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: MARCH 31, 2003

                                       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 0-21511

                                V-ONE CORPORATION
                                -----------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                 DELAWARE                                   52-1953278
      -------------------------------                  -------------------
      (STATE OR OTHER JURISDICTION OF                   (I.R.S. EMPLOYER
       INCORPORATION OR ORGANIZATION)                  IDENTIFICATION NO.)

           20300 CENTURY BLVD., SUITE 200, GERMANTOWN, MARYLAND 20874
           ----------------------------------------------------------
               (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES) (ZIP CODE)

                                 (301) 515-5200
                                 --------------
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [ ].

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [X].

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date.

            CLASS                                     OUTSTANDING AT MAY 8, 2003
            -----                                     --------------------------
COMMON STOCK, $0.001 PAR VALUE PER SHARE                      26,961,801



                                V-ONE Corporation
                          Quarterly Report on Form 10-Q

                                      INDEX

                                                          PAGE NO.
                                                          --------

PART I.        FINANCIAL INFORMATION                         4

Item 1.        Financial Statements                          4

               Condensed Balance Sheets as of March          4
               31, 2003 (unaudited) and December 31,
               2002 (unaudited)

               Condensed Statements of Operations            5
               for the three months ended March 31,
               2003 (unaudited) and March 31, 2002
               (unaudited)

               Condensed Statements of Cash Flows            6
               for the three months ended March 31,
               2003 (unaudited) and March 31, 2002
               (unaudited)

               Notes to the Condensed Financial              7
               Statements (unaudited)

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

Item 3.        Quantitative and Qualitative                  12
               Disclosures About
               Market Risk

Item 4.        Controls and Procedures                       12


PART II.       OTHER INFORMATION                             12

Item 1.        Legal Proceedings                             12

Item 2.        Changes in Securities and Use of              12
               Proceeds

Item 3.        Defaults Upon Senior Securities               12

Item 4.        Submission of Matters to a Vote of            12
               Security Holders

Item 5.        Other Information                             12

Item 6.        Exhibits and Reports on Form 8-K              13

SIGNATURE                                                    14

CERTIFICATION                                                15

                                       2


The  review of the  Company's  financial  statements  at March  31,  2003 by the
Company's  auditors will not be completed in time to include reviewed  financial
statements in this Quarterly  Report on Form 10-Q. When the review is completed,
the Company intends to file an amended  Quarterly Report on Form 10-Q containing
such reviewed financial statements.

                                       3


PART 1.  FINANCIAL INFORMATION

Item 1. Financial Statements


                                                          V-ONE CORPORATION
                                                      CONDENSED BALANCE SHEETS


                                                                       March 31, 2003         December 31, 2002
                                     ASSETS                             (Unaudited)         (Unaudited) (Note 2)
                                                                      -----------------      -----------------
                                                                                       
Current assets:
   Cash and cash equivalents                                          $        134,480       $        128,985
   Accounts receivable, net                                                    339,597                237,695
   Finished goods inventory, net                                                 2,850                  5,478
   Prepaid expenses and other current assets                                   118,720                280,630
                                                                      -----------------      -----------------
     Total current assets                                                      595,647                652,788

   Property and equipment, net                                                 189,052                319,294
   Other assets                                                                 95,141                      -
                                                                      -----------------      -----------------
     Total assets                                                     $        879,840       $        972,082
                                                                      =================      =================

 LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Accounts payable and accrued expenses                              $      1,529,188       $      1,235,574
   Deferred revenue                                                            713,865                784,185
   Notes payable                                                               578,000                591,242
   Capital lease obligations - current                                               -                      -
                                                                      -----------------      ----------------
     Total current liabilities                                               2,821,053              2,611,001
   Deferred rent                                                                18,148                 32,831
   Capital lease obligations - noncurrent                                            -                      -
                                                                      -----------------      -----------------
     Total liabilities                                                       2,839,201              2,643,832

Commitments and contingencies

Shareholders' equity:
Preferred stock, $.001 par value,13,333,333 shares authorized
   Series C redeemable preferred stock, 500,000 designated; 42,904
   shares issued and outstanding
   (liquidation preference of $1,126,388)                                           43                     43
   Series D convertible preferred stock, 3,675,000 shares designated,
   3,021,000 and 3,021,000 issued and outstanding, respectively
   (liquidation preference of $5,770,110)                                        3,021                  3,021
Common stock, $0.001 par value; 50,000,000 shares authorized;
   26,761,801 and 26,649,301 shares issued and outstanding,
   respectively                                                                 26,762                 26,649
Accrued dividends payable                                                    1,745,756              1,575,709
Additional paid-in capital                                                  61,802,140             61,737,266
Accumulated deficit                                                        (65,537,083)           (65,014,438)
                                                                      -----------------      -----------------
     Total shareholders' equity                                             (1,959,361)            (1,671,750)
                                                                      -----------------      -----------------
     Total liabilities and shareholders' equity                       $        879,840       $        972,082
                                                                      =================      =================

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



                                        4



                                         V-ONE CORPORATION
                                 CONDENSED STATEMENTS OF OPERATIONS

                                                     Three months              Three months
                                                        ended                     ended
                                                   March 31, 2003            March 31, 2002
                                                     (unaudited)               (unaudited)
                                                --------------------      --------------------
                                                                      
Revenue:
   Products                                          $      641,102         $         443,952
   Consulting and services                                  364,168                   408,267
                                                --------------------      --------------------
     Total revenue                                        1,005,270                   852,219

Cost of revenue:
   Products                                                  15,405                    49,313
   Consulting and services                                   25,775                   116,420
                                                --------------------      --------------------
     Total cost of revenue                                   41,180                   165,733
                                                --------------------      --------------------

Gross profit                                                964,090                   686,486

Operating expenses:
   Research and development                                 322,113                   968,255
   Sales and marketing                                      383,588                 1,003,974
   General and administrative                               474,318                   737,485
                                                --------------------      --------------------
     Total operating expenses                             1,180,019                 2,709,714
                                                --------------------      --------------------

Operating loss                                             (215,929)               (2,023,228)

Other (expense) income:
   Interest expense                                        (132,731)                   (1,396)
   Interest income                                            5,032                    11,006
   Other (expense) income                                    (8,970)                        -
                                                --------------------      --------------------
     Total other (expense) income                          (136,669)                    9,610
                                                --------------------      --------------------

Net loss                                                   (352,598)               (2,013,618)

Dividend on preferred stock                                 170,047                   180,313
                                                --------------------      --------------------

Loss attributable to holders of common stock          $    (522,645)         $     (2,193,931)
                                                ====================      ====================

Basic and diluted loss per share attributable
   to holders of common stock                         $       (0.02)         $          (0.09)
                                                ====================      ====================

Weighted average number of common
   shares outstanding                                    26,718,329                24,038,801
                                                ====================      ====================

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


                                                 5



                                                          V-ONE CORPORATION
                                                 CONDENSED STATEMENTS OF CASH FLOWS

                                                                         Three months             Three months
                                                                             ended                    ended
                                                                        March 31, 2003           March 31, 2002
                                                                          (unaudited)             (unaudited)
                                                                      ------------------     ---------------------
                                                                                           
Cash flows from operating activities:
Net loss                                                                   $   (352,598)         $     (2,013,618)
Adjustments to reconcile net loss to
   net cash used in operating activities:
Depreciation and amortization                                                   123,994                   146,667
Stock compensation                                                                  609                         -
Amortization of deferred financing costs                                        118,622                         -
Changes in assets and liabilities:
   Accounts receivable, net                                                    (101,902)                  176,853
   Inventory, net                                                                 2,628                    11,621
   Prepaid expenses and other assets                                             (2,205)                  101,240
   Accounts payable and accrued expenses                                        293,614                   156,805
   Deferred revenue                                                             (70,320)                 (204,067)
   Deferred rent                                                                (14,683)                  (10,503)
                                                                      ------------------     ---------------------
   Net cash used in operating activities                                         (2,241)               (1,635,002)

Cash flows from investing activities:
   Net purchases of property and equipment                                        6,248                    (6,915)
   Collection of subscription                                                         -                         -
    Proceeds from sale of investment                                                  -                         -
                                                                      ------------------     ---------------------
     Net cash provided by (used in) investing activities                          6,248                    (6,915)

Cash flows from financing activities:
   Exercise of options and warrants                                               1,488                     9,640
   Issuance of common stock                                                           -                         -
   Issuance of preferred stock                                                        -                         -
   Redemption of preferred stock                                                      -                         -
   Payments of stock issuance costs                                                   -                         -
   Payment of preferred stock dividends                                               -                         -
   Principal payments on capitalized lease obligations                                -                   (19,140)
                                                                      ------------------     ---------------------
     Net cash provided by financing activities                                    1,488                    (9,500)
                                                                      ------------------     ---------------------

Net increase in cash and cash equivalents                                         5,495                (1,651,417)

Cash and cash equivalents at beginning of period                                128,985                 2,608,690
                                                                      ------------------     ---------------------

Cash and cash equivalents at end of period                                  $   134,480              $    957,273
                                                                      ==================     =====================

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

                                                                 6





                                V-ONE CORPORATION
                   NOTES TO THE CONDENSED FINANCIAL STATEMENTS

                                   (Unaudited)


1. Nature of the Business

V-ONE  Corporation  ("Company")  develops,  markets and licenses a comprehensive
suite of network security products that enables organizations to conduct secured
electronic  transactions  and  information  exchange  using  private  enterprise
networks and public  networks,  such as the Internet.  The  Company's  principal
market is the United  States,  with  headquarters  in Maryland,  with  secondary
markets in Europe and Asia.

2.    Basis of Presentation

The condensed financial statements for the three months ended March 31, 2003 and
March 31, 2002 are unaudited and reflect all  adjustments,  consisting of normal
recurring  adjustments,  which are, in the opinion of  management,  necessary to
present  fairly the  results  for the  interim  periods.  The  balance  sheet at
December 31, 2002 is as presented in the financial  statements at that date, but
does not include all of the  information  and  footnotes  required by  generally
accepted  accounting  principles  for  complete  financial   statements.   These
financial statements should be read in conjunction with the financial statements
as of December 31, 2002  (unaudited)  and 2001 (audited) and for the three years
in the period ended December 31, 2002,  which are included in the Company's 2002
Annual Report on Form 10-K ("Form 10-K").

The  preparation  of financial  statements to be in conformity  with  accounting
principles  generally accepted in the United States requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  Actual results could differ from those  estimates
and would affect future results of operations and cash flows.

The results of operations  for the  three-month  period ended March 31, 2003 are
not  necessarily  indicative  of the results  expected  for the full year ending
December 31, 2003.

Certain  prior  year  amounts  have been  reclassified  to  conform  to the 2003
presentation.  These  changes had no impact on  previously  reported  results of
operations.

3.    Common and Preferred Stock

On March 31, 2003,  the Company sold 12,500 shares of common stock at a price of
$.119 per share as part of its Employee Stock Purchase Plan.

In July and August 2002,  the Company  closed on  approximately  $1,188,000 in a
private placement of 8% Secured Convertible Notes with detachable warrants,  due
180 days after issuance with an additional  180-day  extension  available at the
option  of the  Company  or the  holders.  As of March  31,  2003,  holders  had
converted $610,000, or 51%, of the notes into shares of common stock at $.25 per
share.

4.    Management's Plans

The accompanying  financial  statements have been prepared  assuming the Company
will continue as a going concern. The Company reported a net loss of $5,527,391,
$6,237,278, and $8,862,015 for the years ended December 31, 2002, 2001 and 2000,
respectively,  and a further net loss of  $352,598  for the three  months  ended
March 31,  2003.  In addition,  the Company  expects to continue to incur losses
during 2003.  Notwithstanding  acceptance of the Company's security concepts and
critical  acclaim  for  its  products,  there  can  be  no  assurance  that  the
consummation  of  sales of the  Company's  products  to  existing  customers  or
proposed  agreements with potential customers will generate timely or sufficient
revenue for the Company to cover its costs of operations  and meet its cash flow
requirements.  Accordingly, the Company may not have the funds needed to sustain
operations during 2003.

The  Company  has  taken  steps to reduce  expenses  by  implementing  a reduced
workweek  designed  to  ensure  that  customers'  requirements  are met  without
jeopardizing the Company's workforce.  Additional staff reductions were effected
on January 10,  2003,  approximating  20% of the  Company's  employees.  For the
immediate future, the Company will focus on existing and potential  customers in


                                        7


the government  sector,  targeted  marketing  operations to commercial  accounts
through its distribution and reseller channel partners,  and minimizing  general
and  administrative  expenditures  and all possible  capital  expenditures.  The
Company may not be successful in further  reducing  operating levels or, even at
reduced operating levels, the Company may not be able to maintain operations for
any extended  period of time without  generating  revenue from  existing and new
customers,  additional capital or a significant strategic  transformative event.
The Company's ability to continue as a going concern is dependent on its ability
to generate sufficient cash flow to meet its obligations on a timely basis or to
obtain additional funding.

The Company is seeking to expand its current  banking  relationships  to explore
alternatives  to  preserve  its  operations  and  maximize   shareholder  value,
including potential strategic partnering  relationships,  a business combination
with a strategically placed partner, or a sale of the Company.

5.    8% Secured Convertible Notes with Detachable Warrants

In July and August 2002,  the Company  closed on  approximately  $1,188,000 in a
private placement of 8% Secured Convertible Notes with detachable warrants,  due
180 days after issuance with an additional  180-day  extension  available at the
option of the Company or the holders. Detachable five year warrants, exercisable
at $0.50 per share,  are included to provide one warrant  share for every dollar
invested as warrant coverage to the note holders. In connection with its efforts
to raise  capital,  the Company  agreed in January  2003 to adjust the  exercise
price of the warrants  from $0.50 per share to $0.15 per share.  As of March 31,
2003, holders had converted $610,000, or 51%, of the notes into shares of common
stock at $.25 per share.

Upon  issuance  of  the  notes,   the  Company   recorded  a  debt  discount  of
approximately  $233,900 in accordance  with the  accounting  requirements  for a
beneficial  conversion feature on the notes. During the three months ended March
31,  2003,  the  Company  amortized  approximately  $11,758 of the  discount  to
interest expense. Additionally, the Company recorded $14,000 in accrued interest
expense  for the  first  quarter  of 2003.  Interest  expense  is  payable  upon
conversion  of the  notes.  The  Company  elected  to  extend  the  notes for an
additional  180 days in January  2003 and paid the  interest  accrued  under the
initial term of the notes.

In connection  with the Company's  agreement to adjust the exercise price of the
warrants,  the  Company  recorded a debt  discount of  approximately  $23,890 in
accordance with the accounting  requirements for a beneficial conversion feature
on the  notes.  During  the three  months  ended  March 31,  2003,  the  Company
amortized $23,890 of the discount to interest expense.

6.    Net Loss Per Share

The following table sets forth the computation of basic and diluted net loss per
share:

                                      Three Months ended March 31,
                                      -----------------------------
                                         2003           2002
                                      -----------------------------
Numerator:

Net loss                              $  (352,598)   $ (2,013,618)
Less:  Dividends on preferred stock      (170,047)       (180,313)
                                      -----------   -------------
Net loss attributable to holders of   $  (522,645)   $ (2,193,991)
common stock                          ===========   =============

Denominator:

Denominator for basic and diluted
net loss per share                     26,718,329      24,038,801
- weighted average shares             ===========   =============

Basic and diluted loss per share -
Net loss attributable to holders of   $     (0.02)   $      (0.09)
common stock                          ===========   =============

Due to their anti-dilutive effect,  outstanding shares of preferred stock, stock
options and warrants to purchase  shares of common stock were  excluded from the
computation of diluted earnings per share for all periods presented.


                                       8


Item 2.


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations contains forward-looking statements within the meaning of Section 21E
of the Securities Exchange Act of 1934, as amended.  These statements may differ
in a material way from actual future  events.  For instance,  factors that could
cause results to differ from future events include rapid rates of  technological
change and intense  competition,  among others. The Company's total revenues and
operating results have varied  substantially  from quarter to quarter and should
not be relied  upon as an  indication  of future  results.  Several  factors may
affect the  ability to  forecast  the  Company's  quarterly  operating  results,
including the size and timing of  individual  software and hardware  sales;  the
length of the Company's sales cycle; the level of sales and marketing,  research
and development and administrative expenses; and general economic conditions.

Operating results for a given period could be disproportionately affected by any
shortfall  in expected  revenues.  In  addition,  fluctuation  in revenues  from
quarter to quarter will likely have an  increasingly  significant  impact on the
Company's results of operations. The Company's performance in recent periods may
not be an accurate  indication  of future  results of operations in light of the
evolving nature of the network security market and the uncertainty of the demand
for  Internet  and intranet  products in general and the  Company's  products in
particular.  Because the Company's  operating  expenses are based on anticipated
revenue  levels,  a small variation in the timing of recognition of revenues can
cause significant variations in operating results from quarter to quarter.

Readers are also  referred to the  documents  filed by the Company with the SEC,
specifically  the Company's  latest  Annual Report on Form 10-K that  identifies
important risk factors for the Company.

RESULTS OF OPERATIONS

REVENUES

Total revenues increased from approximately  $852,000 for the three months ended
March 31, 2002 to approximately  $1,005,000 for the three months ended March 31,
2003.  This  increase of  approximately  $153,000 or 18% is due  primarily  to a
$197,000  increase in product revenue while  consulting and services revenue for
the three  months  ended  March 31, 2003 was down  approximately  $44,000 or 11%
compared to the first quarter of 2002. Product revenues are derived  principally
from  software  licenses  and the sale of hardware  products.  Product  revenues
increased from approximately  $444,000 for the three months ended March 31, 2002
to approximately  $641,000 for the three months ended March 31, 2003. Consulting
and  services   revenues  are  derived   principally   from  fees  for  services
complementary  to the Company's  products,  including  consulting,  maintenance,
installation  and training.  Consulting  and services  revenues  decreased  from
approximately   $408,000   for  the  three   months  ended  March  31,  2002  to
approximately  $364,000 for the three months ended March 31, 2003.  This was due
principally to a lower cost of maintenance  for new  international  distribution
customers and a lower number of new and renewing maintenance  contracts provided
to customers in the first quarter of fiscal 2003.

The  Company  cannot  be  certain  that  revenue  will,  in  fact,  become  more
predictable or certain of the relative levels of software, hardware,  consulting
and services revenues to be generated in future periods.

COST OF REVENUES

Total  cost of  revenues  as a  percentage  of  total  revenues  decreased  from
approximately  19% for the three months ended March 31, 2002 to approximately 4%
for the three months ended March 31, 2003. The percentage decrease was primarily
due to higher  sales of  software  licenses  and lower  sales of  Smartwall  and
turnkey  hardware  systems sales in the current year.  Total cost of revenues is
comprised  of cost of  product  revenues  and cost of  consulting  and  services
revenues.

Cost of product revenues consists principally of the costs of computer hardware,
licensed  technology,  manuals and labor  associated with the  distribution  and
support of the  Company's  products.  Cost of product  revenues  decreased  from
approximately $49,000 for the three months ended March 31, 2002 to approximately
$15,000 for the three  months  ended  March 31,  2002.  The  decrease in cost of
product  revenues  for the  three  months  ended  March 31,  2003 was  primarily
attributable  to higher sales of software  licenses and lower sales of Smartwall
and turnkey hardware systems sales in the current year. Cost of product revenues
as a percentage of product revenues was  approximately  11% for the three months


                                       9


ended March 31, 2002 and  approximately  2% for the three months ended March 31,
2003.  The  percentage  decrease was primarily  attributable  to higher sales of
software  licenses and lower sales of  Smartwall  and turnkey  hardware  systems
sales in the current year.

Cost of consulting and services revenues  consists  principally of personnel and
related costs incurred in providing consulting, support and training services to
customers and costs of  third-party  product  support.  Cost of  consulting  and
services  revenues  decreased from  approximately  $116,000 for the three months
ended March 31, 2002 to  approximately  $26,000 for the three months ended March
31, 2003. Cost of consulting and services revenues as a percentage of consulting
and services revenue was  approximately 28% for the three months ended March 31,
2002 and  approximately  7% for the  three  months  ended  March 31,  2003.  The
decrease was due mainly to lower salary  expense in the first  quarter of fiscal
2003.

OPERATING EXPENSES

Research  and   Development  --  Research  and  development   expense   consists
principally  of the  costs of  research  and  development  personnel  and  other
expenses  associated  with the  development  of new products and  enhancement of
existing   products.   Research  and   development   expenses   decreased   from
approximately   $968,000   for  the  three   months  ended  March  31,  2002  to
approximately  $322,000 for the three  months  ended March 31, 2002.  The dollar
decrease  of  approximately  $646,000  was  primarily  due to lower  salary  and
consulting  expenses  of  $457,000  and  $73,000,  respectively.   Research  and
development  expense as a percentage of total revenue was approximately 114% for
the three months ended March 31, 2002 and approximately 32% for the three months
ended March 31, 2003.

Sales and Marketing -- Sales and marketing  expense consists  principally of the
costs of sales and marketing personnel, advertising, promotions and trade shows.
Sales and marketing  expenses  decreased from  approximately  $1,004,000 for the
three months ended March 31, 2002 to approximately $384,000 for the three months
ended March 31, 2003.  The dollar  decrease for the three months ended March 31,
2003 of $620,000 relates to primarily to lower salary expense of $324,000, lower
consulting  costs  of  $62,000,   lower  tradeshow  expense  of  $52,000,  lower
advertising expense of $27,000, lower travel expense of $24,000 and lower direct
mail expense of $22,000.  Sales and marketing  expenses as a percentage of total
revenues were  approximately  118% for the three months ended March 31, 2002 and
approximately  38% for the three  months ended March 31,  2003.  The  percentage
decrease  is due to lower  expense  for  fiscal  2003 when  compared  to similar
periods for fiscal 2002 as well as higher revenue.

General  and  Administrative  -- General  and  administrative  expense  consists
principally  of the costs of accounting and finance,  legal and human  resources
management,  administrative  personnel  and  facilities  expenses.  General  and
administrative  expenses  decreased  from  approximately  $737,000 for the three
months ended March 31, 2002 to approximately $474,000 for the three months ended
March 31,  2003.  The  decrease  in expense of  approximately  $263,000  was due
principally to lower salary  expense of $128,000,  reduced cost of D&O insurance
of $53,000,  lower  legal  expense of $25,000  and lower  consulting  expense of
$25,000.  General and administrative  expenses as a percentage of total revenues
were approximately 87% for the three months ended March 31, 2002 and 47% for the
three months ended March 31, 2003.

Other  (Expense)  Income -- Other  (expense)  income  represents  the  income or
expense  resulting from  non-operational  activities that are of an infrequently
occurring nature.  Other (expense) income decreased from  approximately zero for
the three  months  ended March 31, 2002 to $(9,000)  for the three  months ended
March 31, 2003 due primarily to early retirement of certain fixed assets.

Interest  Income and Expense -- Interest  income  represents  interest earned on
cash and cash equivalents.  Interest income decreased from approximately $11,000
for the three months ended March 31, 2002 to approximately  $5,000 for the three
months ended March 31, 2003.  The decrease was  attributable  to lower levels of
cash and cash  equivalents in the current period.  Interest  expense  represents
interest paid or payable on loans and capitalized  lease  obligations.  Interest
expense increased from approximately $1,000 for the three months ended March 31,
2002 to  approximately  $133,000  for the three  months  ended  March 31,  2003,
substantially  all of  which  was for  recognition  of a  beneficial  conversion
feature on the 8% Secured Convertible Notes.

Income Taxes -- The Company did not incur income tax expenses as a result of the
net loss incurred during the three months ended March 31, 2002 and 2003.

Dividend on Preferred  Stock -- The Company  provided for dividends on preferred
stock of approximately $180,000 during the three months ended March 31, 2002 and
approximately  $170,000 for the three  months  ended March 31,  2003.  Under the
terms of the purchase  agreements for the Series C and Series D Preferred Stock,
the Company may elect to pay these dividends in cash or stock.

                                       10


LIQUIDITY AND CAPITAL RESOURCES

The Company's operating activities used cash of approximately $1,635,000 for the
three months ended March 31, 2002 and approximately  $2,241 for the three months
ended March 31, 2003.  Cash used in operating  activities  resulted  principally
from net operating losses in the periods. The decrease in cash used in operating
activities of approximately $1,633,000 was attributable primarily to a reduction
in net operating loss of $1,661,000.

The Company's  investing  activities  used cash of  approximately  $7,000 in the
three months ended March 31, 2002 and provided cash of  approximately  $6,000 in
the three months ended March 31, 2003. Net capital expenditures for property and
equipment  were  approximately  $7,000 and $6,000  during the three months ended
March 31, 2002 and 2003,  respectively.  These  expenditures have generally been
for  computer   workstations  and  personal  computers,   office  furniture  and
equipment, and leasehold additions and improvements.

The Company's financing  activities used cash of approximately $9,500 during the
three months ended March 31, 2002 and provided cash of approximately  $1,500 for
the three  months  ended  March 31,  2003.  In  fiscal  2002,  the cash was used
primarily by principal payments on capitalized lease obligations.

The Company had net tangible assets of ($1,672,000) and ($1,959,000) at December
31, 2002 and March 31, 2003, respectively. As of March 31, 2003, the Company had
an accumulated deficit of approximately $65,537,000.

The accompanying  financial  statements have been prepared  assuming the Company
will continue as a going concern. The Company reported a net loss of $5,527,391,
$6,237,278, and $8,862,015 for the years ended December 31, 2002, 2001 and 2000,
respectively,  and a further net loss of  $352,598  for the three  months  ended
March 31,  2003.  In addition,  the Company  expects to continue to incur losses
during 2003.  Notwithstanding  acceptance of the Company's security concepts and
critical  acclaim  for  its  products,  there  can  be  no  assurance  that  the
consummation  of  sales of the  Company's  products  to  existing  customers  or
proposed  agreements with potential customers will generate timely or sufficient
revenue for the Company to cover its costs of operations  and meet its cash flow
requirements.  Accordingly, the Company may not have the funds needed to sustain
operations during 2003.

The  Company  has  taken  steps to reduce  expenses  by  implementing  a reduced
workweek  designed  to  ensure  that  customers'  requirements  are met  without
jeopardizing the Company's workforce.  Additional staff reductions were effected
on January 10,  2003,  approximating  20% of the  Company's  employees.  For the
immediate future, the Company will focus on existing and potential  customers in
the government sector,  limited and targeted marketing  operations to commercial
accounts,  and  minimizing  general  and  administrative  expenditures  and  all
possible  capital  expenditures.  The Company may not be  successful  in further
reducing  operating levels or, even at reduced operating levels, the Company may
not be able to  maintain  operations  for any  extended  period of time  without
generating  revenue from  existing and new  customers,  additional  capital or a
significant strategic transformative event. The Company's ability to continue as
a going concern is dependent on its ability to generate  sufficient cash flow to
meet its obligations on a timely basis or to obtain additional funding.

The Company is seeking to expand its current  banking  relationships  to explore
alternatives  to  preserve  its  operations  and  maximize   shareholder  value,
including potential strategic partnering  relationships,  a business combination
with a strategically placed partner, or a sale of the Company.

Contractual Obligations
-----------------------

The  following  table  discloses  aggregate   information  about  the  Company's
contractual  obligations  as of March 31, 2003 and the periods in which payments
are due:



                                            Payments Due By Period
                            -------------------------------------------------------
                             Remainder     2004       2006    Thereafter   Total
                              of 2003    and 2005   and 2007
                            -------------------------------------------------------
                                                          
Long-term debt obligations   $289,188   $661,387   $466,681    $59,486   $1,476,742
Operating leases               10,783     26,357          0          0       37,140
                            ----------  ---------  ---------  ---------  ----------
                             $299,970   $687,744   $466,681    $59,486   $1,513,882
                            ==========  =========  =========  =========  ==========


                                       11


Off-Balance Sheet Arrangements
------------------------------

The Company  had no material  off-balance  sheet  arrangements  during the first
three months of fiscal 2003 or 2002.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company is not materially exposed to fluctuations in currency exchange rates
as all of its products are invoiced in U.S.  dollars.  The Company does not hold
any  derivatives or marketable  securities.  However,  the Company is exposed to
interest  rate risk.  The Company  believes  that the market risk  arising  from
holdings of its financial instruments is not material.

Item 4.  Controls and Procedures

Within the  ninety-day  period  prior to the date of this  report,  the  Company
carried out an evaluation,  under the supervision and with the  participation of
the Company's  management,  including the Company's  President,  Chief Executive
Officer and Principal  Financial Officer, of the effectiveness of the design and
operation of the Company's  disclosure  controls and procedures pursuant to Rule
13a-14 promulgated under the Securities Exchange Act of 1934, as amended.  Based
upon that  evaluation,  the Company's  President,  Chief  Executive  Officer and
Principal Financial Officer concluded that the Company's disclosure controls and
procedures are effective in timely alerting  management to material  information
relating to the  Company  required  to be  included  in the  Company's  periodic
filings with the SEC.  There have been no  significant  changes in the Company's
internal controls or in other factors that could  significantly  affect internal
controls subsequent to the date the Company carried out its evaluation.

Part II. OTHER INFORMATION

Item 1. Legal Proceedings

None.

Item 2. Changes in Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

None.

Item 5. Other Information

The Company entered into a new lease agreement effective March 1, 2003 for 9,396
square feet of office space at 20300 Century Boulevard,  Suite 200,  Germantown,
Maryland that  terminates on March 31, 2008. The Company expects that this space
will be sufficient for its needs through  expiration of the lease.  In 2002, the
Company leased approximately 28,312 square feet of office space at 20250 Century
Boulevard,  Suite 300,  Germantown,  Maryland.  The termination of the old lease
included a full release of occupancy obligations of the Company for the premises
from the date of the lease termination.  Amounts due for unpaid rents during the
term of  occupancy  under the old lease in the amount of  $375,000,  recorded as
accrued rent, will be paid in equal  installments over two years beginning March
1, 2003.

The cost to complete the Company's annual audit is approximately  $100,000.  The
Company's cash position  during the fourth quarter of 2002 and the first quarter
of 2003  was  not  sufficient  to  prepay  these  fees in  addition  to  meeting
operational expenses for development and equipment purchases required to deliver
products to the Company's customers.  The Company decided to meet its customer's
requirements  first,  believing that it is in the best interest of the Company's
shareholders to do so. This decision  resulted in a delay in completing the 2002
year-end  audit and the auditor's  review of results of operations for the first

                                       12


quarter of 2003. The Company's  shares,  traded on the OTC Bulletin Board,  were
assigned an "E" status and removed  from active  listing  until such time as the
Company demonstrates compliance with the OTC Bulletin Board listing regulations.
It is the Company's  intention to complete the 2002 year-end audit and quarterly
review and return to compliant status as soon as is reasonably possible.

Item 6. Exhibits and Reports on Form 8-K

(a) The following  exhibits are filed as part of this  quarterly  report on Form
10-Q for the period ended March 31, 2003:

Exhibit                             Description
-------                             -----------

99.1        Certification  of Chief  Executive  Officer and Principal  Financial
            Officer  Pursuant to Title 18, United States Code,  Section 1350, as
            Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

(b) Reports on Form 8-K

None.

                                       13



                                    SIGNATURE
                                    ---------


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



                              V-ONE CORPORATION
                              Registrant


Date:  May 13, 2003           By:     /s/ Margaret E. Grayson
                                      ------------------------------------
                              Name:   Margaret E. Grayson
                              Title:  President, Chief Executive Officer and
                                      Principal Financial Officer

                                       14


                                  CERTIFICATION


      I, Margaret E. Grayson, certify that:


1. I have reviewed this quarterly report on Form 10-Q of V-ONE Corporation;


2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;


3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;


4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:


       a)  designed  such  disclosure  controls  and  procedures  to ensure that
       material   information   relating  to  the   registrant,   including  its
       consolidated  subsidiaries,  is made known to us by others  within  those
       entities,  particularly  during the period in which this quarterly report
       is being prepared;


       b) evaluated the  effectiveness of the registrant's  disclosure  controls
       and  procedures  as of a date  within 90 days prior to the filing date of
       this quarterly report (the "Evaluation Date"); and


       c)  presented  in  this  quarterly  report  our  conclusions   about  the
       effectiveness  of the  disclosure  controls and  procedures  based on our
       evaluation as of the Evaluation Date;


5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):


       a) all  significant  deficiencies  in the design or operation of internal
       controls which could adversely affect the registrant's ability to record,
       process,  summarize and report financial data and have identified for the
       registrant's auditors any material weaknesses in internal controls; and


       b) any fraud, whether or not material,  that involves management or other
       employees  who  have a  significant  role  in the  registrant's  internal
       controls; and


6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date:  May 13, 2003                         /s/ Margaret E. Grayson
                                            ------------------------------------
                                            Margaret E. Grayson
                                            Chief Executive Officer and
                                            Principal Financial Officer

                                       15