<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 September 30, 1999

                                       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.)

               350 North Bernardo 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 16,226,205
at September 30, 1999

<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  September 30, 1999
               and December 31, 1998                                           3

          Condensed Consolidated Statements of Operations for the Three
               and Nine-Month Periods Ended September 30, 1999 and 1998        4

          Condensed Consolidated Statements of Cash Flows for the
               Nine-Month Periods Ended September 30, 1999 and 1998            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      13

Part II: Other Information

      Item 6:  Exhibits and Reports on Form 8-K and S-8                       14

Signature                                                                     15

</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

                                                                      September 30,                December 31,
                                                                          1999                        1998
                                                                      --------------              --------------
<S>                                                                   <C>                         <C>
Current assets:

  Cash and cash equivalents                                                $ 12,306                     $ 8,553
  Short-term investments                                                      3,525                      12,806
  Accounts receivable, net                                                   21,849                      21,590
  Inventories                                                                15,952                      14,362
  Refundable and deferred income tax assets                                       -                       3,126
  Other current assets                                                        4,947                       3,214
                                                                      --------------              --------------
Total current assets                                                         58,579                      63,651

Property and equipment, net                                                   4,520                       3,850
Other assets                                                                  3,469                       7,645
                                                                      --------------              --------------
Total assets                                                               $ 66,568                    $ 75,146
                                                                      ==============              ==============


                                     LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:

  Accounts payable                                                         $ 13,929                    $ 10,438
  Accrued expenses                                                            6,019                       5,647
  Deferred revenue                                                            4,257                       6,105
  Other current liabilities                                                     402                         364
                                                                      --------------              --------------
Total current liabilities                                                    24,607                      22,554
Long-term portion of capital lease obligations                                    -                          69

Shareholders' equity:

  Common stock                                                                   16                          16
  Capital in excess of par                                                   88,993                      87,666
  Treasury stock                                                            (28,649)                    (27,945)
  Accumulated deficit                                                       (18,399)                     (7,214)
                                                                      --------------              --------------
Total shareholders' equity                                                   41,961                      52,523
                                                                      --------------              --------------
Total liabilities and shareholders' equity                                 $ 66,568                    $ 75,146
                                                                      ==============              ==============
</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 September 30,        Nine Months Ended September 30,
                                                 ------------------------------------    ----------------------------------
                                                      1999                1998               1999               1998
                                                 ----------------    ----------------    --------------    ----------------
<S>                                              <C>                 <C>                 <C>               <C>
Net revenues:

    Hardware products and services                      $ 26,859            $ 20,877          $ 74,985            $ 58,128
    Software licenses and services                         2,433               5,238             8,605              21,316
                                                 ----------------    ----------------    --------------    ----------------
Total net revenues                                        29,292              26,115            83,590              79,444
Cost of revenues:
    Hardware products and services                        17,103              15,224            46,892              43,123
    Software licenses and services                           644               1,700             2,390               6,952
                                                 ----------------    ----------------    --------------    ----------------
Total cost of revenues                                    17,747              16,924            49,282              50,075
                                                 ----------------    ----------------    --------------    ----------------
Gross margin                                              11,545               9,191            34,308              29,369
Operating expenses:
  Research and development                                 3,097               3,236             9,808               9,998
  Marketing and selling                                    7,451               7,405            24,431              22,986
  General and administrative                               1,585               1,427             4,768               3,881
                                                 ----------------    ----------------    --------------    ----------------
Total operating expenses                                  12,133              12,068            39,007              36,865
                                                 ----------------    ----------------    --------------    ----------------

Operating loss                                              (588)             (2,877)           (4,699)             (7,496)
Interest income, net                                         125                 413               465               1,290
Other income                                                   -                 228                 -               2,090
                                                 ----------------    ----------------    --------------    ----------------

Loss before income taxes                                    (463)             (2,236)           (4,234)             (4,116)
Provision for income taxes (income tax benefit)            6,951                   -             6,951                (658)
                                                 ----------------    ----------------    --------------    ----------------

Net loss                                                $ (7,414)           $ (2,236)        $ (11,185)           $ (3,458)
                                                 ================    ================    ==============    ================

Net loss per share

    Basic                                                $ (0.46)            $ (0.14)          $ (0.69)            $ (0.21)
                                                 ================    ================    ==============    ================
    Diluted                                              $ (0.46)            $ (0.14)          $ (0.69)            $ (0.21)
                                                 ================    ================    ==============    ================


Shares used in per share computations

    Basic                                                 16,219              16,228            16,136              16,522
                                                 ================    ================    ==============    ================
    Diluted                                               16,219              16,228            16,136              16,522
                                                 ================    ================    ==============    ================

</TABLE>


                            See accompanying notes.

                                       4

<PAGE>

                         NETWORK COMPUTING DEVICES, INC.

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

<TABLE>
<CAPTION>

                                                                           Nine Months Ended September 30,
                                                                        --------------------------------------
                                                                             1999                   1998
                                                                        ---------------        ---------------
<S>                                                                     <C>                    <C>
Cash flows from operations:

     Net loss                                                                $ (11,185)              $ (3,458)
     Reconciliation of net loss to cash used in operations:
        Depreciation and amortization                                            2,655                  2,273
        Gain on sale of investment                                                   -                 (2,090)
        Increase in valuation allowance on deferred tax assets                   6,951                      -
        Changes in:
           Accounts receivable, net                                               (259)                 6,602
           Inventories                                                          (1,590)                 2,571
           Refundable and deferred income tax assets                              (329)                  (745)
           Other current assets                                                   (486)                   237
           Accounts payable                                                      3,491                 (2,079)
           Income taxes payable                                                     36                   (289)
           Accrued expenses                                                     (1,434)                (3,374)
           Deferred revenue                                                       (892)                (2,253)
                                                                        ---------------        ---------------
        Cash used in operations                                                 (3,042)                (2,605)
        Cash flows from investing activities:
           Transfer from (to) short term investments, net                        9,281                 (1,917)
           Proceeds from sale of investment                                          -                  2,402
           Changes in other assets                                                (869)                    13
           Property and equipment purchases, net                                (2,173)                (1,086)
                                                                        ---------------        ---------------
        Cash provided by (used in) investing activities                          6,239                   (588)
        Cash flows from financing activities:
           Principal payments on capital lease obligations                         (67)                  (131)
           Repurchases of common stock                                            (704)                (9,822)
           Proceeds from issuance of stock, net                                  1,327                  8,464
                                                                        ---------------        ---------------
        Cash provided by (used in) financing activities                            556                 (1,489)
                                                                        ---------------        ---------------
        Increase (decrease) in cash and equivalents                              3,753                 (4,682)
        Cash and equivalents:
           Beginning of period                                                   8,553                 21,240
                                                                        ---------------        ---------------
           End of period                                                      $ 12,306               $ 16,558
                                                                        ===============        ===============
</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 the Company's 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 the Company's 1998 Annual
Report on Form 10-K. The consolidated results of operations for the three and
nine-month periods ended September 30, 1999 are not necessarily indicative of
the results to be expected for any subsequent quarter or for the entire year
ending December 31, 1999.

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 September 30, 1999 and 1998 there were 3,912,562 and 3,771,087
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>

                                                                     September 30,       December 31,
                                                                          1999              1998
                                                                          ----              ----
<S>                                                                  <C>                 <C>
         Purchased components and sub-assemblies                        $12,314           $10,733
         Work in process                                                  1,385             1,285
         Finished goods                                                   2,253             2,344
                                                                          -----             -----
                                                                         15,952            14,362
                                                                         ------            ------
</TABLE>


INTEREST AND TAX PAYMENTS

Interest payments, primarily interest on capital lease liabilities were $900
and $1,900 for the three months ended September 30, 1999 and 1998,
respectively, and $8,300 and $11,700 for the nine months ended September 30,
1999 and 1998, respectively. Income tax payments, primarily foreign, were
$168,300 and $57,500 for the three months ended September 30, 1999 and 1998,
respectively and $262,800 and $159,300 for the nine months ended September
30, 1999 and 1998, respectively.

STOCK REPURCHASE PROGRAM

In November 1997, the Company's Board of Directors adopted a program to
repurchase up to 1,000,000 shares of the Company's common stock during the
12-month period ended October 31, 1998. In July 1998, the repurchase program was
completed with an aggregate of 1,000,000 shares repurchased at prices ranging
from $6.50 to $9.63 at a total aggregate price of $8.5 million. In June 1998,
the Company announced an additional program to repurchase up to 750,000 shares
of the Company's common stock during the 12-month period ended May 31, 1999.
Repurchases of 694,800 shares were made under this program at prices ranging
from $4.63 to $8.25 at a total aggregate price of $4.4 million.


                                       6

<PAGE>

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

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 September 30,         Nine Months Ended September 30,
                                         --------------------------------         -------------------------------
                                            1999                1998                 1999                 1998
                                            ----                ----                 ----                 ----
<S>                                         <C>                 <C>                  <C>                  <C>
Adtcom                                       19%                 **                   16%                  **
International Business Machines              13%                 34%                  12%                 27%
Tech Data                                    16%                 **                   15%                  **
Ingram Micro                                 10%                 **                   **                   **


</TABLE>

** Denotes less than 10% of the Company's revenue for the period noted.

INCOME TAXES

During the quarter, the Company recorded expense of $7.0 million to increase
the valuation allowance for recognized deferred tax assets related to tax
loss carryforwards and tax credit carryforwards. The Company presently is
unable to conclude that the tax assets would more likely than not be realized
based on a number of factors including actual versus forecasted results, the
competitive market in which it operates, the nature of the deferred tax
assets and the lack of carryback capacity to realize these assets.

The composition of the Company's net deferred tax assets is as follows (in
thousands);

<TABLE>
<CAPTION>

                                                         September 30,               December 31,
                                                             1999                        1998
          <S>                                            <C>                         <C>
          Gross deferred tax assets                         14,616                      12,923
          Valuation allowance                              (14,616)                     (6,305)
                                                         -------------               ------------
          Net deferred tax assets                              -                         6,618
                                                         -------------               ------------


</TABLE>


                                       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 THE COMPANY'S FUTURE FINANCIAL PERFORMANCE,
OPERATING RESULTS, PLANS AND OBJECTIVES. ACTUAL RESULTS MAY DIFFER MATERIALLY
FROM THOSE CURRENTLY ANTICIPATED DEPENDING UPON A VARIETY OF FACTORS, INCLUDING
THOSE DESCRIBED BELOW UNDER THE SUB-HEADING, "FUTURE PERFORMANCE AND RISK
FACTORS."

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, 1998, CONTAINED IN THE COMPANY'S 1998 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. The Company's product
line includes the NCD THINSTAR line of Windows-based terminals, optimized to
access Microsoft's Windows NT Server 4.0, Terminal Server Edition, and NCD
EXPLORA, NC200 and NC400 network computers. On the software side, the
Company's 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 Terminal Server. The Company also markets PCXware, NCDware, NC software,
and Citrix based Wincenter. The Company's products are sold through
distributor/VAR channels, and system integrators worldwide.

The Company sells hardware products to International Business Machines
Corporation ("IBM") pursuant to an OEM agreement dated June 27, 1996 (the "IBM
Agreement") . The IBM Agreement is non-exclusive and provides for IBM to
purchase a portion of its requirements of such products from the Company through
December 31, 2000, although no minimum purchase volumes are required by the
contract. Revenue from this product line continues to decline as indicated in
the table on page 7.

RECENT DEVELOPMENTS

On December 31, 1998, the Company completed the acquisition of Tektronix'
Network Displays business unit ("NWD") for $3.0 million in cash and warrants
to purchase one million shares of the Company's common stock at $8.00 per
share. The acquisition was accounted for as a purchase business combination
with a total purchase price of $5.9 million. The purchase price was allocated
as follows: $1.7 million to net assets acquired, $1.4 million to in-process
research and development and $2.8 million to other intangible assets. In
addition to acquiring certain assets of NWD, approximately 83 former NWD
employees, primarily in sales, marketing and engineering roles, joined NCD.
In conjunction with this acquisition, the Company undertook various
restructuring activities to eliminate redundancies with the acquired
business, including the reduction in personnel of approximately 40 employees.
The Company recorded a charge of approximately $1.0 million (a $.9 million
cash charge) in the fourth quarter of 1998 related to these restructuring
activities. During the third quarter and first nine months of 1999, the
Company paid approximately $24,000 and $758,000, respectively, in
restructuring costs, leaving approximately $142,000 accrued at September 30,
1999.

RESULTS OF OPERATIONS

TOTAL NET REVENUES

Total net revenues for the third quarters of 1999 and 1998 were $ 29.3 million
and $26.1 million, respectively, representing an increase of 12%, and $83.6
million and $79.4 million for the first nine months of 1999 and 1998,
respectively. Sales related to the IBM Agreement accounted for approximately 13%
and 34% of revenues in the third quarters of 1999 and 1998, respectively, and
approximately 11% and 26% in the first nine months of 1999 and 1998,
respectively.


                                       8

<PAGE>

HARDWARE REVENUES

Hardware revenues are primarily from the sale of thin client products, and to a
lesser extent, related service activities. Revenues were $26.9 million and $20.9
million for the third quarters of 1999 and 1998, respectively, and $75.0 million
and $58.1 million for the first nine months of 1999 and 1998, respectively.
Shipments of the Company's Windows-based Terminals and network computer products
acquired in the NWD acquisition were up significantly, more than offsetting the
combined impact of decreased shipments to IBM and lower average selling prices.

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 $2.4 million and $5.2 million for the third quarters of
1999 and 1998, respectively, and $8.6 million and $21.3 million for the first
nine months of 1999 and 1998, respectively. This decrease primarily reflects the
transition from the sale of the Citrix based Wincenter software to the sale of
software developed-in-house. The Company's OEM relationship with Citrix for
Citrix' WinFrame product ended on September 30, 1998. This has resulted in
significantly reduced sales of Citrix based products.

GROSS MARGIN ON HARDWARE REVENUES

The Company's gross margin percentages on hardware revenues were 36% and 27% for
the third quarters of 1999 and 1998, respectively, and 37% and 26% for the first
nine months of 1999 and 1998, respectively. The increases in margin relate to
decreased sales of lower-margin products sold to IBM on an OEM basis under the
IBM Agreement and increased sales of the Company's branded products that have
higher margins.

GROSS MARGIN ON SOFTWARE REVENUES

The Company's gross margin percentages on software revenues were 74% and 68% for
the third quarters of 1999 and 1998, respectively, 72% and 67% for the first
nine months of 1999 and 1998, respectively. The improvement in gross margin
percentage reflects the move from the sale of licensed software to the sale of
the Company's branded software at higher margins.

RESEARCH AND DEVELOPMENT EXPENSES

Research and development ("R&D") expenses were essentially unchanged for both
the third quarter and year to date when compared to the prior year. As a
percentage of net revenues, R&D expenses were 11% and 12% for the third quarters
of 1999 and 1998, respectively, and 12% and 13% for the first nine months of
1999 and 1998, respectively.

MARKETING AND SELLING EXPENSES

Marketing and selling expenses were $7.5 million and $7.4 million for the third
quarters of 1999 and 1998, respectively, and $24.4 million and $23.0 million for
the first nine months of 1999 and 1998, respectively. As a percentage of net
revenues, marketing and selling expenses were 25% and 28% for the third quarters
of 1999 and 1998, respectively, and 29% for the first nine months of both 1999
and 1998. Marketing and selling expenses for the third quarter of 1999 were
essentially flat compared to the third quarter of 1998, while the Company grew
revenue causing a decline in marketing and selling expenses as a percentage of
revenue.

GENERAL AND ADMINISTRATIVE EXPENSES

General and administrative ("G&A") expenses were $1.6 million and $1.4 million
for the third quarters of 1999 and 1998, respectively, and $4.8 million and $3.9
million for the first nine months of 1999 and 1998, respectively. As a
percentage of net revenues, G&A expenses were 5% for both the third quarters of
1999 and 1998, respectively, and 6% and 5% for the first nine months of 1999 and
1998, respectively. The increase in general and administrative expense is due in
part to goodwill amortization expense. Goodwill amortization expense, related to
the acquisition of the Tektronix Inc.'s Network Displays business, was $.1
million for the third quarter and $.3 million for the nine months ended
September 30, 1999.


                                       9

<PAGE>


INTEREST INCOME, NET

Interest income, net of interest expense, was $125,000 and $ 413,000 for the
third quarters of 1999 and 1998, respectively, and $465,000 and $1,290,000 for
the first nine months of 1999 and 1998, respectively. The decrease was primarily
due to lower average balances in interest bearing accounts.

INCOME TAXES AND INCOME TAX BENEFIT

At September 30, 1999, the company recorded a non-cash charge of $7.0 million
to increase the valuation allowance on deferred tax assets. Deferred tax
assets at September 30, 1999 include operating loss carryforwards for federal
and state income tax purposes of approximately $11.0 million and $2.6 million
respectively. These carryforwards are available to offset future taxable
income, if any, thru 2018 and 2003 respectively. The Company recognized an
income tax benefit of $658,000 for the first nine months of 1998.

FINANCIAL CONDITION

Total assets of $66.6 million at September 30, 1999 decreased from $75.1 million
at December 31, 1998. The change in total assets primarily reflects decreases in
cash and short-term investments of $5.5 million, an increase in the valuation
allowance on deferred tax assets of $7.0 million, partially offset by increases
in inventories of $1.6 million, plant and property of $0.7 million, and a
strategic investment of $.9 million. Total current liabilities as of September
30, 1999 increased by $2.1 million, or 9%, from $22.6 million at December 31,
1998. The change was primarily related to an increase in accounts payable of
$3.5 million, partially offset by a decrease in deferred revenue of $1.8
million.

CAPITAL REQUIREMENTS

Capital spending requirements for the remainder of 1999 are estimated at
approximately $600,000.

LIQUIDITY

As of September 30, 1999, the Company had combined cash, cash equivalents and
short-term investments totaling $15.8 million, with no significant debt. Cash
used in operations was $ 3.0 million in the first nine months of 1999
compared to $2.6 million in the first nine months of 1998. In the first nine
months of 1999, an increase in inventories of $1.6 million and a net loss of
$11.1 million were only partially offset by an increase in accounts payable
of $3.5 million and an increase in the valuation allowance on deferred tax
assets of $7.0 million and an increase in accounts payable of $3.5 million.
In the first nine months of 1998, decreases in accounts receivable and
inventories of $6.6 million and $2.6 million, respectively, and depreciation
and amortization of $2.3 million were largely offset by decreases in accounts
payable and deferred revenue of $2.1 million and $2.3 million, respectively,
the gain on sale of the investment in Precept Software, Inc. of $2.1 million
and a net loss of $3.5 million. Cash flows used in investing activities of
$0.6 million in the first nine months of 1998 primarily reflects proceeds
from the sale of the company's investment in Precept Software, Inc. of $2.4
million. Cash flows used in financing activities of $1.5 million in the first
nine months of 1998 primarily reflects Intel's investment in the Company's
common stock, offset by a corporate common stock repurchase of $9.8 million.

The Company believes that its existing sources of liquidity will be sufficient
to meet operating cash requirements and capital lease repayment obligations at
least through the next twelve months.

YEAR 2000 ISSUES

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

The Task Force is composed of members from all essential functional groups
within the Company. The Task Force meets regularly, and the meeting minutes are
reviewed on a regular basis at the Executive Staff's operational meeting. The
Company has reviewed all of its current product offerings and believes that its
current products are Year 2000 compliant. As


                                       10


<PAGE>

to the Company's internal operations, the Task Force's general plan of action
has been to inventory all essential systems, equipment and facilities,
contact suppliers to ascertain vendor readiness for Year 2000, test all
critical systems and resolve all mission-critical problems by the end of
November of 1999.

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

The Company estimates it's total Year 2000 costs to be between $600,000 and
$700,000. As of September 30, 1999, the Company has spent approximately $400,000
related to Year 2000 issues.

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

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

RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." This statement establishes accounting and
reporting standards for derivative instruments and requires recognition of all
derivatives as assets or liabilities in the statement of financial position and
measurement of those instruments at fair value. The statement is effective for
fiscal years beginning after June 15, 2000. The Company will adopt the standard
no later than the first quarter of fiscal year 2001 and is in the process of
determining the impact that adoption will have on its consolidated financial
statements.

FUTURE PERFORMANCE AND RISK FACTORS

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

EVOLVING THIN CLIENT COMPUTING MARKET

The Company derives a majority of its revenues from the sale of thin client
network computing products. The Company's future success will depend
substantially upon increased acceptance of the thin client computing model and
the successful marketing of the Company's new thin client computing hardware and
software products. There can be no assurance that the Company's new thin client
computing products will compete successfully with alternative desktop solutions
or that the thin client computing model will be widely adopted in the rapidly
evolving desktop computer market. The failure of new markets to develop for the
Company's thin client computing products would have a material, adverse effect
on the Company's business, operating results and financial condition.


                                       11


<PAGE>


OTHER RISK FACTORS

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

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

The Company operates with a relatively small backlog. Revenues and operating
results therefore generally depend on the volume and timing of orders received,
which are difficult to forecast and which may occur disproportionately during
any given quarter or year. The Company's expense levels are based in part on its
forecast of future revenues. If revenues are below expectations, the Company's
operating results may be adversely affected. The Company has experienced a
disproportionate amount of shipments occurring in the last month of its fiscal
quarters. This trend increases the risk of material quarter-to-quarter
fluctuations in the Company's revenues and operating results.

The Company's future results will depend to a considerable extent on its ability
to continuously develop, introduce and deliver in quantity new hardware and
software products that offer its customers enhanced performance at competitive
prices. The introduction of new or enhanced products also requires the Company
to manage the transition from older, displaced products in order to minimize
disruption to customer ordering patterns, avoid excessive levels of older
product inventories and ensure that adequate supplies of new products can be
delivered to meet customer demand. As the Company is continuously engaged in
this product development and transition process, its operating results may be
subject to considerable fluctuation, particularly when measured on a quarterly
basis. The inability to finance important research and development projects,
delays in the introduction of new and enhanced products, the failure of such
products to gain market acceptance, or problems associated with new product
transitions could adversely affect the Company's operating results.

The Company relies increasingly on independent distributors and resellers for
the distribution of its products. In early 1996, the Company experienced
significant returns of its software products from its distributors. Although
controls have since been improved, there can be no assurance that the Company
will not experience some level of returns in the future. In addition, there can
be no assurance that the Company's distributors and resellers will continue
their current relationships with the Company or that they will not give higher
priority to the sale of other products, which could include products of the
Company's competitors. A reduction in sales effort or discontinuance of sales of
the Company's products by its distributors and resellers could lead to reduced
sales and could adversely affect the Company's operating results. In addition,
there can be no assurance as to the continued viability or the financial
stability of the Company's distributors and resellers, the Company's ability to
retain its existing distributors and resellers or the Company's ability to add
distributors and resellers in the future.

The Company relies on contract manufacturers for virtually all of the
sub-assembly of the Company's thin client computing products. The Company's
reliance on these contract manufacturers limits its control over delivery
schedules, quality assurance and product costs. In addition, a number of the
Company's suppliers are located abroad. The Company's reliance on these foreign
suppliers subjects the Company to risks such as the imposition of unfavorable
governmental controls or other trade restrictions, changes in tariffs and
political instability. The Company currently obtains all of the sub-assemblies
used for its thin client computing products (consisting of all major components
except monitors and cables) from a single supplier located in Thailand. Any
significant interruption in the supply of sub-assemblies from this contractor
would have a material, adverse effect on the Company's business and operating
results.

                                       12


<PAGE>


Disruptions in the provision of components by the Company's other suppliers,
or other events that would require the Company to seek alternate sources of
supply, could also lead to supply constraints or delays in delivery of the
Company's products and adversely affect its operating results.

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

A majority of the Company's international sales are denominated in U.S. dollars,
and an increase in the value of the U.S. dollar relative to foreign currencies
could make the Company's products less competitive in those markets.
International sales and operations may also be subject to risks such as the
imposition of governmental controls, export license requirements, restrictions
on the export of technology, political instability, trade restrictions, changes
in tariffs and difficulties in staffing and managing international operations
and managing accounts receivable. In addition, the laws of certain countries do
not protect the Company's products and intellectual property rights to the same
extent as the laws of the United States. There can be no assurance that these
factors will not have an adverse effect on the Company's future international
sales and, consequently, on the Company's operating results.

The Company's success depends to a significant degree upon the continuing
contributions of its senior management and other key employees. The Company
believes that its future success will depend in large part on its ability to
attract and retain highly-skilled engineering, managerial, sales and marketing
personnel. Competition for such personnel is intense, and there can be no
assurance that the Company will be successful in attracting, integrating and
retaining such personnel. Failure to attract and retain key personnel could have
a material, adverse effect on the Company's business, operating results or
financial condition.

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

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

The Company's market risk sensitive instruments as of September 30, 1999 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. Fluctuations in foreign exchange
rates do not have a material effect on the Company's financial statements


                                       13


<PAGE>


                         NETWORK COMPUTING DEVICES, INC.

                           PART II - OTHER INFORMATION

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K and S-8

(a)      The following exhibits are filed herewith:

         Exhibit 27        Financial Data Schedule.

(b)      The Company filed reports on Form 8-K, and S-8 (Transfer of Unused
         Shares) during the three-month period ended September 30, 1999.


                                       14


<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: November 12, 1999

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

                                       15