<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 quarterly period ended June 30, 2000

                                       or

[ ]      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.)

              301 Ravendale Avenue, Mountain View, California 94043
             (Address of principal executive offices and zip code)

                  Registrant's telephone number: (650) 694-0650

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 ____

The number of shares outstanding of the Registrant's Common Stock was 16,710,509
at June 30, 2000


<PAGE>

                         NETWORK COMPUTING DEVICES, INC.


                                      INDEX

<TABLE>
<CAPTION>
          DESCRIPTION                                                                    PAGE NUMBER
          -----------                                                                    -----------
<S>                                                                                      <C>
Cover Page                                                                                   1

Index                                                                                        2

Part I:  Financial Information

      Item 1:  Financial Statements

             Condensed Consolidated Balance Sheets as of June 30, 2000 and

                  December 31, 1999                                                          3

             Condensed Consolidated Statements of Operations for the Three-and

                  Six-Month Periods Ended June 30, 2000 and 1999                             4

             Condensed Consolidated Statements of Cash Flows for the Six-Month

                  Periods Ended June 30, 2000 and 1999                                       5

             Notes to Condensed Consolidated Financial Statements                            6

      Item 2:  Management's Discussion and Analysis of Financial Condition and

               Results of Operations                                                         8

      Item 3:   Quantitative and Qualitative Disclosure about Market Risk                   15

Part II: Other Information

      Item 4:  Submission of Matters to a Vote of Security Holders                          16

      Item 6:  Exhibits and Reports on Form 8-K and S-8                                     16

Signature                                                                                   17
</TABLE>


                                       2
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

                          PART I: FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                     ASSETS
                                                 June 30,    December 31,
                                                  2000          1999
                                                --------     ------------
<S>                                             <C>          <C>
Current assets:
  Cash and cash equivalents                     $  1,928       $  4,781
  Short-term investments                             334          3,558
  Accounts receivable, net                        12,634         21,987
  Inventories                                     11,654         15,082
  Other current assets                             3,974          4,532
                                                --------       --------
Total current assets                              30,524         49,940

Property and equipment, net                        2,855          3,651
Other assets                                       3,085          3,173
                                                --------       --------
Total assets                                    $ 36,464       $ 56,764
                                                ========       ========


                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Accounts payable                              $  8,613       $ 10,419
  Accrued expenses                                 5,738          4,739
  Deferred revenue                                 2,741          3,384
  Notes payable                                    5,092             --
  Other current liabilities                          419            346
                                                --------       --------
Total current liabilities                         22,603         18,888

Shareholders' equity:
  Common stock                                        17             16
  Capital in excess of par                        62,130         61,333
  Accumulated deficit                            (48,286)       (23,473)
                                                --------       --------
Total shareholders' equity                        13,861         37,876
                                                --------       --------
Total liabilities and shareholders' equity      $ 36,464       $ 56,764
                                                ========       ========
</TABLE>


                            See accompanying notes.


                                       3
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                  Three Months Ended June 30,   Six Months Ended June 30,
                                                  ---------------------------   -------------------------
                                                      2000           1999           2000           1999
                                                  -----------     -----------   -----------     ---------
<S>                                               <C>             <C>            <C>            <C>
Net revenues:
    Hardware products and services                  $ 12,036       $ 25,341       $ 24,856       $ 48,126
    Software licenses and services                     1,117          2,533          2,044          6,172
                                                    --------       --------       --------       --------
Total net revenues                                    13,153         27,874         26,900         54,298
Cost of revenues:
    Hardware products and services                     9,696         15,725         22,185         29,789
    Software licenses and services                       165            636            255          1,746
                                                    --------       --------       --------       --------
Total cost of revenues                                 9,861         16,361         22,440         31,535
                                                    --------       --------       --------       --------
Gross margin                                           3,292         11,513          4,460         22,763

Operating expenses:
  Research and development                             2,866          3,272          6,115          6,711
  Marketing and selling                                5,892          8,622         13,869         16,980
  General and administrative                           1,913          1,498          4,454          3,183
  Business restructuring                                  --             --          2,561             --
  Acquired in-process research and development            --             --          1,800             --
                                                    --------       --------       --------       --------
Total operating expenses                              10,671         13,392         28,799         26,874
                                                    --------       --------       --------       --------
Operating loss                                        (7,379)        (1,879)       (24,339)        (4,111)
Interest income (expense), net                          (132)            96           (123)           340
                                                    --------       --------       --------       --------
Loss before income taxes                              (7,511)        (1,783)       (24,462)        (3,771)
Provision for income taxes                               108             --            351             --
                                                    --------       --------       --------       --------
Net loss                                            $ (7,619)      $ (1,783)      $(24,813)      $ (3,771)
                                                    ========       ========       ========       ========
Net loss per share
    Basic and diluted                               $  (0.46)      $  (0.11)      $  (1.50)      $  (0.23)
                                                    ========       ========       ========       ========

Shares used in per share computations
    Basic and diluted                                 16,667         16,135         16,586         16,095
                                                    ========       ========       ========       ========
</TABLE>


                             See accompanying notes.


                                       4
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 Six Months Ended June 30,
                                                                 -------------------------
                                                                   2000           1999
                                                                 ---------      ----------
<S>                                                              <C>            <C>
Cash flows from operations:
     Net loss                                                    $(24,813)      $ (3,771)
     Reconciliation of net loss to cash used in operations:
        In process research and development charge                  1,800             --
        Depreciation                                                1,239          1,622
        Amortization of goodwill                                      272            202
        Changes in:
           Accounts receivable, net                                 9,353            188
           Inventories                                              3,428         (1,623)
           Other current assets                                       358           (272)
           Accounts payable                                        (1,806)         3,156
           Accrued expenses                                           999           (362)
           Deferred revenue                                          (643)          (170)
           Other current liabilities                                  119         (1,655)
                                                                 --------       --------
        Cash used in operations                                    (9,694)        (2,685)
        Cash flows from investing activities:
           Acquisition of business                                 (2,224)            --
           Purchases of short-term investments                       (665)        (8,115)
           Sales and maturities of short-term investments           3,889         18,545
           Changes in other assets                                    440           (350)
           Property and equipment purchases                          (443)        (1,487)
                                                                 --------       --------
        Cash provided by investing activities                         997          8,593
        Cash flows from financing activities:
           Principal payments on capital lease obligations            (46)           (46)
           Proceeds from short-term debt                           12,250             --
           Principal payments on short-term debt                   (7,158)            --
           Repurchases of common stock                                 --           (148)
           Proceeds from issuance of stock, net                       798            610
                                                                 --------       --------
        Cash provided by financing activities                       5,844            416
                                                                 --------       --------
        Increase (decrease) in cash and equivalents                (2,853)         6,324
        Cash and equivalents:
           Beginning of period                                      4,781          8,553
                                                                 --------       --------
           End of period                                         $  1,928       $ 14,877
                                                                 ========       ========
</TABLE>


                            See accompanying notes.


                                       5
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


BASIS OF PRESENTATION

The unaudited condensed consolidated financial information of Network Computing
Devices, Inc. (the "Company") furnished herein reflects all adjustments,
consisting only of normal recurring entries, which in the opinion of management
are necessary to fairly state our consolidated financial position, results of
operations and cash flows for the periods presented. This Quarterly Report on
Form 10-Q should be read in conjunction with the consolidated financial
statements and notes thereto included in our 1999 Annual Report on Form 10-K.
The consolidated results of operations for the three- and six-month periods
ended June 30, 2000 are not necessarily indicative of the results to be expected
for any subsequent quarter or for the entire year ending December 31, 2000.

NET LOSS PER SHARE

Basic net loss per share is computed using the weighted-average number of common
shares outstanding during the period. Diluted net loss per share is computed
using the weighted-average number of common shares and potential common shares
from stock options and warrants outstanding, when dilutive, using the treasury
stock method. At June 30, 2000 and 1999 there were 4,108,648 and 4,863,307
options and warrants 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 periods.

INVENTORIES

Inventories, stated at the lower of standard cost, which approximates actual
cost on a first-in, first-out basis, or market, consisted of (in thousands):

<TABLE>
<CAPTION>
                                                  June 30,   December 31,
                                                    2000        1999
                                                  -------    ------------
<S>                                               <C>          <C>
     Purchased components and sub-assemblies      $ 7,691      $ 9,825
     Work in process                                  681          826
     Finished goods                                 3,282        4,431
                                                  -------      -------
                                                  $11,654      $15,082
                                                  -------      -------
</TABLE>

INTEREST AND TAX PAYMENTS

Interest payments, primarily interest on notes payable, were $139,800 and $3,100
for the three months ended June 30, 2000 and 1999, respectively, and $147,800
and $7,400 for the first six months of 2000 and 1999, respectively. Income tax
payments, primarily foreign, were $114,800 and $49,300 for the three months
ended June 30, 2000 and 1999, respectively, and $182,400 and $94,500 for the
first six months of 2000 and 1999, respectively.

MAJOR CUSTOMERS AND OPERATING SEGMENTS

The Company has one operating segment, sales of thin client hardware and
software.

The percentages of total net revenues represented by sales to major customers
are as follows:

<TABLE>
<CAPTION>
                         Three Months Ended June 30,   Six Months Ended June 30,
                         ---------------------------   -------------------------
                              2000        1999             2000        1999
                              ----        ----             ----        ----

<S>                           <C>         <C>              <C>         <C>
     Adtcom                    27%         15%              21%         14%
     Tech Data                 18%         12%              19%         15%
     UCSI Distribution         21%          3%              13%          3%
</TABLE>




                                       6
<PAGE>

Gross accounts receivable as a percentage of total gross accounts receivable for
these major customers are as follows:


<TABLE>
<CAPTION>
                           June 30, 2000,   December 31, 1999
                           --------------   -----------------
<S>                        <C>              <C>
     Adtcom                    32%                31%
     Tech Data                 24%                17%
     UCSI Distribution         16%                 7%
     Ingram Micro               5%                14%
</TABLE>

RESTRUCTURING CHARGE

On March 31, 2000 we announced a restructuring plan involving a general
reduction in workforce of employees affecting all classes and exiting certain
leased facilities. In connection with the plan, we recorded a restructuring
charge of $2.6 million consisting of $2.4 million for employee separation costs
and $0.2 million for facility exit costs. During the three months ended June 30,
2000, we paid $1.0 million of the accrued restructuring liability leaving unpaid
cash charges of $1.3 million included in accrued liabilities as of June 30,
2000. The restructuring plan is expected to be completed by the end of the first
quarter of 2001.


                                       7
<PAGE>

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

THIS DISCUSSION INCLUDES FORWARD-LOOKING STATEMENTS, INCLUDING BUT NOT LIMITED
TO STATEMENTS WITH RESPECT TO OUR 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."

THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH THE UNAUDITED
CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS AND NOTES THERETO INCLUDED
IN PART I -- ITEM 1 OF THIS QUARTERLY REPORT ON FORM 10-Q, AND THE AUDITED
CONSOLIDATED FINANCIAL STATEMENTS AND NOTES THERETO AND MANAGEMENT'S DISCUSSION
AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 1999, CONTAINED IN OUR 1999 ANNUAL REPORT ON FORM 10-K.

OVERVIEW

Network Computing Devices, Inc. (the "Company") provides thin client hardware
and software that deliver 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. Our product lines
include the NCD THINSTAR line of Windows-based terminals, NCD EXPLORA network
terminals, and NCD NC200, NC400 AND NC900 network computers. On the software
side, our products include 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 Windows Servers. We also market PCXware, NCDware, and NC software. Our
products are sold through distributor/VAR channels, and system integrators
worldwide.

In January 2000, we acquired the assets of Multiplicity LLC, a privately held
developer of advanced server management software for Microsoft's Windows NT
and Windows 2000 operating systems. The acquisition has been accounted for
using the purchase method. The purchase price was $2.2 million plus a stream
of future payments based on revenue for the four year period following the
acquisition. $1.8 million of the purchase price was allocated to purchased
in-process research and development and $0.4 million was allocated to other
intangible assets. Multiplicity LLC provides strategic performance analysis
and capacity planning solutions for networked Windows NT and Windows 2000
servers. These solutions give customers system measurement and management
that enable troubleshooting, analysis, administration and planning to help IT
organizations improve end-user service levels.

In February 2000, we entered into an OEM agreement with Hitachi Ltd. of Japan to
develop and manufacture customized NCD thin client terminals under the Hitachi
name. Hitachi's OEM thin client brand will be called FLORANET 130 and is based
on our THINSTAR 400 Windows-based terminal.

In April 2000, we finalized an alliance agreement with Hewlett-Packard Company
whereby HP will sell our products through its indirect sales channel and direct
sales force worldwide. HP will market our NC200 and NC400 network computers, our
THINSTAR line of Windows-based terminals and our THINPATH software.

We continue to sell network application terminals to IBM for resale pursuant
to a joint development agreement dated June 27, 1996 (the "IBM Agreement").
The IBM Agreement provides for IBM to purchase a substantial portion of its
requirements for such products from us through December 31, 2000.

At June 30, 2000 we had cash and short-term investments of approximately $2.3
million. During the years ended December 31, 1998 and 1999 and the six months
ended June 30, 2000, we incurred losses of approximately $9.1 million, $16.3
million, and $24.8 million, respectively, and during those periods our cash
and equivalents decreased by approximately $11.2 million, $5.3 million and
$2.9 million, respectively. Based on these factors, among others, there is
substantial doubt about our ability to continue as a going concern. Our
ability to continue as a going concern is dependent on our ability to raise
additional capital or obtain continued financing and ultimately to achieve
profitability and positive cash flow.

To reduce our operating expenses, in March we announced a 20%
across-the-board reduction in our workforce. Additionally on March 30, 2000
we secured a working capital line of credit with Wells Fargo Bank's Foothill
Capital subsidiary. Our line of credit is secured by substantially all of our
assets. Under the terms of the agreement borrowings bear interest at a rate
of


                                       8
<PAGE>

prime plus 0.75%. The amount that can be borrowed at any given time is
determined by the balance of our accounts receivable as well as our
compliance with specified financial covenants. As of August 12, 2000 we owed
Foothill Capital approximately $4.0 million and we were in breach of the
tangible net worth covenant set forth in our agreement with Foothill Capital.
As a result Foothill Capital has the right to declare an event of default and
demand immediate repayment of the loan. Foothill Capital continues to advance
funds under the line of credit, however we would not be able to repay the
line should Foothill Capital demand repayment.

We have continued to explore strategic alternatives intended to enhance
shareholder value. We have not entered into any agreement or commitment with
respect to any such strategic transaction, and no assurance can be given that
any such transaction will result from these activities.

RESULTS OF OPERATIONS

TOTAL NET REVENUES

Total net revenues for the second quarters of 2000 and 1999 were $13.2
million and $27.9 million, respectively, representing a decrease of 53%, and
$26.9 million and $54.3 million for the first six months of 2000 and 1999,
respectively, representing a decrease of 50%. During the second quarter of
2000 we experienced a 47% decline in our international revenues and a 57%
decline in revenue generated in North America when compared to the second
quarter of 1999. Our principal customers in the second quarter of 2000
included Tech Data, Adtcom, and UCSI Distribution which accounted for 18%,
27% and 21% of our revenues, respectively. In the second quarter of 1999 Tech
Data, Adtcom, and IBM accounted for 12%, 15% and 12% of our revenues,
respectively. For the first six months of 2000 Adtcom, Tech Data and UCSI
Distribution accounted for 21%, 19% and 13% of our revenue, respectively,
while in the first six months of 1999 Adtcom, Tech Data and IBM accounted for
14%, 15% and 11% of our revenue, respectively.

HARDWARE REVENUES

Hardware revenues are primarily from the sale of thin client products, and to a
lesser extent, related service activities. Revenues were $12.0 million and $25.3
million for the second quarters of 2000 and 1999, respectively, and $24.9
million and $48.1 million for the first six months of 2000 and 1999,
respectively. Hardware revenues declined across all product lines. This revenue
decline is due in part to a continued drop in demand for our EXPLORA and NC200
and NC400 network computers and continued declines in sales to IBM.

SOFTWARE REVENUES

Software revenues are primarily from the sale and licensing of THINPATH and
other software products and related support services. Revenues from software and
related services were $1.1 million and $2.5 million for the second quarters of
2000 and 1999, respectively, and $2.0 million and $6.2 million for the first six
months of 2000 and 1999, respectively. This decrease primarily reflects the
transition from the sale of the Citrix-based Wincenter software to the sale of
software developed in-house.

GROSS MARGIN ON HARDWARE REVENUES

Gross margin on hardware revenues was $2.3 million and $9.6 million for the
second quarters of 2000 and 1999, respectively, and $2.7 million and $18.3
million for the first six months of 2000 and 1999, respectively. Most of the
decline in margin was due to the lower revenues for the quarter. Continued
pricing pressures on our Windows-based terminals and lower overhead
absorption due to the lower volumes this quarter also contributed. Our gross
margin percentages on hardware revenues were 19% and 38% for the second
quarters of 2000 and 1999, respectively, and 11% and 38% for the first six
months of 2000 and 1999, respectively.

GROSS MARGIN ON SOFTWARE REVENUES

Gross margin on software revenues was $1.0 million and $1.9 million for the
second quarters of 2000 and 1999, respectively, and $1.8 million and $4.4
million for the first six months of 2000 and 1999, respectively. This decline
was across all product lines. Our gross margin percentages on software
revenues were 85% and 75% for the second quarters of 2000 and 1999,
respectively, and 88% and 72% for the first six months of 2000 and 1999,
respectively. The improvement in gross margin percentage reflects the move
from the sale of licensed software to the sale of our branded software which
sell at higher margins than the Citrix-based products.


                                       9
<PAGE>

RESEARCH AND DEVELOPMENT EXPENSES

Research and development ("R&D") expenses were $2.9 million and $3.3 million for
the second quarters of 2000 and 1999, respectively, and $6.1 million and $6.7
million for the first six months of 2000 and 1999, respectively. The decreases
in spending for R&D is the result of decreased headcount.

MARKETING AND SELLING EXPENSES

Marketing and selling expenses were $5.9 million and $8.6 million for the second
quarters of 2000 and 1999, respectively, and $13.9 million and $17.0 million for
the first six months of 2000 and 1999, respectively. The decrease in marketing
and selling expenses relates to decreasing headcount and lower revenue.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative ("G&A") expenses were $1.9 million and $1.5
million for the second quarters of 2000 and 1999, respectively, and $4.5
million and $3.2 million for the first six months of 2000 and 1999,
respectively. Bad debt expense of $0.5 million contributed to the increase in
spending during the first six months of 2000, when compared to the first six
months of 1999. Goodwill amortization expense, related to the acquisition of
the Tektronix Inc.'s Network Displays business in December 1998 and
Multiplicity LLC in January 2000, was $0.1 million for the second quarters of
2000 and 1999 respectively, and $0.3 million and $0.2 million for the first
six months of 2000 and 1999, respectively.

CHARGE FOR ACQUIRED IN-PROCESS RESEARCH AND DEVELOPMENT

In connection with our acquisition of Multiplicity LLC on January 7, 2000,
approximately $1.8 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
cost to bring the products to technological feasibility are not expected to have
a material impact on our future operating results.

The in-process research and development project acquired in the acquisition of
Multiplicity LLC consisted of development of a line of advanced server
management software for Microsoft's Windows NT and Windows 2000 operating
systems.

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 the 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 $1.8 million.
Projected annual revenues for the in-process project was assumed to increase
from product release through 2003.

Gross profit was assumed to be 75%. The projected gross profit percent was based
on an estimated cost of revenue which included duplication, manuals, packaging
materials and third party order fulfillment costs. Gross profit projections were
based on our 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.


                                       10
<PAGE>

We discounted the net cash flows of the in-process research and development
projects to their present values using a discount rate of 35%. 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.

INTEREST INCOME (EXPENSE), NET

Interest income (expense), net was ($132,000) and $96,000 for the second
quarters of 2000 and 1999, respectively, and ($123,000) and $340,000 for the
first six months of 2000 and 1999, respectively. The decrease was due to lower
average balances in interest-bearing accounts and interest payments on the line
of credit with Foothill Capital.

INCOME TAXES AND INCOME TAX BENEFIT

The provision for income taxes in the second quarter of 2000 is for foreign
income taxes.

Deferred tax assets at June 30, 2000 include operating loss carryforwards for
federal and state income tax purposes of approximately $15.5 million and $1.9
million respectively. These carryforwards are available to offset future
taxable income, if any, thru 2020 and 2005 respectively, however no asset has
been recognized in respect of these losses because continued losses have led
to uncertainty about our ability to generate sufficient taxable income to be
able to utilize the tax benefit losses provide.

FINANCIAL CONDITION

Total assets of $36.5 million at June 30, 2000 decreased from $56.8 million
at December 31, 1999. The change in total assets primarily reflects decreases
in cash and short-term investments of $6.1 million, accounts receivable of
$9.4 million, and inventory of $3.4 million. Total current liabilities as of
June 30, 2000 increased by $3.7 million, or 20%, from $18.9 million at
December 31, 1999. The change was primarily related to increases in accrued
expenses of $1.0 million related to the unpaid portion of the restructuring
charge and notes payable of $5.1 million related to the line of credit with
Foothill Capital, offset by a decrease in accounts payable of $1.8 million.

CAPITAL REQUIREMENTS

Capital spending requirements for the remainder of 2000 are estimated at
approximately $0.3 million.

LIQUIDITY

As of June 30, 2000, we had combined cash, cash equivalents and short-term
investments totaling $2.3 million, with debt of $5.1 million under our line
of credit with Foothill Capital. Cash used in operations was $9.7 million in
the first six months of 2000 compared to $2.7 million in the first six months
of 1999. In the first six months of 2000, a decrease in accounts payable of
$1.8 million and a net loss of $24.8 million were only partially offset by a
decrease in accounts receivable and inventory of $9.4 million and $3.4
million, respectively, and an increase in accrued expenses of $1.0 million.
In the first six months of 1999, an increase in inventories of $1.6 million
and a net loss of $3.8 million were only partially offset by an increase in
accounts payable of $3.2 million. Cash flows provided from investing
activities in the first six months of 2000 of $1.0 million are the result of
sales and maturities of short-term investments of $3.9 million offset by the
cash used to acquire Multiplicity LLC of $2.2 million, and purchases of
short-term investments of $0.7 million. Cash provided by investing activities
for the first six months of 1999 of $8.6 million is primarily the result of
sales and maturities of short-term investments of $18.5 million offset by
purchases of capital equipment of $1.5 million and purchases of short-term
investments of $8.1 million. Cash flows provided by financing activities of
$5.8 million in the first six months of 2000 primarily reflects the proceeds
from the line of credit, net of repayments, and the sales of stock under our
employee stock option and stock purchase plans, of $5.1 million and $0.8
million, respectively.

Based on the factors discussed above, among others, there is substantial
doubt about our ability to continue as a going concern. Our ability to
continue as a going concern is dependent on our ability to raise additional
capital or obtain continued financing and ultimately to achieve profitability
and positive cash flow.


                                       11
<PAGE>

On March 30, 2000, we obtained a working capital line of credit from Foothill
Capital, which provides us with up to $15.0 million of available credit
subject to the conditions described below. Our line of credit is secured by
substantially all of our assets. Under the terms of the agreement borrowings
bear interest at a rate of prime plus 0.75%. The amount that can be borrowed
at any given time is determined by the balance of our qualifying accounts
receivable. Based on our qualifying accounts receivable as of June 30, 2000,
we had no excess availability under the line of credit. As of August 12,
2000, we owed Foothill Capital approximately $4.0 million and we were in
breach of the tangible net worth covenant set forth in our agreement with
Foothill Capital. As a result, Foothill Capital has the right to declare an
event of default and demand immediate repayment of the loan. Foothill Capital
continues to advance funds under the line of credit, however we would not be
able to repay the line should Foothill Capital demand repayment.

Our capital requirements will depend on many factors, including but not
limited to the market acceptance of our product, the response of our
competitors to our product and our ability to grow software revenue. We will
be required to seek additional financing before we achieve positive cash flow
or in order to comply with covenants under the line of credit. Our ability to
continue as a going concern is dependent on our ability to raise additional
capital or obtain continued financing and ultimately to achieve profitability
and positive cash flow. No assurance can be given that additional financing
will be available, or that if available, it will be available on terms
acceptable to us, or our shareholders.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement as amended by SFAS No.
137, "Deferral of the Effective Date of FASB Statement No. 133," and SFAS No.
138, "Accounting for Certain Derivative Instruments and Certain Hedging
Activities, an Amendment of FASB Statement No. 133," 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, 2000. We will adopt the
standard no later than the first quarter of fiscal year 2001 and we are in
the process of determining the impact that adoption will have on our
consolidated financial statements.

In March 2000, the FASB issued Interpretation No. 44, "Accounting for Certain
Transactions Involving Stock Compensation (FIN 44)." The provisions of FIN 44
are effective July 1, 2000. We do not expect the adoption of this standard to
impact the accounting for any stock-based awards granted to date.

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101 (SAB 101), "Revenue Recognition in Financial Statements," as
amended by SAB 101A and SAB 101B, which provides guidance on the recognition,
presentation, and disclosure of revenue in financial statements filed with the
SEC. SAB 101 outlines the basic criteria that must be met to recognize revenue
and provides guidance for disclosure related to revenue recognition policies. In
June 2000, the SEC issued SAB 101B that delayed the implementation date of SAB
101. We must adopt SAB 101 no later than in the fourth quarter of 2000. We have
not determined the impact that SAB 101 will have on our financial statements and
believe that such determination will not be meaningful until closer to the date
of initial adoption.

FUTURE PERFORMANCE AND RISK FACTORS

Our future business, operating results and financial condition are subject to
various risks and uncertainties, including those described below.

LIQUIDITY

At June 30, 2000 we had cash and equivalents and short-term investments of
approximately $2.3 million. During the years ended December 31, 1998 and 1999
and the six months ended June 30, 2000, we incurred losses of approximately
$9.1 million, $16.3 million and $24.8 million, respectively, and during those
periods our cash and equivalents decreased by approximately $11.2 million,
$5.3 million and $2.9 million, respectively, while our short-term debt
increased -0-, -0- and $5.1 million, respectively. Based on these factors,
among others, there is substantial doubt about our ability to continue as a
going concern. Our ability to continue as a going concern is dependent on our
ability to raise additional capital or obtain continued financing in the near
term and ultimately to achieve profitability and positive cash flow. To
reduce our operating expenses, in March we implemented a 20% across-the-board
reduction in our workforce. Subsequently we reduced our headcount further.


                                       12
<PAGE>

Additionally, we obtained a line of credit with Foothill Capital. However,
the continued availability of this line of credit is subject to conditions
that we may not be able to satisfy. Other sources of financing may not be
available in the near future, or may be available only on terms that are
highly dilutive to our stockholders. As of August 12, 2000, we owed Foothill
Capital approximately $4.0 million and we were in breach of the tangible net
worth covenant set forth in our agreement with Foothill Capital. As a result,
Foothill Capital has the right to declare an event of default and demand
immediate repayment of the loan. Foothill Capital continues to advance funds
under the line of credit, however we would not be able to repay the line of
credit should Foothill Capital demand repayment.

EVOLVING THIN CLIENT COMPUTING MARKET

We derive substantially all of our revenues from the sale of thin client network
computing products. Our future success will depend substantially upon increased
acceptance of the thin client computing model and the successful marketing of
our thin client computing hardware and software products. There can be no
assurance that our 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. To date, the
market for thin client computing products has not lived up to industry
expectations, due in part to competition from low-cost PC's. If new markets fail
to develop for our thin client computing products our business could fail.

OTHER RISK FACTORS

The market for thin client products and similar products that facilitate
access to data over networks is highly competitive. We experience 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. We expect this
intense competition to continue, and there can be no assurance that we will
be able to continue to compete successfully against current and future
competitors as the desktop computer market evolves and competition increases.
There is the possibility that competition in the future could come from
companies not currently in the market or with greater resources than ours
which could adversely effect our operating results.

Our long-term viability could effect potential customers willingness to
purchase from us which would adversely effect our operating results.

Our 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 us and our 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. Our operating results may fluctuate in
the future as a result of these and other factors, including our success in
developing and introducing new products, our product and customer mix,
licensing costs, the level of competition which we experience and our ability
to develop and maintain strategic business alliances.

We operate 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. Our expense levels are based in part on our forecast
of future revenues. If revenues are below expectations, our operating results
may be adversely affected. We have experienced a disproportionate amount of
shipments occurring in the


                                       13
<PAGE>

last month of our fiscal quarters. This trend increases the risk of material
quarter-to-quarter fluctuations in our revenues and operating results.

The markets for our products are characterized by rapidly changing
technologies, evolving industry standards, frequent new product introductions
and short product life cycles. Our future results will depend to a
considerable extent on our ability to continuously develop, introduce and
deliver in quantity new hardware and software products that offer our
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, we
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 us 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 we are continuously
engaged in this product development and transition process, our 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 our operating
results.

We rely increasingly on independent distributors and resellers for the
distribution of our products. In early 1996, we experienced significant returns
of our software products from our distributors. Although controls have since
been improved, there can be no assurance that we will not experience some level
of returns in the future. In addition, there can be no assurance that our
distributors and resellers will continue their current relationships with us or
that they will not give higher priority to the sale of other products, which
could include products of our competitors. A reduction in sales effort or
discontinuance of sales of our products by our distributors and resellers could
lead to reduced sales and could adversely affect our operating results. In
addition, there can be no assurance as to the continued viability or the
financial stability of our distributors and resellers, our ability to retain our
existing distributors and resellers or our ability to add distributors and
resellers in the future. An increasing percentage of our revenue and accounts
receivable are concentrated in a relatively small number of these
distributors.

We rely on contract manufacturers for virtually all of the manufacture of our
thin client computing products. Our reliance on these contract manufacturers
limits our control over delivery schedules, quality assurance and product costs.
In addition, a number of our suppliers are located abroad. Our reliance on these
foreign suppliers subjects us to risks such as the imposition of unfavorable
governmental controls or other trade restrictions, changes in tariffs and
political instability. We currently obtain all of the sub-assemblies used for
our thin client computing products from a single supplier located in Thailand.
Any significant interruption in the supply of products from this contractor
would have a material, adverse effect on our business and operating results.
Disruptions in the provision of components by our other suppliers, or other
events that would require that we seek alternate sources of supply, could also
lead to supply constraints or delays in delivery of our products and adversely
affect its operating results.

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

A majority of our international sales are denominated in Euros. These sales
are subject to exchange rate fluctuations which could affect our operating
results negatively or positively, depending on the value of the U.S. dollar
against the Euro. 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


                                       14
<PAGE>

certain countries do not protect our products and intellectual property rights
to the same extent as the laws of the United States. There can be no assurance
that these factors will not have an adverse effect on our future international
sales and, consequently, on our operating results.

Our success depends to a significant degree upon the continuing contributions
of our senior management and other key employees. We believe that our future
success will depend in large part on our 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
we will be successful in attracting, integrating and retaining such
personnel. We believe that concerns about our current financial strength
could deter potential hires from seeking employment with us and has resulted
in the loss of a number of employees over the past several months. Failure to
attract and retain key personnel could have a material, adverse effect on our
business, operating results or financial condition.

The market price of our common stock has fluctuated significantly over the past
several years and is subject to material fluctuations in the future in response
to announcements concerning us or our competitors or customers, quarterly
variations in operating results, announcements of technological innovations, the
introduction of new products or changes in product pricing policies by us or our
competitors, general conditions in the computer industry, developments in the
financial markets and other factors. In particular, shortfalls in our 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.
We 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 our common stock.

We have announced that we have become engaged in exploring several strategic
alternatives intended to enhance shareholder value. We have not entered into
any agreement or commitment with respect to any such strategic alternatives
and may be unsuccessful in our efforts to do so. Any failure to successfully
conclude a strategic transaction could diminish our reputation in the
marketplace and leave us vulnerable to continuing deterioration in our
financial condition.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Our market risk sensitive instruments as of June 30, 2000 are primarily exposed
to interest rate risks. Because of the short-term maturity of these instruments,
a 100 basis point change in related interest rates would not have a material
effect on their fair value.

Effective January 2000 a majority of our international sales are denominated in
Euros. These sales are subject to exchange rate fluctuations which could affect
our operating results negatively or positively, depending on the value of the
U.S. dollar against the Euro.


                                       15
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

                           PART II - OTHER INFORMATION


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

The Annual Meeting of Shareholders of the Company was held on May 31, 2000.

(a)  The following four persons nominated by management were elected as
     directors at the meeting:

         Robert G. Gilbertson
         Douglas H. Klein
         Stephen A. MacDonald
         Rudolph G. Morin

(b)  A proposal to increase the number of shares of Common Stock reserved for
     issuance under the Company's 1999 Stock Option Plan by 500,000 shares was
     approved by a vote of 13,184,098 shares for, 1,592,514 shares against and
     65,622 shares abstaining.

(c)  A proposal to increase the number of shares of Common Stock reserved for
     issuance under the Company's 1992 Employee Stock Purchase Plan by 200,000
     shares was approved by a vote of 14,247,049 shares for, 524,408 shares
     against and 70,777 shares abstaining.

(d)  A proposal to ratify the selection of KPMG LLP as independent auditors of
     the Company for the current fiscal year was approved by a vote of
     14,694,216 shares for, 125,499 shares against, and 22,519 shares
     abstaining.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a)  The following exhibits are filed herewith:

     Exhibit 27        Financial Data Schedule.

(b)  The Company filed no reports on Form 8-K during the three-month period
     ended June 30, 2000.


                                       16
<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

                                    SIGNATURE

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

                                     Network Computing Devices, Inc.
                                     (Registrant)

Date:  August 14, 2000

                                     By:   /s/ Gregory S. Wood
                                           ----------------------
                                           Gregory S. Wood
                                           Vice President, Chief Financial
                                           Officer and Secretary (Duly
                                           Authorized and Principal Financial
                                           and Accounting Officer)


                                       17