardware and software
configurations, and our products could be rendered obsolete by new technologies.

     The computing appliance market is characterized by rapid technological
change, frequent new product introductions and enhancements, uncertain product
life cycles, changes in customer demands and evolving industry standards. Our
products could be rendered obsolete if products based on new technologies are
introduced or new industry standards emerge.

We may not be able to preserve the value of our products' intellectual property
because we do not have any patents and other vendors could challenge our other
intellectual property rights.

     Our products will be differentiated from those of our competitors by our
internally developed technology that is incorporated into our products. If we
fail to protect our intellectual property, other vendors could sell products
with features similar to ours, and this could reduce demand for our products,
which would harm our operating results.

We may not be able to attract software developers to bundle their products with
our information appliances.

     Our computing appliances include our own software, plus software from other
companies for specific vertical markets. If we are unable to attract software
developers, and are unable to include their software in our products, we may not
be able to offer our computing appliances for certain important target markets,
and our financial results will suffer.



                                       14
<PAGE>
Our embedded Linux software is based upon the open-sourced Linux operating
system, and we do not expect to retain ownership of our enhancements to this
operating system.

     The Linux operating system is freely available software that is provided
under a software license requiring that modifications be made freely available
to other software developers. As a result, we do not intend to attempt to
protect the intellectual property related to changes that we make to the Linux
operating system. Providing these changes to other software developers may allow
other companies to offer products which are similar to ours, increasing
competition for our products.

In order to grow our revenues, we will need to hire additional personnel,
including software engineers.

     In order to develop and market our line of computing appliances, we must
hire additional software engineers as well as marketing and sales personnel.
Competition for employees with these skills is severe and we may experience
difficulty in attracting suitably qualified people.

     Any future growth we experience will place a significant strain on our
management, systems and resources. To manage the anticipated growth of our
operations, we may be required to:

o    improve existing and implement new operational, financial and management
     information controls, reporting systems and procedures;

o    hire, train and manage additional qualified personnel; and

o    establish relationships with additional suppliers and partners while
     maintaining our existing relationships.

We rely on the services of certain key personnel, and those persons' knowledge
of our business and technical expertise would be difficult to replace.

     Our products and technologies are complex and we are substantially
dependent upon the continued service of our existing personnel, and especially
Michael Kantrowitz, our President and Chief Executive Officer, and Edward Parks,
our Vice President of Engineering. The loss of any of our key employees could
adversely affect our business and slow our product development processes.

Errors in our products could harm our business and our operating results.

     Because our computing appliance products are complex, they could contain
errors or bugs that can be detected at any point in a product's life cycle.
Although many of these errors may prove to be immaterial, any of these errors
could be significant. Detection of any significant errors may result in:

o    the loss of or delay in market acceptance and sales of our products;

o    diversion of development resources;

                                       15
<PAGE>
o    injury to our reputation; or

o    increased maintenance and warranty costs.

     These problems could harm our business and future operating results.
Product errors or delays could be material, including any product errors or
delays associated with the introduction of new products or the versions of our
products that support operating systems other than Linux. Occasionally, we have
warranted that our products will operate in accordance with specified customer
requirements. If our products fail to conform to these specifications, customers
could demand a refund for the purchase price or assert claims for damages.

     Moreover, because our products are used in connection with critical
distributed computing systems services, we may receive significant liability
claims if our products do not work properly. Our agreements with customers
typically contain provisions intended to limit our exposure to liability claims.
However, these limitations may not preclude all potential claims. Liability
claims could require us to spend significant time and money in litigation or to
pay significant damages. Any such claims, whether or not successful, could
seriously damage our reputation and our business.

Forward-Looking Statements

This quarterly report on Form 10-Q contains statements that are forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995, such as statements regarding acceptance of the Company's appliance
computing products, the ease and simplicity of the Company's products, future
revenues and operating results, the Company's competitive position, the
reduction of the cost of producing the Company's products, the funding of future
operations, the Company's growth strategy and the development of new software
products. These forward-looking statements involve risks and uncertainties. The
factors set forth below and those contained in "Factors Affecting the Company
and Future Operating Results" could cause actual results to differ materially
from those predicted in any such forward-looking statement. Factors that could
affect the Company's actual results include the Company's ability to lower its
costs, customers' acceptance of Neoware's line of computing appliance products,
pricing pressures, rapid technological changes in the industry, growth of the
appliance computing market and increased competition. These and other risks are
detailed from time to time in Neoware's periodic reports filed with the
Securities and Exchange Commission, including, but not limited to its Annual
Report on Form 10K for the year ended June 30, 2000.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

         None

Item 6. Exhibits and Reports on Form 8-K

         None

                                       16
<PAGE>

                                   SIGNATURES

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


                                       NEOWARE SYSTEMS, INC.



Date:  November 14, 2000               By: /S/ MICHAEL G. KANTROWITZ
                                           ------------------------------------
                                           Michael G. Kantrowitz
                                           President and Chief Executive Officer



Date:  November 14, 2000               By: /S/ VINCENT T. DOLAN
                                           ------------------------------------
                                           Vincent T. Dolan
                                           Chief Financial Officer
                                           (Principal Accounting Officer
                                           and Principal Financial Officer)


                                       17