##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-Q



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



For the quarterly period ended December 31, 2005



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 0-28450



Netopia, Inc.

(Exact name of
registrant as specified in its charter)



|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 94-3033136                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



6001 Shellmound
Street, 4thFloor

Emeryville, California 94608

(Address of principal executive offices, including Zip Code)



---



(510) 420-7400

(Registrants
telephone number, including area code)



---



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Sections 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  þ    No ̈



Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition
of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.



Large accelerated filer ̈Accelerated filer  þ                Non-accelerated filer ̈



Indicate by check mark whether the registrant
is a shell company (as defined in Rule 12b-2 of the Exchange Act.): Yes ̈No  þ



As of
February 7, 2006, there were 25,711,104 shares of the Registrants common stock outstanding.



---



---

##### Table of Contents

NETOPIA, INC.

Form 10-Q

Table of Contents



|               |  |                                                                                       |  |                                                                                                                                          |  |     
|-------------- |  | ------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------- |  | ----
|               |  |                                                                                       |  |                                                                                                                                          |  | Page
|PART I.        |  | FINANCIAL INFORMATION                                                                 |  |                                                                                                                                         
|               |  |                                                                                      
|Item 1.        |  | Condensed Consolidated Financial Statements                                           |  | 1                                                                                                                                       
|               |  |                                                                                       | 
|               |  |                                                                                       |  | Condensed Consolidated Balance Sheets at December 31, 2005 and September 30, 2005                                                        |  | 1   
|               |  |                                                                                       | 
|               |  |                                                                                       |  | Condensed Consolidated Statements of Operations for the three months ended December 31, 2005 and 2004                                    |  | 2   
|               |  |                                                                                       | 
|               |  |                                                                                       |  | Condensed Consolidated Statements of Cash Flows for the three months ended December 31, 2005 and 2004                                    |  | 3   
|               |  |                                                                                       | 
|               |  |                                                                                       |  | Condensed Consolidated Statements of Stockholders Equity and Comprehensive Income for the three months ended December 31, 2005 and 2004 |  | 4   
|               |  |                                                                                       | 
|               |  |                                                                                       |  | Notes to Condensed Consolidated Financial Statements                                                                                     |  | 5   
|               |  |                                                                                      
|Item 2.        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 17                                                                                                                                      
|               |  |                                                                                      
|Item 3.        |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 35                                                                                                                                      
|               |  |                                                                                      
|Item 4.        |  | Controls and Procedures                                                               |  | 35                                                                                                                                      
|               |  |                                                                                      
|PART II.       |  | OTHER INFORMATION                                                                     |  |                                                                                                                                         
|               |  |                                                                                      
|Item 1.        |  | Legal Proceedings                                                                     |  | 35                                                                                                                                      
|               |  |                                                                                      
|Item 6.        |  | Exhibits and Reports on Form 8-K                                                      |  | 38                                                                                                                                      
|               | 
|Signatures     |  | 39                                                                                   
|               | 
|Certifications |  |                                                                                      



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 1. | CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|------- | -------------------------------------------



NETOPIA, INC.

Condensed Consolidated Balance Sheets



(in thousands, except share and per share amounts)



|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | -------- | - | --------------------- | - | -------- | -
|                                                                                                                                                                                |  | December 31,2005 |          |   | September 30,2005 (1) |  
|                                                                                                                                                                                |  | (Unaudited)      |          |   |                       |  
|Assets                                                                                                                                                                          |  |                  |          |   |                       |   |          |  
|Current assets:                                                                                                                                                                 |  |                  |          |   |                       |   |          |  
|Cash and cash equivalents                                                                                                                                                       |  | $                | 22,465   |   |                       | $ | 22,234   |  
|Trade accounts receivable, net of allowances for doubtful accounts of $140 and $144, respectively                                                                               |  |                  | 14,436   |   |                       |   | 16,208   |  
|Inventories                                                                                                                                                                     |  |                  | 7,418    |   |                       |   | 8,718    |  
|Prepaid expenses and other current assets                                                                                                                                       |  |                  | 1,472    |   |                       |   | 1,102    |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|Total current assets                                                                                                                                                            |  |                  | 45,791   |   |                       |   | 48,262   |  
|Property and equipment, net                                                                                                                                                     |  |                  | 2,511    |   |                       |   | 2,623    |  
|Acquired technology and other intangible assets, net                                                                                                                            |  |                  | 2,044    |   |                       |   | 2,369    |  
|Goodwill                                                                                                                                                                        |  |                  | 1,668    |   |                       |   | 1,668    |  
|Long-term investments                                                                                                                                                           |  |                  | 1,032    |   |                       |   | 1,032    |  
|Deposits and other assets                                                                                                                                                       |  |                  | 441      |   |                       |   | 481      |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|TOTAL ASSETS                                                                                                                                                                    |  | $                | 53,487   |   |                       | $ | 56,435   |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|Liabilities and Stockholders Equity                                                                                                                                            |  |                  |          |   |                       |   |          |  
|Current liabilities:                                                                                                                                                            |  |                  |          |   |                       |   |          |  
|Accounts payable                                                                                                                                                                |  |                  | 10,278   |   |                       |   | 12,525   |  
|Accrued compensation                                                                                                                                                            |  |                  | 2,115    |   |                       |   | 1,890    |  
|Accrued liabilities                                                                                                                                                             |  |                  | 2,658    |   |                       |   | 2,772    |  
|Deferred revenue                                                                                                                                                                |  |                  | 3,252    |   |                       |   | 2,946    |  
|Other current liabilities                                                                                                                                                       |  |                  | 84       |   |                       |   | 75       |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|Total current liabilities                                                                                                                                                       |  |                  | 18,387   |   |                       |   | 20,208   |  
|Long-term liabilities:                                                                                                                                                          |  |                  |          |   |                       |   |          |  
|Deferred revenues, long term                                                                                                                                                    |  |                  | 182      |   |                       |   | 109      |  
|Other long-term liabilities                                                                                                                                                     |  |                  | 224      |   |                       |   | 246      |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|TOTAL LIABILITIES                                                                                                                                                               |  |                  | 18,793   |   |                       |   | 20,563   |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|Stockholders equity:                                                                                                                                                           |  |                  |          |   |                       |   |          |  
|Common stock: $0.001 par value, 50,000,000 shares authorized; 25,469,173 and 25,428,412 shares issued and outstanding at December 31,
2005 and September 30, 2005, respectively |  |                  | 25       |   |                       |   | 25       |  
|Additional paid-in capital                                                                                                                                                      |  |                  | 169,394  |   |                       |   | 168,075  |  
|Accumulated Comprehensive Income                                                                                                                                                |  |                  | 40       |   |                       |   | 45       |  
|Accumulated deficit                                                                                                                                                             |  |                  | (134,765 | ) |                       |   | (132,273 | )
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|Total stockholders equity                                                                                                                                                      |  |                  | 34,694   |   |                       |   | 35,872   |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                      |  | $                | 53,487   |   |                       | $ | 56,435   |  
|                                                                                                                                                                                |  |                  |          |   |                       |   |          |  



|(1) | Derived from the audited consolidated balance sheet dated September 30, 2005 included in Netopias Annual Report on 10-K for the fiscal year ended September 30, 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------



See accompanying notes.



Page 1



---

##### Table of Contents

NETOPIA, INC.

Condensed Consolidated Statements of Operations

Unaudited



(in thousands, except per share amounts)



|                                                 |  |                                |        |   |      |   |        |  
|------------------------------------------------ |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                 |  | Three Months EndedDecember 31, |       
|                                                 |  | 2005                           |        |   | 2004 |  
|REVENUES:                                        |  |                                |        |  
|Broadband equipment                              |  | $                              | 21,051 |   |      | $ | 26,197 |  
|Broadband software and services                  |  |                                | 2,847  |   |      |   | 3,121  |  
|                                                 |  |                                |        |   |      |   |        |  
|Total revenues                                   |  |                                | 23,898 |   |      |   | 29,318 |  
|                                                 |  |                                |        |   |      |   |        |  
|COST OF REVENUES:                                |  |                                |        |   |      |   |        |  
|Broadband equipment                              |  |                                | 14,511 |   |      |   | 19,945 |  
|Broadband software and services                  |  |                                | 528    |   |      |   | 266    |  
|Amortization of acquired technology              |  |                                | 300    |   |      |   | 300    |  
|                                                 |  |                                |        |   |      |   |        |  
|Total cost of revenues                           |  |                                | 15,339 |   |      |   | 20,511 |  
|                                                 |  |                                |        |   |      |   |        |  
|GROSS PROFIT                                     |  |                                | 8,559  |   |      |   | 8,807  |  
|                                                 |  |                               
|OPERATING EXPENSES:                              |  |                                |        |   |      |   |        |  
|Research and development                         |  |                                | 3,929  |   |      |   | 3,206  |  
|Selling and marketing                            |  |                                | 4,853  |   |      |   | 5,085  |  
|General and administrative                       |  |                                | 2,419  |   |      |   | 2,195  |  
|Amortization of intangible assets                |  |                                |       |   |      |   | 86     |  
|                                                 |  |                                |        |   |      |   |        |  
|Total operating expenses                         |  |                                | 11,201 |   |      |   | 10,572 |  
|                                                 |  |                                |        |   |      |   |        |  
|OPERATING LOSS                                   |  |                                | (2,642 | ) |      |   | (1,765 | )
|Other income, net                                |  |                                | 164    |   |      |   | 148    |  
|Provision for income taxes                       |  |                                | 14     |   |      |   | 24     |  
|                                                 |  |                                |        |   |      |   |        |  
|NET LOSS                                         |  | $                              | (2,492 | ) |      | $ | (1,641 | )
|                                                 |  |                                |        |   |      |   |        |  
|Per share data, net loss:                        |  |                                |        |   |      |   |        |  
|Basic and diluted net loss per share             |  | $                              | (0.10  | ) |      | $ | (0.07  | )
|Common shares used in the per share calculations |  |                                | 25,450 |   |      |   | 24,748 |  



See accompanying
notes. Net income for the first quarter of fiscal year 2006 included stock-based compensation expense of $1,214,000 under Statement of Financial Accounting Standards (SFAS) 123(R), Share Based Payment. There was no
stock-based compensation expense under SFAS 123, Accounting for Stock-Based Compensation, in the first quarter of fiscal year 2005 because the Company did not adopt the recognition provisions of SFAS 123. Net loss including pro forma
stock-based compensation expense as previously disclosed in the notes to the Condensed Consolidated Financial Statements in the Form 10-Q for the first quarter of fiscal year 2005 was $3.0 million or a loss of $0.12 per basic and diluted share. See
Note 7 to the Condensed Consolidated Financial Statements for additional information.



Page 2



---

##### Table of Contents

NETOPIA, INC.

Condensed Consolidated Statements of Cash Flows

Unaudited

(in thousands)



|                                                                                        |  |                                |        |   |      |   |        |  
|--------------------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ------ | -
|                                                                                        |  | Three Months EndedDecember 31, |       
|                                                                                        |  | 2005                           |        |   | 2004 |  
|Cash flows from operating activities:                                                   |  |                                |        |   |      |   |        |  
|Net loss                                                                                |  | $                              | (2,492 | ) |      | $ | (1,641 | )
|Reconciliation of net loss to net cash provided by operating activities:                |  |                                |        |   |      |   |        |  
|Depreciation and amortization                                                           |  |                                | 771    |   |      |   | 981    |  
|Stock-based compensation related to employee stock options and employee stock purchases |  |                                | 1,231  |   |      |   |       |  
|Changes in allowance for doubtful accounts                                              |  |                                | (4     | ) |      |   |       |  
|Restructure costs                                                                       |  |                                |       |   |      |   | (439   | )
|Changes in operating assets and liabilities:                                            |  |                                |        |   |      |   |        |  
|Trade receivables                                                                       |  |                                | 1,777  |   |      |   | 275    |  
|Inventories                                                                             |  |                                | 1,300  |   |      |   | (1,044 | )
|Prepaid expenses and other assets                                                       |  |                                | (371   | ) |      |   | 256    |  
|Accounts payable and accrued liabilities                                                |  |                                | (2,136 | ) |      |   | 3,486  |  
|Deferred revenues                                                                       |  |                                | 379    |   |      |   |       |  
|Other liabilities                                                                       |  |                                | (13    | ) |      |   | (1,539 | )
|                                                                                        |  |                                |        |   |      |   |        |  
|Net cash provided by operating activities                                               |  |                                | 442    |   |      |   | 335    |  
|                                                                                        |  |                                |        |   |      |   |        |  
|Cash flow from investing activities:                                                    |  |                                |        |   |      |   |        |  
|Purchase of property, equipment and capitalized software                                |  |                                | (294   | ) |      |   | (495   | )
|                                                                                        |  |                                |        |   |      |   |        |  
|Net cash used in investing activities                                                   |  |                                | (294   | ) |      |   | (495   | )
|                                                                                        |  |                                |        |   |      |   |        |  
|Cash flow from financing activities:                                                    |  |                                |        |   |      |   |        |  
|Principal payments on short term loan                                                   |  |                                |       |   |      |   | (62    | )
|Proceeds from the issuance of common stock                                              |  |                                | 88     |   |      |   | 114    |  
|                                                                                        |  |                                |        |   |      |   |        |  
|Net cash provided by financing activities                                               |  |                                | 88     |   |      |   | 52     |  
|                                                                                        |  |                                |        |   |      |   |        |  
|Effect of changes in foreign exchange rates                                             |  |                                | (5     | ) |      |   | (27    | )
|Net increase (decrease) in cash and cash equivalents                                    |  |                                | 231    |   |      |   | (135   | )
|Cash and cash equivalents at the beginning of period                                    |  |                                | 22,234 |   |      |   | 23,973 |  
|                                                                                        |  |                                |        |   |      |   |        |  
|Cash and cash equivalents at the end of the period                                      |  | $                              | 22,465 |   |      | $ | 23,838 |  
|                                                                                        |  |                                |        |   |      |   |        |  



See accompanying notes.



Page 3



---

##### Table of Contents

Netopia, Inc.

Condensed Consolidated Statements of Stockholders Equity and Comprehensive Loss

Unaudited

(in
thousands, except share amounts)



|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|----------------------------------------------------------------------------------------------- |  | ------------ |  | -------------------------- | -- | ------------------- | - | ------- | --------------------------------------- | - | -------- | -------------------------- |  | - | --- | - |  | - | ------ | -
|                                                                                                |  | Common Stock |  | Additional Paid-in Capital |    | Accumulated Deficit |   |         | Accumulated Comprehensive Income (Loss) |   |          | Total Stockholders Equity | 
|                                                                                                |  | Shares       |  | Amount                     |    |                     |   |        
|Three Months Ended December 31, 2004:                                                           |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Balance, September 30, 2004                                                                     |  | 24,717,503   |  | $                          | 25 |                     | $ | 166,245 |                                         | $ | (125,140 | )                          |  | $ |    |   |  | $ | 41,130 |  
|Exercise of stock options                                                                       |  | 71,110       |  |                            |    |                     |   | 114     |                                         |   |          |                            |  |   |     |   |  |   | 114    |  
|Net loss                                                                                        |  |              |  |                            |    |                     |   |         |                                         |   | (1,641   | )                          |  |   |     |   |  |   | (1,641 | )
|Translation reserve                                                                             |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   | (27 | ) |  |   | (27    | )
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Comprehensive loss                                                                              |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   | (1,668 | )
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Balance, December 31, 2004                                                                      |  | 24,788,613   |  |                            | 25 |                     |   | 166,359 |                                         |   | (126,781 | )                          |  |   | (27 | ) |  |   | 39,576 |  
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Three Months Ended December 31, 2005:                                                           |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Balance, September 30, 2005                                                                     |  | 25,428,412   |  |                            | 25 |                     |   | 168,075 |                                         |   | (132,273 | )                          |  |   | 45  |   |  |   | 35,872 |  
|Exercise of stock options                                                                       |  | 40,761       |  |                            |    |                     |   | 88      |                                         |   |          |                            |  |   |     |   |  |   | 88     |  
|Stock based compensation expense related to employee stock options and employee stock purchases |  |              |  |                            |    |                     |   | 1,231   |                                         |   |          |                            |  |   |     |   |  |   | 1,231  |  
|Net loss                                                                                        |  |              |  |                            |    |                     |   |         |                                         |   | (2,492   | )                          |  |   |     |   |  |   | (2,492 | )
|Translation reserve                                                                             |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   | (5  | ) |  |   | (5     | )
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Comprehensive loss                                                                              |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   | (2,497 | )
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  
|Balance, December 31, 2005                                                                      |  | 25,469,173   |  | $                          | 25 |                     | $ | 169,394 |                                         | $ | (134,765 | )                          |  | $ | 40  |   |  | $ | 34,694 |  
|                                                                                                |  |              |  |                            |    |                     |   |         |                                         |   |          |                            |  |   |     |   |  |   |        |  



See accompanying notes.



Page 4



---

##### Table of Contents

NETOPIA, INC.

Notes to Condensed Consolidated Financial Statements



|(1) | Description of Business
|--- | -----------------------



Netopia, Inc. (the Company) is a developer and provider of high performance broadband customer premises networking equipment and carrier-class
software for the remote management of broadband services and end point equipment. The Company also develops and provides broadband enabled services and remote management software for enterprises technical support, help-desks and personal
computers.



|(2) | Summary of Significant Accounting Policies
|--- | ------------------------------------------



Fiscal Year:The Companys fiscal year is the 12-months ended September 30.



Basis of Presentation:The accompanying unaudited condensed
consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,
they do not include all of the information and footnotes required by generally accepted accounting principles in the United States for complete financial statements. The accompanying condensed consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended September 30, 2005.



In the opinion of management, the unaudited interim financial statements included herein reflect all adjustments, consisting
of normal recurring adjustments, necessary to present fairly the Companys consolidated financial position and the results of operations and cash flows for the three month period ended December 31, 2005. The results of operations for the
three-month period ended December 31, 2005 are not necessarily indicative of the results that may be expected for the fiscal year ending September 30, 2006 (fiscal year 2006).



Stock-Based Compensation:On October 1, 2005, the Company
adopted SFAS 123(R), which requires the measurement and recognition of compensation expense for all share-based payment awards made to the Companys employees and directors, including employee stock options and employee stock purchases related
to the Employee Stock Purchase Plan, based on estimated fair values.



The Company adopted SFAS 123(R) using the modified prospective method, which requires us to record compensation expense for all awards granted after the date of adoption, and for the unvested portion of previously granted awards that remain
outstanding at the date of adoption. Accordingly, prior period amounts presented herein have not been restated to reflect the adoption of SFAS 123(R). The fair value concepts were not changed significantly in SFAS 123(R); however, in adopting SFAS
123(R), companies must choose among alternative valuation models and amortization assumptions. After assessing alternative valuation models and amortization assumptions, the Company will continue using both the Black-Scholes option-pricing formula
and straight-line amortization of compensation expense over the requisite service period of the grant. The Company will reconsider use of this model if additional information becomes available in the future that indicates another model would be more
appropriate, or if grants issued in future periods have characteristics that cannot be reasonably estimated using this model. Under SFAS No. 123, Accounting for Stock Based Compensation (SFAS 123), the Company was not
required to estimate forfeitures in expense calculation for the stock compensation pro forma footnote disclosure; however, SFAS 123(R) requires an estimate of forfeitures and upon adoption the Company changed methodology to include an estimate of
forfeitures. The adoption of SFAS 123(R) had no effect on cash flows from operating activities.



Page 5



---

##### Table of Contents

Per Share Calculations: 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 excludes dilutive potential common shares outstanding, as their effect is antidilutive. Dilutive potential
common shares consist of employee stock options, which in aggregate were approximately 6.1 million options outstanding at December 31, 2005.



Estimates: The preparation of financial statements in conformity with United States generally accepted accounting principles requires management to
make estimates and judgments that affect the amounts reported in the Condensed Consolidated Financial Statements and accompanying notes. Estimates are used for revenue recognition, allowance for doubtful accounts and sales returns, reserves for
excess and obsolete inventory, warranty costs, investment impairments, income taxes, service costs, and loss contingencies, among others. The actual results experienced by the Company may differ materially from managements estimates.



Reclassifications: Certain reclassifications have been
made to prior year balances in order to conform to the current years presentation.



Fair Value of Financial Instruments: The fair value of cash and cash equivalents, accounts receivable and accounts payable for all periods presented approximates their respective carrying amounts because of the
short maturity of these financial instruments.



|(3) | Goodwill and Purchased Intangible Assets
|--- | ----------------------------------------



Goodwill: The Companys goodwill resulted from the acquisitions of JadeSail in October 2003 and WebOrder in March 2000, each of which became
part of to the broadband software and services segment.



Purchased Intangibles:At December 31, 2005, the Companys purchased intangible assets consisted of developed product technology and a marketing agreement. The table below presents details of the Companys purchased
intangible assets. The Companys purchased intangible assets are allocated primarily to the broadband equipment segment.



|                            |  |            |       |   |                    |   |     |       |  |   |       |  
|--------------------------- |  | ---------- | ----- | - | ------------------ | - | --- | ----- |  | - | ----- | -
|(in thousands)              |  | Technology |       |   | MarketingAgreement |   |     | Total | 
|Balance, September 30, 2005 |  |            | 2,232 |   |                    |   | 137 |       |  |   | 2,369 |  
|Amortization                |  |            | (300  | ) |                    |   | (25 | )     |  |   | (325  | )
|                            |  |            |       |   |                    |   |     |       |  |   |       |  
|Balance, December 31, 2005  |  | $          | 1,932 |   |                    | $ | 112 |       |  | $ | 2,044 |  
|                            |  |            |       |   |                    |   |     |       |  |   |       |  



The Companys
purchased intangible assets are estimated to be almost fully amortized by the end of fiscal year 2007. Estimated future amortization is $975,000 in the remaining nine months of fiscal year 2006; and $1,020,000 and $49,000, in fiscal years 2007 and
2008, respectively.



Page 6



---

##### Table of Contents

|(4) | Inventories
|--- | -----------



At December 31, 2005 and September 30, 2005, inventories consisted of the following:



|                |  |                  |       |                   |   |      
|--------------- |  | ---------------- | ----- | ----------------- | - | -----
|(in thousands)  |  | December 31,2005 |       | September 30,2005
|Raw materials   |  | $                | 934   |                   | $ | 1,783
|Work in process |  |                  | 820   |                   |   | 43   
|Finished goods  |  |                  | 5,664 |                   |   | 6,892
|                |  |                  |       |                   |   |      
|Total           |  | $                | 7,418 |                   | $ | 8,718
|                |  |                  |       |                   |   |      



|(5) | Property and Equipment
|--- | ----------------------



At December 31, 2005 and September 30, 2005, property and equipment consisted of the following:



|                              |  |                  |         |   |                   |   |         |  
|----------------------------- |  | ---------------- | ------- | - | ----------------- | - | ------- | -
|(in thousands)                |  | December 31,2005 |         |   | September 30,2005 |  
|Computers                     |  | $                | 7,240   |   |                   | $ | 7,064   |  
|Machinery and equipment       |  |                  | 3,418   |   |                   |   | 3,415   |  
|Furniture and fixtures        |  |                  | 1,684   |   |                   |   | 1,684   |  
|Manufacturing tooling         |  |                  | 1,378   |   |                   |   | 1,310   |  
|Leasehold improvements        |  |                  | 392     |   |                   |   | 376     |  
|                              |  |                  |         |   |                   |   |         |  
|                              |  |                  | 14,112  |   |                   |   | 13,849  |  
|Less: accumulated deprecation |  |                  | (11,601 | ) |                   |   | (11,226 | )
|                              |  |                  |         |   |                   |   |         |  
|Total                         |  | $                | 2,511   |   |                   | $ | 2,623   |  
|                              |  |                  |         |   |                   |   |         |  



|(6) | Warranty Liability
|--- | ------------------



Warranty liability is recorded as a component of accrued liabilities on the Companys Condensed Consolidated Balance Sheets. For the Companys
broadband equipment products, the Company generally provides a one-year warranty to domestic purchasers and a two-year warranty to European purchasers. The Company generally does not offer a warranty on its broadband software and services products.
The Company accrues for its estimated product warranty costs at the time of shipment. Product warranty costs are estimated based upon the Companys historical experience.



The following table summarizes the activity related to the product warranty liability:



|                               |  |                                |     |   |      |   |     |  
|------------------------------ |  | ------------------------------ | --- | - | ---- | - | --- | -
|                               |  | Three Months EndedDecember 31, |    
|(in thousands)                 |  | 2005                           |     |   | 2004 |  
|Balance at beginning of period |  | $                              | 310 |   |      | $ | 140 |  
|Utilized                       |  |                                | (58 | ) |      |   | (65 | )
|Charges to costs and expenses  |  |                                | 25  |   |      |   | 95  |  
|                               |  |                                |     |   |      |   |     |  
|Balance at end of period       |  | $                              | 277 |   |      | $ | 170 |  
|                               |  |                                |     |   |      |   |     |  



Page 7



---

##### Table of Contents

|(7) | Stock Option Plans
|--- | ------------------



The Company has three share-based plans under which non-qualified and incentive stock options have been granted to employees, non-employees and board
members. Stock options generally vest over service periods that range from 2 to 4 years. We also have an employee stock purchase plan for all eligible employees.



1996 Stock Option Plan. In April 1996, the Company adopted the 1996 Stock Option Plan (the 1996 Plan) providing for
the issuance of incentive or non-statutory options to directors, employees, and non-employee consultants. Options are granted at the discretion of the Board of Directors or the Compensation Committee of the Board of Directors. Incentive stock
options may be granted at not less than 100% of the fair market value per share and non-statutory stock options may be granted at not less than 85% of the fair market value per share at the date of grant as determined by the Board of Directors or
the Compensation Committee, except for options granted to a person owning greater than 10% of the total combined voting power of all classes of stock of the Company, for which the exercise price of the options must be not less than 110% of the fair
market value. Included in the 1996 Plan is a provision for the automatic grant of non-statutory options to non-employee directors of the Company. The current provisions relating to the automatic grant of options to directors are described below.



2000 Stock Incentive Plan. In October 2000, the
Company adopted the 2000 Stock Incentive Plan (the 2000 Plan) providing for issuance of non-statutory options and restricted stock to employees, officers, directors, consultants, independent contractors and advisors of the Company or any subsidiary
of the Company. Options and restricted stock awards granted under the 2000 Plan are granted at the discretion of the Board of Directors or the Compensation Committee of the Board of Directors. The 2000 Plan is not a stockholder approved stock option
plan and is intended to comply with the exception for broadly based option plans in which a majority of the participants are rank and file employees not officers or directors, and a majority of the grants are made to such employees. Only
nonqualified stock options that do not qualify as incentive stock options within the meaning of Section 422(b) of the Code may be granted under this Plan. The Board of Directors or the Compensation Committee will determine the exercise price of
an option when the option is granted and may be not less than the par value of the shares on the date of grant. Officers and directors will not receive any additional awards under the 2000 Plan. A restricted stock award is an offer by the Company to
sell to an eligible person shares that are subject to restrictions. The purchase price of shares sold pursuant to a restricted stock award will be determined by the Compensation Committee on the date the restricted stock award is granted and may be
not less than the par value of the shares on the date of grant. Restricted stock awards shall be subject to such restrictions as the Board of Directors or the Compensation Committee may impose. As of December 31, 2005, there were no restricted
stock awards granted under the 2000 Plan.



2002 Equity
Incentive Plan. In December 2001, the Company adopted the 2002 Equity Incentive Plan (the 2002 Plan) providing for the issuance of incentive or non-statutory options, stock awards and other equity awards to directors, employees, and non-employee
consultants. The Companys stockholders approved the 2002 Plan at the Annual Stockholder Meeting in January 2002. The 2002 Plan is a successor to the 1996 Plan. Options and other awards are granted at the discretion of the Board of Directors or
the Compensation Committee of the Board of Directors. Incentive stock options may be granted at not less than 100% of the fair market value per share and non-statutory stock options may be granted at not less than 85% of the fair market value per
share at the date of grant as determined by the Board of Directors or the Compensation Committee. Included in the 2002 Plan is a provision for the automatic grant of non-statutory options to non-employee directors of the Company. The current
provisions relating to the automatic grant of options to directors are described below.



The initial number of shares of common stock available for issuance under the 2002 Plan was 750,000 shares. The number of shares of common stock available for issuance under



Page 8



---

##### Table of Contents

the 2002 Plan automatically increases on the first trading day of each calendar year beginning 2003 by an amount equal to four and three-quarter percent
(4.75%) of the shares of common stock outstanding on December 31 of the immediately preceding calendar year, provided, however, that no such automatic annual increase may exceed 1,000,000 shares. As a result of this automatic increase
provision, an additional 1,000,000, 1,000,000, 1,000,000 and 898,081 shares of common stock became available on January 3, 2006, January 3, 2005, January 2, 2004 and January 2, 2003, respectively, for issuance under the
2002 Plan.



Automatic Option Grant Programs in Stock Option
Plans. Amendments to the Companys Automatic Option Grant Programs that are included in the 1996 Stock Option Plan and 2002 Equity Incentive Plan to increase the number of options granted to non-employee directors of the Company were
approved at the Companys Annual Meeting of Stockholders in January 2003. As amended, the Automatic Option Grant Programs provide that each non-employee director who is first elected or appointed on or after the date of the 2003 Annual Meeting
of Stockholders will receive the grant of an option to purchase 50,000 shares of common stock. This initial grant vests ratably over a four year period, subject to continued service as a director. The Automatic Option Grant Programs also provide for
the grant on the date of each annual stockholder meeting beginning with the 2003 Annual Meeting of Stockholders of (a) an option to purchase 15,000 shares of common stock to each non-employee director, and (b) an additional option to
purchase 5,000 shares of common stock to each non-employee director who is a member of the Audit Committee of the Companys Board of Directors. The automatic annual grant vests one year after the grant date, subject to continued service as a
director.



On October 1, 2005, the Company adopted SFAS
123(R), which requires the measurement and recognition of compensation expense for all share-based payment awards made to the Companys employees and directors, including employee stock options and employee stock purchases related to the
Employee Stock Purchase Plan. Accordingly, stock-based compensation cost is measured at grant date, based on the estimated fair value of the award, and is recognized as expense over the employee requisite service period. The Companys stock
compensation is accounted for as an expense and an addition to equity. The Company previously applied Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees, and related interpretations and provided the
required pro forma disclosures of SFAS 123, Accounting for Stock-Based Compensation.



Prior to the adoption of SFAS 123(R)



Prior to the adoption of SFAS 123(R), the Company provided the disclosures required under SFAS 123 as amended by SFAS 148, Accounting for
Stock-Based Compensation  Transition and Disclosures. No employee stock-based compensation was reflected in net loss for the period ended December 31, 2004, because all options granted under those plans had an exercise price equal
to the market value of the underlying common stock on the date of grant.



Impact of adoption of SFAS 123(R)



The Company elected to adopt the modified prospective application method as provided by SFAS 123(R). Accordingly, during the three months ended December 31, 2005, the Company recorded stock-based compensation
cost totaling the amount that would have been recognized had the fair value method been applied since the effective date of SFAS 123. Previously reported amounts have not been restated. The following table summarizes stock-based compensation expense
related to employee stock options and employee stock purchases under SFAS 123(R) for the three months ended December 31, 2005, which was allocated as follows:



Page 9



---

##### Table of Contents

|                                                                |  |                                     |      
|--------------------------------------------------------------- |  | ----------------------------------- | -----
|(in thousands)                                                  |  | Three Months EndedDecember 31, 2005
|Cost of revenues  broadband equipment                          |  | $                                   | 29   
|Research and development                                        |  |                                     | 548  
|Selling and marketing                                           |  |                                     | 226  
|General and administrative                                      |  |                                     | 411  
|                                                                |  |                                     |      
|Stock-based compensation expense included in operating expenses |  |                                     | 1,185
|                                                                |  |                                     |      
|Stock-based compensation expense included in net loss           |  | $                                   | 1,214
|                                                                |  |                                     |      



The table below
reflects basic and diluted net loss per share for the three months ended December 31, 2005 compared with the pro forma information for the three months ended December 31, 2004 (in thousands except per-share amounts):



|                                                                                                |  |      |        |   |      |   |        |  
|----------------------------------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|Three Months Ended December 31,                                                                 |  | 2005 |        |   | 2004 |  
|Net loss - as reported for the prior period                                                     |  |      | N/A    |   |      | $ | (1,641 | )
|Stock-based compensation expense related to employee stock options and employee stock purchases |  | $    | 1,214  |   |      | $ | 1,371  |  
|Net loss, including the effect of stock-based compensation expense                              |  | $    | (2,492 | ) |      | $ | (3,012 | )
|                                                                                                |  |      |        |   |      |   |        |  
|Basic and diluted loss per share  as reported for the prior period                             |  |      | N/A    |   |      | $ | (0.07  | )
|                                                                                                |  |      |        |   |      |   |        |  
|Basic and diluted loss per share, including the effect of stock-based compensation              |  | $    | (0.10  | ) |      | $ | (0.12  | )
|                                                                                                |  |      |        |   |      |   |        |  



As of October 1,
2005, the Company had an unrecorded deferred stock-based compensation balance related to stock options of $5.7 million before estimated forfeitures. In the Companys pro forma disclosure prior to the adoption of SFAS 123(R), the Company
accounted for forfeitures upon occurrence. SFAS 123(R) requires forfeitures to be estimated at the time of grant and revised if necessary in subsequent periods if actual forfeitures differ from those estimates. Accordingly, as of October 1,
2005, the Company estimated that the stock based compensation awards not expected to vest was $0.9 million, and therefore, the unrecorded deferred stock-based compensation balance related to stock options was adjusted to $4.8 million after
forfeitures.



During the three months ended December 31,
2005, the Company granted 525,000 stock options with an estimated total grant-date fair value of $1.4 million. Of this amount, the Company estimated that the stock-based compensation for awards not expected to vest was $0.1 million.



During the three months ended December 31, 2005, the Company recorded
stock-based compensation related to stock options of $0.9 million.



As of December 31, 2005, the unrecorded deferred stock-based compensation balance related to stock options was $4.8 million net of estimated forfeitures and will be recognized over an estimated weighted average 3.65 years. The amount
of stock based compensation capitalized as inventory on December 31, 2005 was $17,000. The Company elected not to capitalize any stock-based compensation to inventory at October 1, 2005 when the provisions of SFAS 123(R) were initially
adopted.



Stock Option Plans



The fair value of each option grant is estimated on the date of grant using
the Black-Scholes option-pricing model using the following estimates:



Page 10



---

##### Table of Contents

|                                |  |      |   |  |      |  
|------------------------------- |  | ---- | - |  | ---- | -
|Three Months Ended December 31, |  | 2005 |   |  | 2004 |  
|Expected life (in years)        |  | 3.09 |   |  | 3.28 |  
|Expected volatility             |  | 227  | % |  | 345  | %
|Risk-free interest rate         |  | 4.35 |   |  | 3.25 |  
|Expected dividend yield         |  |     |   |  |     |  



The Black-Scholes
weighted average fair value of employee stock options granted during the three months ended December 31, 2005 and 2004 was $2.59 and $2.74, respectively



The following table summarizes activity under the Companys stock option plans:



|                                     |  |                     |   |  |                               |     
|------------------------------------ |  | ------------------- | - |  | ----------------------------- | ----
|Stock options                        |  | Shares underOptions |   |  | Weightedaverageexercise price
|Outstanding as of September 30, 2005 |  | 5,709,856           |   |  | $                             | 4.33
|Options granted                      |  | 525,000             |   |  |                               | 2.68
|Options exercised                    |  | (40,761             | ) |  |                               | 2.17
|Options cancelled                    |  | (45,734             | ) |  |                               | 3.84
|                                     |  |                     |   |  |                               |     
|Outstanding as of December 31, 2005  |  | 6,148,361           |   |  |                               | 4.20
|Exercisable as of December 31, 2005  |  | 4,096,612           |   |  | $                             | 4.64
|                                     |  |                     |   |  |                               |     



Employee Stock
Purchase Plan



Under the Employee Stock Purchase Plan,
rights to purchase shares are only granted during the second and fourth quarter of each fiscal year. The value of rights to purchase shares granted were estimated at the date of grant using the following weighted average assumptions:



|                                |  |          |   |  |          |  
|------------------------------- |  | -------- | - |  | -------- | -
|Three Months Ended December 31, |  | 2005     |   |  | 2004     |  
|Expected life (in years)        |  | 0.5 to 2 |   |  | 0.5 to 2 |  
|Expected volatility             |  | 227      | % |  | 202      | %
|Risk-free interest rate         |  | 4.35     |   |  | 3.49     |  
|Expected dividend yield         |  |         |   |  |         |  



|(8) | Commitments and Contingencies
|--- | -----------------------------



Operating Lease Commitments.The Company conducts its operations in leased facilities under operating lease agreements expiring at various dates
through 2014. The following is a summary of future minimum rental payments required under these leases that have initial or remaining non-cancelable lease terms in excess of one year (the 2006 amount is for nine months remaining in the fiscal year):



|                           |  |                          |       |      |   |       |  |      |       |      |   |            |  |       |     |  |   |     |  |   |      
|-------------------------- |  | ------------------------ | ----- | ---- | - | ----- |  | ---- | ----- | ---- | - | ---------- |  | ----- | --- |  | - | --- |  | - | -----
|                           |  | Year ended September 30,
|(in thousands)             |  | 2006                     |       | 2007 |   | 2008  |  | 2009 |       | 2010 |   | Thereafter |  | Total
|Property lease obligations |  | $                        | 1,021 |      | $ | 1,394 |  | $    | 1,091 |      | $ | 452        |  | $     | 338 |  | $ | 110 |  | $ | 4,406



Purchase
Commitments with Outsourcing Manufacturers and Suppliers.The Company has purchase commitments with its outsourcing manufacturers. Our outsourcing manufacturers procure component inventory on our behalf based on our production orders. The
Company is obligated to purchase component inventory that the outsourcing manufacturer procures in accordance with the orders, unless cancellation is given within applicable lead times. These



Page 11



---

##### Table of Contents

commitments are reflected in our financial statements as a liability once goods or services have been received or payments related to the obligations become
due. At December 31, 2005, purchase commitments totaled $17.5 million.



Foreign Currency Derivatives.The Company has entered into foreign currency forward contracts to hedge foreign currency denominated receivables. Forward contracts involve agreements to sell foreign currency at
specified rates at future dates. The following table presents the carrying amount (which approximates fair value) of currency exchange forward contracts:



|                                                                             |  |                   |       |                    |       |                |        |                |   |          |  |                |  |       
|---------------------------------------------------------------------------- |  | ----------------- | ----- | ------------------ | ----- | -------------- | ------ | -------------- | - | -------- |  | -------------- |  | ------
|                                                                             |  | December 31, 2005 |       | September 30, 2005
|(Carrying amount in thousands) Principal
(notional) amounts in U.S. dollars: |  | CarryingAmount    |       | SpotRate           |       | SettlementDate |        | CarryingAmount |   | SpotRate |  | SettlementDate
|Currency exchange forward contract                                           |  | $                 | 1,896 |                    | 1.185 |                | Jan-06 |                | $ | 2,148    |  | 1.211          |  | Oct-05



Litigation.On
December 3, 2004, the United States District Court for the Northern District of California issued an order consolidating previously filed purported class action cases under the name In re Netopia, Inc. Securities Litigation, and
appointing lead plaintiffs and plaintiffs counsel. On June 29, 2005, the lead plaintiffs filed their consolidated amended complaint. The consolidated amended complaint alleges violations of Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934, as amended (the Exchange Act). The consolidated amended complaint alleges that during the purported class period, November 6, 2003 through August 16, 2004, we made false and misleading statements or failed
to disclose material facts, and that the market price of our common stock was artificially inflated as a result of such alleged conduct. We believe that we have strong defenses to the claims asserted in the consolidated amended complaint. We intend
to defend the case vigorously. We currently cannot estimate the extent of the potential damages in this dispute.



In August 2004, the first of four purported derivative actions, Freeport Partners, LLC, Derivatively on Behalf of Nominal Defendant Netopia, Inc., v. Alan
B. Lefkof, William D. Baker, Reese M. Jones, Harold S. Wills, Robert Lee and Netopia, Inc., was filed in the United States District Court for the Northern District of California. Two purported derivative actions are pending in the United States
District Court for the Northern District of California, and two related purported derivative actions are pending in the Superior Court of California for the County of Alameda. These actions make claims against our officers and directors arising out
of the alleged misstatements described above in connection with the purported class action described above. In November 2004, the derivative plaintiffs agreed to coordinate the four derivative actions. The parties have agreed to a stay of the
federal derivative actions, which was ordered by the court in January 2005. The state actions have been consolidated under the name In re Netopia, Inc. Derivative Litigation. The plaintiffs have not filed their consolidated amended complaint.
We believe that we have strong defenses to the claims asserted in the complaints as initially filed. We intend to defend the cases vigorously. We currently cannot estimate the extent of the potential damages in this dispute.



On October 29, 2004, we were advised by the United States Securities
and Exchange Commission (SEC) that an informal inquiry previously commenced by the SEC had become the subject of a formal order of investigation. This investigation is to determine whether the federal securities laws have been violated.
We cooperated fully with the informal inquiry, and we have been cooperating fully with the formal investigation.



On July 22, 2005, we announced that following discussions with the SEC staff, we had made a settlement offer to the SEC to resolve the investigation
into our disclosures and accounting practices, primarily related to our restatement of financial statements for the fiscal years ended September 30, 2003 and 2002. Without admitting or denying any wrongdoing, we offered to consent to the entry
of an order with respect to violations of Sections 13(a) and 13(b)(2)(A)-(B) of the Exchange Act, and Rules 12b-20, 13a-1, 13a-11 and 13a-13 promulgated thereunder. The SEC staff has agreed to recommend that the SEC approve the



Page 12



---

##### Table of Contents

offer of settlement. The proposed settlement is subject to completion of mutually agreeable settlement language and final approval by the SEC.



On July 22, 2005, we also announced that we had learned that the SEC
staff has agreed to recommend that the SEC approve an offer of settlement with Alan B. Lefkof, our President and Chief Executive Officer. Mr. Lefkof, without admitting or denying any wrongdoing, offered to consent to the entry of an order with
respect to violations of Sections 17(a)(2)-(3) of the Securities Act of 1933, as amended, and Rule 13b2-1 promulgated under the Exchange Act, and aiding and abetting our violations of Sections 13(a) and 13(b)(2)(A)-(B) of the Exchange Act,
and Rules 12b-20 and 13a-11 promulgated thereunder, in connection with a Report on Form 8-K and exhibit furnished to the SEC on July 6, 2004. The proposed settlement with Mr. Lefkof contemplates a monetary payment. The proposed settlement
is subject to completion of mutually agreeable settlement language and final approval by the SEC.



Responding to the formal order of investigation of the SEC has required significant attention and resources of management. Our proposed settlement
described above is subject to final approval by the SEC. In addition, even though we have announced the proposed settlement with the SEC, the investigation by the SEC is ongoing, and may continue to require significant attention and resources. If
either we and/or Mr. Lefkof are unable to complete the proposed settlements and the SEC elects to pursue an enforcement action against us and/or Mr. Lefkof, the defense could be costly and require additional management resources. If we
were unsuccessful in defending against this or other investigations or proceedings, we could face civil or criminal penalties that would seriously harm our business and results of operations.



In April 2005, we learned that the United States Attorney for the Northern
District of California has opened an investigation following a referral by the SEC. We do not know the scope or focus of the investigation.



In January 2005, we were notified by the Occupational Health and Safety Administration (OSHA) that we were named in an administrative
complaint filed by two former employees alleging violations of Section 806 of the Corporate and Criminal Fraud Accountability Act of 2002, 18 U.S.C. § 1514A, also known as the Sarbanes-Oxley Act. The former employees alleged that we
terminated them in retaliation for their participation in the internal accounting review conducted by the audit committee in 2004. On May 11, 2005, following its investigation, OSHA advised us that the complaint was determined to have no merit.
On August 31, 2005, the two former employees refiled these claims in the United States District Court for the Northern District of Texas in an action entitled Frankl v. Netopia et al. The complaint names the Company and certain current
and former officers and directors as defendants. The plaintiffs will be filing a motion to stay this action. We believe that our defenses to this action are strong and intend to defend it vigorously. We currently cannot estimate the extent of the
potential damages in this dispute.



Defending against the
government investigations, the private securities class action, the derivative actions and other litigation matters described above will likely require significant attention and resources of management and, regardless of the outcome, result in
significant legal expense. If our defenses ultimately are unsuccessful, or if we are unable to achieve a favorable settlement, we could be liable for large damage awards that could seriously harm our business and results of operation. While we have
provided notice of the government investigations and the litigation matters described above to our directors and officers liability insurance carriers, the insurance carriers have raised certain coverage issues and to date have not reimbursed us for
all legal expenses incurred, and may not agree that they are responsible to pay any damages that ultimately could be awarded to the plaintiffs. Furthermore, we have only a limited amount of insurance, and even if our insurers agree to make payments
under the policies, the legal expenses and damage awards or settlements may be greater than the amount of insurance, and we would in all cases be liable for any amounts in excess of our insurance policy limits.



Page 13



---

##### Table of Contents

We were named as a defendant in an action in the United States Bankruptcy Court for the Northern District
of California entitled E. Lynn Schoenmann, trustee of NorthPoint Communications, Inc. v. Netopia. In this action, the trustee of the bankruptcy estate of NorthPoint Communications, Inc. (NorthPoint) sought to recover approximately
$1.2 million that NorthPoint paid to us within the 90-day preference period before NorthPoint filed for bankruptcy in January 2001. In January 2006, we agreed to settle this action by making a payment to the plaintiff in the amount $300,000 in
consideration of a release of all claims. The settlement was recorded as an expense in the three months ended December 31, 2005.



In addition to the lawsuits described above, from time to time we are involved in other litigation or disputes that are incidental to the conduct of our
business. We are not party to any such other incidental litigation or dispute that in our opinion is likely to seriously harm our business. Legal fees are expensed as incurred.



|(9) | Segment, Geographic and Major Customer Information
|--- | --------------------------------------------------



Segment Information:The Company generates revenues from two primary groups, (i) broadband equipment and (ii) broadband software
and services. Financial information regarding the operating segments was as follows:



|                               |  |                                 |        |   |                             |   |       |       |  |   |                    |   |  |                             |        |   |       |   |       |   |  |   |        |  
|------------------------------ |  | ------------------------------- | ------ | - | --------------------------- | - | ----- | ----- |  | - | ------------------ | - |  | --------------------------- | ------ | - | ----- | - | ----- | - |  | - | ------ | -
|                               |  | Three months ended December 31, |       
|                               |  | 2005                            |        |   | 2004                        |  
|(in thousands)                 |  | Broadbandequipment              |        |   | BroadbandSoftware& Services |   |       | Total |  |   | Broadbandequipment |   |  | BroadbandSoftware& Services |        |   | Total |  
|Revenues                       |  | $                               | 21,051 |   |                             | $ | 2,847 |       |  | $ | 23,898             |   |  | $                           | 26,197 |   |       | $ | 3,121 |   |  | $ | 29,318 |  
|Cost of revenues               |  |                                 | 14,799 |   |                             |   | 540   |       |  |   | 15,339             |   |  |                             | 20,233 |   |       |   | 278   |   |  |   | 20,511 |  
|                               |  |                                 |        |   |                             |   |       |       |  |   |                    |   |  |                             |        |   |       |   |       |   |  |   |        |  
|Gross profit                   |  |                                 | 6,252  |   |                             |   | 2,307 |       |  |   | 8,559              |   |  |                             | 5,964  |   |       |   | 2,843 |   |  |   | 8,807  |  
|Gross margin                   |  |                                 | 30     | % |                             |   | 81    | %     |  |   | 36                 | % |  |                             | 23     | % |       |   | 91    | % |  |   | 30     | %
|Unallocated operating expenses |  |                                 |        |   |                             |   |       |       |  |   | 11,201             |   |  |                             |       |   |       |   |      |   |  |   | 10,572 |  
|                               |  |                                 |        |   |                             |   |       |       |  |   |                    |   |  |                             |        |   |       |   |       |   |  |   |        |  
|Operating loss                 |  |                                 |        |   |                             |   |       |       |  | $ | (2,642             | ) |  |                             |        |   |       |   |       |   |  | $ | (1,765 | )
|                               |  |                                 |        |   |                             |   |       |       |  |   |                    |   |  |                             |        |   |       |   |       |   |  |   |        |  



Geographic
Information: The Company sells most of its products through its field sales organization, with a small portion of sales through distributors and resellers. Most of the Companys sales are to telecommunication carriers and service
providers in the United States and Europe through our field sales force. Our field sales force is geographically disbursed within the United States and Europe and we have a sales office in Paris, France. Most of our sales in Europe are to customers
in Switzerland and Ireland.



Sales outside of the United
States are primarily export sales denominated in United States Dollars or Euros. Information regarding the Companys revenues by geographic region was as follows:



|                            |  |                                 |        |  |      |   |  |   |        |  |     |  
|--------------------------- |  | ------------------------------- | ------ |  | ---- | - |  | - | ------ |  | --- | -
|                            |  | Three months ended December 31, |       
|(in thousands)              |  | 2005                            |        |  | 2004 |  
|Europe                      |  | $                               | 8,722  |  | 36   | % |  | $ | 9,121  |  | 31  | %
|Other international         |  |                                 | 443    |  | 2    | % |  |   | 906    |  | 3   | %
|                            |  |                                 |        |  |      |   |  |   |        |  |     |  
|Total international revenue |  |                                 | 9,165  |  | 38   | % |  |   | 10,027 |  | 34  | %
|United States               |  |                                 | 14,733 |  | 62   | % |  |   | 19,291 |  | 66  | %
|                            |  |                                 |        |  |      |   |  |   |        |  |     |  
|Total revenues              |  | $                               | 23,898 |  | 100  | % |  | $ | 29,318 |  | 100 | %
|                            |  |                                 |        |  |      |   |  |   |        |  |     |  



The Company has no
material operating assets outside the United States.



Page 14



---

##### Table of Contents

Customer Information: The Companys largest customers are service providers. They
include regional, national, and international telecommunications carriers, as well as Internet Service Providers.



Four customers accounted for 10% or more of revenues in the three months ended December 31, 2005 and two customers accounted for 10% or more of
revenues in the three months ended December 31, 2004. Sales to BellSouth Telecommunications, Inc. were approximately 17% and 24% of revenues in the three months ended December 31, 2005 and 2004, respectively. Sales to Swisscom AG were
approximately 21% and 14% of revenues in the three months ended December 31, 2005 and 2004, respectively. Sales to eircom Group plc were approximately 12% of revenues in the three months ended December 31, 2005. Sales to AT&T
Corporation were approximately 10% of revenues in the three months ended December 31, 2005.



The following tables sets forth December 31, 2005 and September 30, 2005 customer balances accounting for 10% or more of accounts receivable
along with such data expressed as a percentage of total accounts receivable:



|                             |  |                    |       |  |    |  
|---------------------------- |  | ------------------ | ----- |  | -- | -
|(in thousands)               |  | December 31, 2005  |      
|Swisscom                     |  | $                  | 3,466 |  | 24 | %
|eircom                       |  | $                  | 2,386 |  | 17 | %
|Bellsouth Telecommunications |  | $                  | 1,671 |  | 12 | %
|                             | 
|(in thousands)               |  | September 30, 2005 |      
|Swisscom                     |  | $                  | 3,326 |  | 21 | %
|BellSouth Telecommunications |  | $                  | 2,612 |  | 16 | %
|eircom                       |  | $                  | 1,682 |  | 10 | %



|(10) | Credit Facility
|---- | ---------------



Under the Companys amended credit facility agreement with Silicon Valley Bank, the credit limit is $10 million, the interest rate is Silicon Valley
Banks prime rate, and the term or maturity date is June 27, 2007. The amended credit facility contains financial covenants related to liquidity and net worth as well as other nonfinancial covenants. Covenants require that the Company
maintain an adjusted quick ratio (described below) of 1.25 and the credit facility will be subject to formula based credit limits if the adjusted quick ratio falls below 1.50. Covenants also require the Company to maintain a minimum tangible net
worth of $28 million at September 30, 2005; subsequently the minimum tangible new worth declines every few months to $24 million at September 30, 2006 and thereafter, unless reset. The facility is secured by substantially all of the assets
of the Company. The adjusted quick ratio is the ratio of (i) the Companys unrestricted cash, cash equivalents and investments maintained at Silicon Valley Bank plus net receivables to (ii) the Companys current
liabilities plus the outstanding principal amount of any borrowings under the facility less deferred revenues. The Company may borrow under the credit facility in order to finance working capital requirements for new products and customers, and
otherwise for general corporate purposes in the normal course of business. As of December 31, 2005, the Company was in compliance with the covenants, had access to approximately $9.5 million of the credit facility, had no outstanding borrowings
and approximately $500,000 of outstanding letters of credit.



|(11) | Other Income, Net
|---- | -----------------



Other income, net primarily consisted of interest income earned on cash and cash equivalents, interest expense related to the credit facility and term
loans, and gains and



Page 15



---

##### Table of Contents

realized and unrealized gains and losses on foreign currency transactions. The following table summarizes the Companys other income, net:



|                        |  |                               |     |   |      |   |     |  
|----------------------- |  | ----------------------------- | --- | - | ---- | - | --- | -
|                        |  | Three MonthsEndedDecember 31, |    
|(in thousands)          |  | 2005                          |     |   | 2004 |  
|Interest income         |  | $                             | 219 |   |      | $ | 92  |  
|Interest expense        |  |                               | (11 | ) |      |   | (3  | )
|Other income (expense)  |  |                               | (44 | ) |      |   | 59  |  
|                        |  |                               |     |   |      |   |     |  
|Total other income, net |  | $                             | 164 |   |      | $ | 148 |  
|                        |  |                               |     |   |      |   |     |  



Page 16



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



Some of the information in this Form 10-Q contains forward-looking statements that involve substantial risks and uncertainties. You can
identify these statements by forward-looking words such as may, will, should, expect, anticipate, potential, believe, estimate, intends and
continue or similar words. You should read statements that contain these words carefully because they: (i) discuss our expectations about our future performance; (ii) contain projections of our future operating results or of
our future financial condition; or (iii) state other forward-looking information. There will be events in the future that we are not able to predict or over which we have no control, which may adversely affect our future results of
operations, financial condition or stock price. The risk factors described in this Form 10-Q, as well as any cautionary language in this Form 10-Q, provide examples of risks, uncertainties and events that may cause our actual results to differ
materially from the expectations we described in our forward-looking statements. You should be aware that the occurrence of any of the risks, uncertainties, or events described in this Form 10-Q could seriously harm our business and that, upon the
occurrence of any of these events, the price of our common stock could decline. All forward-looking statements included in this Form 10-Q are based on information available to us on the date hereof. We assume no obligation to update any such
forward-looking statements.



Company Overview



We are a developer and provider of high performance broadband customer premises networking
equipment and carrier-class software for the remote management of broadband services and end point equipment. We also develop and provide broadband enabled services and remote management software for enterprises technical support, help-desks
and personal computers.



Our broadband equipment includes modems, routers and
gateways, and related accessories for use at the premises. Our equipment enables advance high-speed broadband access and services. DSL technologies and standards used to transmit data over copper lines, including integrated wireless (or Wi-Fi)
access, are a technology focus for our equipment. The largest customers for our equipment are telecommunications carriers. These customers deploy our equipment at their broadband customers premises, including residences and distributed
businesses.



Our management software enables carriers to remotely manage our
gateways, as well as gateways from third party suppliers, and to deploy new broadband services. Our software enables broadband service providers and enterprises to remotely respond to service problems and calls and to automate the maintenance of the
gateways and broadband services. Our solution also provides for the efficient delivery of value added services. NBBS, or Netopia Broadband Server, is the brand name for our remote management software, which we license on both a server license and
hosted basis.



We also license and host software for remotely managing networks
of personal computers. This software is licensed under the brand names Timbuktu and eCare. eCare is a solution designed for enterprise technical service support and help desks. Our solutions enable remote problem solving and management of
distributed desktop or personal computers.



We sell Web site services,
including Web site hosting, development, and tools for Web site development. We offer a Hot-Spot solution and service for distributed enterprises, such as restaurants, hotels and other venues that offer wireless Internet access to their customers.
We offer a Parental Controls service that provides content filtering and other controls over access to the Internet.



Page 17



---

##### Table of Contents

Our broadband equipment is manufactured by outsourced manufacturers in Thailand, China and Mexico. The components
included in our equipment are high-quality industry standard components provided by leading vendors. We work closely with the providers of silicon chips, circuits and switches, antennae and other high-technology components in the development of our
products. We develop and maintain the embedded software called firmware included in our equipment.



The markets in which we compete are highly competitive. We continuously strive to make advances and compete based on forward-looking technology and service innovations, superior performance and quality, and by
identifying solutions and opportunities for our customers to attract and retain customers, improve productivity, reduce costs, and achieve competitive advantage.



Overview of Operating Results



We are focusing on revenue growth for both our broadband networking equipment and our software and services. Our objective is to increase sales to existing customers and
to attract new customers. Our goal is to leverage our strengths in DSL technologies to meet market requirements for higher bandwidth services, including IPTV, being provided by telecommunications and Internet service providers. This focus includes
achieving design wins and field trials for higher performance gateways utilizing new technologies, including VDSL2 and ADSL2+ Bonded technologies as well as other innovations. Software and services revenue growth is largely dependent on sales and
revenue from our NBBS remote management software.



We believe that during the
first quarter ended December 31, 2005, we made progress toward our 2006 revenue growth goals with a new VDSL2 product design win and a field trial with a prospective new customer in Europe. We believe that we will generate revenues from this
new customer and this product design win later in fiscal year 2006.



For the
first quarter of fiscal year 2006, revenues from both broadband equipment and software and services were down compared with the first quarter of the prior fiscal year and up sequentially from the fourth quarter of the prior fiscal year. Overall
gross margin rates for the first quarter improved year-over-year and sequentially from the previous quarter. The first quarter of fiscal year 2006 was our first quarter to include stock compensation expense in our Statement of Operations and this
caused an increase in operating expenses and an increase in our net loss, both year-over-year and sequentially from the previous quarter.



Revenues for the first quarter were $23.9 million, down 18% from the first quarter of the prior fiscal year; and up 2%, sequentially from the previous quarter. Deferred
revenue increased 12% to $3.4 million as of December 31, 2005. The quarterly revenue decline of 18%, year-over-year, resulted principally from lower broadband equipment revenue. While broadband equipment sales in the first quarter of fiscal
year 2006 were fairly flat compared with the fourth quarter of fiscal year 2005, we expect a sequential increase in broadband equipment revenue in the second quarter of fiscal year 2006. However, this increase is largely dependent on the successful
completion of a field trial for a new European customer. While software and services revenues were down 9% in the first quarter of fiscal year 2006, compared with the first quarter of the prior fiscal year, these revenues were up 12% sequentially
from the fourth quarter of fiscal year 2005. We expect software and services revenues will increase in the quarter that we recognize the revenue associated with the license of our NBBS remote management software to BellSouth. A large portion of
deferred revenue as of December 31, 2005 relates to the license to BellSouth.



The gross margin rate for the first quarter was 36%, including 30% for broadband equipment and 81% for software and services. This was a 6 percentage point improvement, year-over-year, and a 1 percentage point improvement, sequentially from
the previous quarter. This improvement mostly reflected the benefit of cost reductions, and secondarily from a greater mix of Wi-Fi broadband equipment sales and a greater mix of business-class broadband equipment sales.



Page 18



---

##### Table of Contents

Business-class and Wi-Fi equipment sales generally carry a higher gross margin than residential-class broadband equipment. Looking forward, gross margin
rates are expected to be volatile because of fluctuations in the mix of revenues from equipment and software and services for the remainder of fiscal year 2006. For example, the gross margin is expected to be higher as a result of a higher mix of
software and services revenues in the quarter that we recognize the revenue from the license of remote management software to BellSouth. In addition, we expect broadband equipment revenues in fiscal year 2006 to grow, in part, from sales of
residential-class broadband equipment, which carry a lower gross margin rate than sales of business-class equipment, which could cause a decline in the gross margin rate.



Our operating expenses and net income for the first quarter of fiscal year 2006 included $1.2 million of stock compensation expense. This
stock compensation expense was the primary cause of the year-over-year and sequential increase in operating expenses and net loss. The assumptions that we used to value stock options included a high volatility factor based on the history of high
volatility in the price of Netopia common stock. This high volatility assumption resulted in stock option valuations that were near the grant price or exercise price of the option. For example, if a stock options exercise price was $3 per
share, our calculated fair value, using the Black-Scholes valuation model, was nearly $3 per option. We cannot predict that the price of Netopia common stock will increase commensurate with these stock option valuations. Stock compensation expenses
will impact future quarters with similar or increasing levels of expenses as a result of new stock option grants made to both new and current employees, and these expenses will impact to year-over-year trends. We continue to grant stock options to
employees as part of our intent to align key employees interests with the interests of shareholders as well as to attract and retain key employees.



Beginning in fiscal year 2006, we adopted SFAS 123(R) on a modified prospective basis. The following table provides a comparison of net income, if the effect of
stock-based compensation as disclosed in the notes to the Consolidated Financial Statements prior to fiscal year 2006 were included for prior periods (in thousands, except per-share amounts):



|                                                                                                    |  |          |        |   |          |   |        |          |  |   |          |   |  |          |        |   |  |   |        |  
|--------------------------------------------------------------------------------------------------- |  | -------- | ------ | - | -------- | - | ------ | -------- |  | - | -------- | - |  | -------- | ------ | - |  | - | ------ | -
|                                                                                                    |  | Q1FY2006 |        |   | Q4FY2005 |   |        | Q3FY2005 |  |   | Q2FY2005 |   |  | Q1FY2005 |       
|Net loss - as reported for the prior period (1)                                                     |  |          | N/A    |   |          | $ | (1,348 | )        |  | $ | (2,312   | ) |  | $        | (1,832 | ) |  | $ | (1,641 | )
|Stock-based compensation expense related to employee stock options and employee stock purchases (2) |  | $        | 1,214  |   |          | $ | 1,228  |          |  | $ | 1,152    |   |  | $        | 1,211  |   |  | $ | 1,371  |  
|Net loss, including the effect of stock-based compensation expense (3)                              |  | $        | (2,492 | ) |          | $ | (2,576 | )        |  | $ | (3,464   | ) |  | $        | (3,043 | ) |  | $ | (3,012 | )
|                                                                                                    |  |          |        |   |          |   |        |          |  |   |          |   |  |          |        |   |  |   |        |  
|Basic and diluted loss per share  as reported for the prior period (1)                             |  |          | N/A    |   |          | $ | (0.05  | )        |  | $ | (0.09    | ) |  | $        | (0.07  | ) |  | $ | (0.07  | )
|                                                                                                    |  |          |        |   |          |   |        |          |  |   |          |   |  |          |        |   |  |   |        |  
|Basic and diluted loss per share, including the effect of stock-based compensation (3)              |  | $        | (0.10  | ) |          | $ | (0.10  | )        |  | $ | (0.14    | ) |  | $        | (0.12  | ) |  | $ | (0.12  | )
|                                                                                                    |  |          |        |   |          |   |        |          |  |   |          |   |  |          |        |   |  |   |        |  



|(1) | Net loss and net loss per share prior to fiscal year 2006 did not include stock-based compensation expense related to employee stock options and employee stock purchases under SFAS
123 because we did not adopt the recognition provisions of SFAS 123.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | Stock-based compensation expense prior to fiscal year 2006 is calculated based on the pro forma application of SFAS 123 as previously disclosed in the notes to the Consolidated
Financial Statements.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 19



---

##### Table of Contents

|(3) | Net loss and net loss per shares prior to fiscal year 2006 represents pro forma information based on SFAS 123 as previously disclosed in the notes to the Consolidated Financial
Statements.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Operating expenses in the first quarter were $11.2
million and our net loss was $2.5 million. In the prior fiscal year, our net loss was approximately $1.6 million and $1.0 million for first quarter of fiscal year 2005 and the fourth quarter of fiscal year 2005, respectively. In the first quarter of
fiscal year 2006, we recorded a $300,000 charge related to settlement of a bankruptcy preference claim related to a customer that went bankrupt several years ago. We will make a payment in this amount.



When we evaluate our core operating performance trends and potential to generate cash in the
future, we use non-GAAP measures that exclude a number of items, including non-cash stock compensation, non-cash amortization of acquisition-related intangibles, and the settlement charge. Using a non-GAAP measure, excluding stock compensation costs
of $1.2 million and amortization acquisition-related intangibles of $300,000, our net loss was approximately $1.0 million for the first quarter of fiscal year 2006, or roughly flat sequentially (excluding approximately $400,000 of amortization of
acquisition-related intangibles from the approximately $1.3 million net loss in the fourth quarter of fiscal year 2005). While we find it helpful to exclude certain items in evaluating trends and our potential to generate cash, we believe that
financial measures based on GAAP are the best overall measure of our operating performance and non-GAAP measures are not intended to be a substitute for GAAP measures.



Cash of $22.5 million at December 31, 2005, remained fairly flat compared with September 30, 2005. We expect to use cash in the
second quarter of fiscal year 2006 as we build inventory and record accounts receivable if we successfully complete the field trial associated with a new European customer and ramp our sales to that customer. We continue to have no long-term debt
and a $10 million credit line, with approximately $9.5 million available.



Critical Accounting Policies and Estimates



Managements
discussion and analysis of our financial condition and results of operations are based upon our Condensed Consolidated Financial Statements, which have been prepared in accordance with United States generally accepted accounting principles. We
review the accounting policies used in reporting our financial results on a regular basis. The preparation of these Condensed Consolidated Financial Statements requires us to make estimates and judgments that affect the reported amounts of assets,
liabilities, revenues and expenses. On an ongoing basis, we evaluate our processes used to develop estimates, including those related to the allowance for doubtful accounts, sales reserves, inventory write-downs, customer support service accruals,
warranty obligations, depreciation and amortization, contingencies and potential asset impairment of investments, intangible assets, goodwill and other assets. We base our estimates on historical experience, expectations of future results, and on
various other assumptions that are believed to be reasonable for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates due to actual
outcomes being different from those on which we based our assumptions. Management on an ongoing basis reviews these estimates and judgments. The Audit Committee of our Board of Directors reviews any changes in our methodology for arriving at our
estimates, and discusses the appropriateness of any such changes with management and our independent auditors on a quarterly basis.



You should read our Annual Report on Form 10-K for the fiscal year ended September 30, 2005 for information pertaining to our critical accounting policies, which
include the following:



| |  |  | Revenue recognition;
| | - |  | --------------------



| |  |  | Goodwill;
| | - |  | ---------



| |  |  | Impairment evaluation on long-lives assets, including other intangible assets;
| | - |  | ------------------------------------------------------------------------------



| |  |  | Allowance for doubtful accounts;
| | - |  | --------------------------------



| |  |  | Allowance for sales returns;
| | - |  | ----------------------------



Page 20



---

##### Table of Contents

| |  |  | Service accrual;
| | - |  | ----------------



| |  |  | Product warranty; and
| | - |  | ---------------------



| |  |  | Excess and obsolete inventory.
| | - |  | ------------------------------



Liquidity and Capital Resources



The following sections discuss the effects of changes in our balance sheets, cash flows and commitments on our liquidity and capital resources. As of December 31,
2005, our principal sources of liquidity included cash and cash equivalents in the amount of $22.5 million and a credit facility, which has a credit limit of $10 million. We had no outstanding borrowings against our credit facility at
December 31, 2005 and approximately $500,000 used for letters of credit. We believe our cash and cash equivalents and cash expected to be generated by our business activities will be sufficient to meet our working capital needs for at least the
next twelve months.



Cash and Cash
Equivalents.



|                          |  |              |        |               |   |          |  |   |     |  |   |  
|------------------------- |  | ------------ | ------ | ------------- | - | -------- |  | - | --- |  | - | -
|                          |  | December 31, |        | September 30, |   | Increase | 
|(in thousands)            |  | 2005         |        | 2005          |   | $        |  | % |    
|Cash and cash equivalents |  | $            | 22,465 |               | $ | 22,234   |  | $ | 231 |  | 1 | %



For the three months ended
December 31, 2005, cash and cash equivalents increased primarily as a result of cash provided by operating activities and proceeds from issuance of common stock, offset by capital equipment purchases. We did not have any off-balance sheet
transactions at December 31, 2005 or September 30, 2005.



Net Cash
Provided by Operating Activities



Net cash provided by operating
activities totaled $0.4 million for the three months ended December 31, 2005, compared to $0.3 million for the three months ended December 31, 2004. Excluding the changes in operating assets and liabilities, our operating activities used
$0.5 million of cash for the three months ended December 31, 2005 primarily due to our net loss, partially offset by depreciation, amortization and non-cash charges for unearned stock-based compensation. Changes in our operating assets and
liabilities provided $0.9 million of cash primarily as a result of decreases in accounts receivable and inventory partially offset by decreases in accounts payable and accrued liabilities.



Net Cash Used in Investing Activities



Net cash used in investing activities totaled $0.3 million for the three months ended
December 31, 2005, compared to $0.5 million for the three months ended December 31, 2004. Investing activities consisted of the purchase of capital equipment.



Net Cash Provided by Financing Activities



Net cash provided from financing activities totaled $0.1 million for the three months ended December 31, 2005, compared to $0.1 million for the three months ended
December 31, 2004. For the three months ended December 31, 2005, financing activities consisted of the issuance of common stock upon the exercise of stock options. For the three months ended December 31, 2004, financing activities
consisted of the issuance of common stock upon the exercise of stock options offset by repayments of term loans.



Page 21



---

##### Table of Contents

Commitments



Operating Lease Commitments.The Company conducts its operations in leased facilities under operating lease agreements expiring at various dates
through 2014. The following is a summary of future minimum rental payments required under these leases that have initial or remaining non-cancelable lease terms in excess of one year (the 2006 amount is for nine months remaining in the fiscal year):



|                           |  |                          |       |      |   |       |  |      |       |      |   |            |  |       |     |  |   |     |  |   |      
|-------------------------- |  | ------------------------ | ----- | ---- | - | ----- |  | ---- | ----- | ---- | - | ---------- |  | ----- | --- |  | - | --- |  | - | -----
|                           |  | Year ended September 30,
|(in thousands)             |  | 2006                     |       | 2007 |   | 2008  |  | 2009 |       | 2010 |   | Thereafter |  | Total
|Property lease obligations |  | $                        | 1,021 |      | $ | 1,394 |  | $    | 1,091 |      | $ | 452        |  | $     | 338 |  | $ | 110 |  | $ | 4,406



Purchase
Commitments with Outsourcing Manufacturers and Suppliers.The Company has purchase commitments with its outsourcing manufacturers. Our outsourcing manufacturers procure component inventory on our behalf based on our production orders. The
Company is obligated to purchase component inventory that the outsourcing manufacturer procures in accordance with the orders, unless cancellation is given within applicable lead times. These commitments are reflected in our financial statements as
a liability once goods or services have been received or payments related to the obligations become due. At December 31, 2005, purchase commitments totaled $17.5 million.



Foreign Currency Derivatives.The Company has entered into foreign currency forward contracts to hedge foreign
currency denominated receivables. Forward contracts involve agreements to sell foreign currency at specified rates at future dates. The following table presents the carrying value (which approximates fair value) of currency exchange forward
contracts, in United States dollars, at December 31, 2005 and September 30, 2005.



(Carrying amount in thousands)



|                                              |  |                   |       |                    |       |                |        |                |   |          |  |                |  |       
|--------------------------------------------- |  | ----------------- | ----- | ------------------ | ----- | -------------- | ------ | -------------- | - | -------- |  | -------------- |  | ------
|                                              |  | December 31, 2005 |       | September 30, 2005
|Principal (notional) amounts in U.S. dollars: |  | CarryingAmount    |       | SpotRate           |       | SettlementDate |        | CarryingAmount |   | SpotRate |  | SettlementDate
|Currency exchange forward contract # 1        |  | $                 | 1,896 |                    | 1.185 |                | Jan-06 |                | $ | 2,148    |  | 1.211          |  | Oct-05



Results of Operations for the Three
Months Ended December 31, 2005 and 2004



This data has been derived
from the Statements of Operations elsewhere in this Form 10-Q and in the 2005 10-K. The operating results for any period should not be considered indicative of results for any future period. This information should be read in conjunction with the
Financial Statements and Notes thereto included elsewhere in this Form 10-Q and in the Annual Report on Form 10-K for the Fiscal Year ended September 30, 2005.



REVENUES



|                                     |  |                                 |        |  |                                  |   |  |      |        |  |     |   |  |     |   
|------------------------------------ |  | ------------------------------- | ------ |  | -------------------------------- | - |  | ---- | ------ |  | --- | - |  | --- | --
|                                     |  | Three Months Ended December 31, |        |  | Increase(decrease)from prioryear |  
|(in thousands & percent of revenues) |  | 2005                            |        |  | 2004                             |   |  | 2005 |       
|REVENUES:                            |  |                                 |        |  |                                  |   |  |      |        |  |     |   |  |     |   
|Broadband equipment                  |  | $                               | 21,051 |  | 88                               | % |  | $    | 26,197 |  | 89  | % |  | (20 | %)
|Broadband software and services      |  |                                 | 2,847  |  | 12                               | % |  |      | 3,121  |  | 11  | % |  | (9  | %)
|                                     |  |                                 |        |  |                                  |   |  |      |        |  |     |   |  |     |   
|Total revenues                       |  | $                               | 23,898 |  | 100                              | % |  | $    | 29,318 |  | 100 | % |  | (18 | %)
|                                     |  |                                 |        |  |                                  |   |  |      |        |  |     |   |  |     |   



Total revenues for the three months
ended December 31, 2005 were $23.9 million, an 18% decrease from total revenues of $29.3 million for the three months ended December 31, 2004. Primary factors were a decrease in broadband equipment unit sales and reduced revenue from sales
of broadband software.



Broadband Equipment.Broadband equipment revenue
for the three months ended December 31, 2005 was $21.1 million, a 20% decrease from broadband equipment revenue of $26.2 million for the three months ended December 31, 2004. The decrease was the result of lower unit sales.



Page 22



---

##### Table of Contents

Most of the decline related to fluctuations in sales to existing customers and reduced sales to BellSouth for its wholesale customers.



Broadband Software and Services.Broadband software and services revenues for the
three months ended December 31, 2005 were $2.8 million, a 9% decrease from broadband software and services revenues of $3.1 million for the three months ended December 31, 2004. The decrease was the result of lower license sales of our
system management software, Timbuktu and netOctopus Enterprise. Revenues from most of the other areas of broadband software and services increased.



Product Volumes and Average Selling Price Information



The following table sets forth for three months ended December 31, 2005 and 2004, volumes and average selling prices, excluding accessories, of our broadband
equipment products.



|                       |  |                                |         |      |   |        
|---------------------- |  | ------------------------------ | ------- | ---- | - | -------
|                       |  | Three months endedDecember 31,
|                       |  | 2005                           |         | 2004
|Product volumes        |  |                                | 248,000 |      |   | 306,000
|Average selling prices |  | $                              | 82      |      | $ | 81     



GROSS MARGIN



|                                    |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |     |   
|----------------------------------- |  | ------------------------------ | ----- |  | -------------------------------- | - |  | ---- | ----- |  | -- | - |  | --- | --
|                                    |  | Three Months EndedDecember 31, |       |  | Increase(decrease)from prioryear |  
|(in thousands & percent of revenue) |  | 2005                           |       |  | 2004                             |   |  | 2005 |      
|GROSS MARGIN:                       |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |     |   
|Broadband equipment                 |  | $                              | 6,252 |  | 30                               | % |  | $    | 5,964 |  | 23 | % |  | 5   | % 
|Broadband software and services     |  |                                | 2,307 |  | 81                               | % |  |      | 2,843 |  | 91 | % |  | (19 | %)
|                                    |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |     |   
|                                    |  | $                              | 8,559 |  | 36                               | % |  | $    | 8,807 |  | 30 | % |  | (3  | %)



Our total gross margin of 36% for the
three months ended December 31, 2005 was 6 percentage points higher than total gross margin of 30% for the three months ended December 31, 2004. Margin increase for broadband equipment was partially offset by margin decreases for broadband
software and services.



Broadband Equipment.The broadband equipment
margin for the three months ended December 31, 2005 was 30%, an improvement of 7 percentage points compared to 23% for the three months ended December 31, 2004. This improvement mostly reflected the benefit of cost reductions, and
secondarily from a greater mix of Wi-Fi broadband equipment sales and a greater mix of business-class broadband equipment sales. Business-class and Wi-Fi equipment sales tend to carry a higher gross margin than residential-class broadband equipment.



Broadband Software and Services. Broadband software and services
margins for the three months ended December 31, 2005 were 81%, compared to 91% for the three months ended December 31, 2004. Lower sales of licenses to Timbuktu and netOctopus Enterprise software was the primary cause of the decrease.



Page 23



---

##### Table of Contents

RESEARCH AND DEVELOPMENT



|                                     |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |    |  
|------------------------------------ |  | ------------------------------ | ----- |  | -------------------------------- | - |  | ---- | ----- |  | -- | - |  | -- | -
|                                     |  | Three Months EndedDecember 31, |       |  | Increase(decrease)from prioryear |  
|(in thousands & percent of revenues) |  | 2005                           |       |  | 2004                             |   |  | 2005 |      
|Research and development             |  | $                              | 3,929 |  | 16                               | % |  | $    | 3,206 |  | 11 | % |  | 23 | %
|                                     |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |    |  



Research and development
(R&D) expenses consist primarily of employee related expenses, depreciation and amortization, development related expenses such as product prototyping, design and testing, and overhead.



For the three months ended December 31, 2005, $548,000 of R&D expense was non-cash
stock-based compensation expense recorded pursuant to the October 1, 2005 prospective adoption of SFAS 123(R). This amounted to 2% of revenue for the three months ended December 31, 2005 and 17% percentage points of the 23% increase in
R&D expense from the three months ended December 31, 2004. The remaining 6% increase in R&D expense reflected an increase in R&D headcount and salaries.



We expect to continue to allocate substantial resources to product and technological development as a percentage of revenue, and R&D
expenses may increase in the future.



SELLING AND MARKETING



|                                     |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |    |   
|------------------------------------ |  | ------------------------------ | ----- |  | -------------------------------- | - |  | ---- | ----- |  | -- | - |  | -- | --
|                                     |  | Three Months EndedDecember 31, |       |  | Increase(decrease)from prioryear |  
|(in thousands & percent of revenues) |  | 2005                           |       |  | 2004                             |   |  | 2005 |      
|Selling and marketing                |  | $                              | 4,853 |  | 20                               | % |  | $    | 5,085 |  | 17 | % |  | (5 | %)
|                                     |  |                                |       |  |                                  |   |  |      |       |  |    |   |  |    |   



Selling and marketing expenses consist
primarily of salary and commission expenses for our sales force and related travel expenses and advertising and promotional expenses.



For the three months ended December 31, 2005, $226,000 of Selling and Marketing expense was non-cash stock-based compensation expense recorded pursuant to the
October 1, 2005 prospective adoption of SFAS 123(R). This amounted to 1% of revenue for the three months ended December 31, 2005 and a 4% increase in the selling and marketing expense from the three months ended December 31, 2004.
Excluding the impact of stock compensation expense, selling and marketing expense decreased by 9% and this decrease reflected an increase in the allocation of technical support expense to cost of sales.



GENERAL AND ADMINISTRATIVE



|                                     |  |                                |       |  |                                  |   |  |      |       |  |   |   |  |    |  
|------------------------------------ |  | ------------------------------ | ----- |  | -------------------------------- | - |  | ---- | ----- |  | - | - |  | -- | -
|                                     |  | Three Months EndedDecember 31, |       |  | Increase(decrease)from prioryear |  
|(in thousands & percent of revenues) |  | 2005                           |       |  | 2004                             |   |  | 2005 |      
|General and administrative           |  | $                              | 2,419 |  | 10                               | % |  | $    | 2,195 |  | 7 | % |  | 10 | %
|                                     |  |                                |       |  |                                  |   |  |      |       |  |   |   |  |    |  



General and administrative
(G&A) expenses consist primarily of employee related expenses, legal and accounting fees, and insurance costs.



Page 24



---

##### Table of Contents

For the three months ended December 31, 2005, $411,000 of G&A expense was non-cash stock-based
compensation expense recorded pursuant to the October 1, 2005 prospective adoption of SFAS 123(R). This was 2% of revenue for the three months ended December 31, 2005 and a 19% increase in G&A expense from the three months ended
December 31, 2004. Excluding the impact of stock compensation expense, G&A expense decreased by 9% and this decrease reflected lower legal costs partially offset by a $300,000 litigation settlement charge and higher professional service
fees related to compliance with Section 404 of the Sarbanes-Oxley Act in the first quarter of fiscal year 2005.



AMORTIZATION OF INTANGIBLE ASSETS



Amortization of Other Intangible Assets included in operating expenses was zero for the three months ended December 31, 2005 compared to $86,000 for the three months
ended December 31, 2004. The corresponding intangible asset was fully amortized at September 30, 2005.



Page 25



---

##### Table of Contents

Risk Factors



The risk factors discussed below should be considered carefully in evaluating our business because these factors may have a significant impact on our business, operating
results and financial condition. As a result of these risk factors and other risks discussed elsewhere in this Form 10-Q, and the risks discussed in our other filings with the United States Securities and Exchange Commission (SEC), our
actual results could differ materially from those projected in any forward-looking statements. You should carefully consider all these risks and other information in this report before investing in Netopia. The fact that certain risks are endemic to
our industry does not lessen the significance of the risk.



We have a
history of losses and negative cash flow. We may incur losses and negative cash flow in the future, which could significantly harm our business.



During the three months ended December 31, 2005 and 2004, we incurred net losses of $2.5 million and $1.6 million, respectively. In each of the past three fiscal
years ended September 30, we used approximately $1.8 million, $5.2 million and $5.4 million, respectively, of cash for operating activities. Our cash and cash equivalents totaled $22.5 million at December 31, 2005. We may not be able to
reach, sustain or increase profitability or generate cash on a quarterly or annual basis, which could significantly harm our business.



We may find it difficult to raise needed capital in the future, which could delay or prevent introduction of new products or services, require us to reduce our
business operations or otherwise significantly harm our business.



We must
continue to enhance and expand our product and service offerings in order to maintain our competitive position and to increase our market share. As a result, and due to any future net losses and use of cash, the continuing operations of our business
may require capital infusions. Whether or when we can achieve cash flow levels sufficient to support our operations cannot be accurately predicted. Unless such cash flow levels are achieved, we may require additional borrowings or the sale of debt
or equity securities, sale of non-strategic assets, or some combination thereof, to provide funding for our operations. We believe we have cash, cash equivalents and borrowing capacity adequate to meet our anticipated capital needs for the next
twelve months. However, if we are unable to obtain additional funds to finance our operations when needed, our financial condition and operating results would be materially and adversely affected and we would not be able to operate our business.



If we are unable to resolve pending the government investigations, the
private securities action, the derivative actions and other litigation related to and arising out of the restatements of our consolidated financial statements for prior periods in a timely and economic manner, our business could be significantly
harmed.



We currently are named as a defendant in a consolidated private
securities action brought as a purported class action. In addition, there are purported derivative actions pending in state and federal court in California. We also are the subject of a formal order of investigation by the SEC to determine whether
the federal securities laws have been violated. We also have learned that the United States Attorney for the Northern District of California has opened an investigation following a referral by the SEC. We do not know the scope or focus of the
investigation by the United States Attorneys office. Responding to the formal order of investigation of the SEC has required significant attention and resources of management. Although we have announced a proposed settlement with the SEC, this
settlement is subject to final approval by the SEC. In addition, even though we have announced proposed settlements with the SEC and us and Alan B. Lefkof, our President and Chief Executive Officer, the investigation by the SEC is ongoing, and may
continue to require significant attention and resources. If we and/or Mr. Lefkof are unable to complete the proposed settlements and the SEC elects to pursue an enforcement action against us and/or Mr. Lefkof, the defense could be costly
and require additional management resources. If we were unsuccessful in defending against this or other investigations or proceedings, we could face



Page 26



---

##### Table of Contents

civil or criminal penalties that would seriously harm our business and results of operations. Defending against the government investigations, the private
securities class action, the derivative actions and other litigation matters related to the restatements also will likely require significant attention and resources of management and, regardless of the outcome, result in significant legal expense.
If our defenses ultimately are unsuccessful, or if we are unable to achieve a favorable settlement, we could be liable for large damage awards that could seriously harm our business and results of operations. While we have provided notice of the
government investigations and the other litigation matters to our directors and officers liability insurance carriers, the insurance carriers have raised certain coverage issues and have not reimbursed us for all legal expenses incurred, and may not
agree that they are responsible to pay any damages that ultimately could be awarded to the plaintiffs. Furthermore, we have only a limited amount of insurance, and even if our insurers agree to make payments under the policies, the legal expenses
and damage awards or settlements may be greater than the amount of insurance, and we would in all cases be liable for any amounts in excess of our insurance policy limits.



Substantial sales of our broadband equipment will not occur unless telecommunications carriers and service providers continue to expand
their deployments of DSL and other broadband services, and without continued expansion our revenues may decline, which could significantly harm our business.



The success of our broadband equipment depends upon the extent to which telecommunications carriers and service providers continue to expand
their deployments of DSL and other broadband services. Factors that have impacted such deployments include:



| |  |  | Lengthy approval processes followed by carriers and service providers, including laboratory tests, technical trials, marketing trials, initial commercial deployment and full
commercial deployment;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Improved business opportunities provided by deployment of broadband services by our ILEC and other customers;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | Lack of compatibility of DSL equipment that is supplied by different manufacturers;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Rapidly changing industry standards for DSL and other broadband technologies; and
| | - |  | ---------------------------------------------------------------------------------



| |  |  | Government regulations.
| | - |  | -----------------------



We offer to carriers and service providers the opportunity to bundle basic DSL connectivity with value-added features that enable the provider to bundle differentiated features and services that we believe can justify
higher recurring revenues from end users. These features and services include dial backup, VPNs, remote management and configuration using our NBBS software platform, a parental controls service, and hosting of eSites and eStores. We can offer no
assurance that our strategy of enabling bundled service offerings will be widely accepted. If telecommunications carriers and service providers do not continue to expand their deployments of DSL and other broadband services, our revenues could
decline and our business could be significantly harmed.



We expect our
revenues to be increasingly dependent on our ability to sell our broadband equipment to Incumbent Local Exchange Carriers (ILECs), and we may incur losses if we cannot successfully market and sell our products through ILEC channels.



ILECs have been aggressively marketing DSL services principally focusing on residential
services. We have committed resources to expand our sales in the ILEC channel both domestically and internationally. There continue to be barriers associated with such sales including, but not limited to, lengthy product evaluation cycles, the
difficulty in dislodging competitors whose products are currently being utilized, long-term product deployment cycles



Page 27



---

##### Table of Contents

and intense price competition. ILECs currently obtain equipment from our competitors, which include 2Wire, Inc., Westell Technologies, Inc., Siemens AG
(through its Siemens Subscriber Networks, Inc. subsidiary, formerly known as Efficient Networks), Thomson Corporation and ZyXEL Communications Co., which have proven to be strong competitors. All of these competitors are larger than us and may have
greater financial resources. There is no guarantee we will be successful in expanding our presence in the ILEC market. If we fail to further penetrate the ILEC market for our products and services, our business may be materially and adversely
affected.



We expect our revenues to be increasingly dependent on our
ability to develop and sell our broadband equipment into the residential broadband gateway market.



Prior to our acquisition of Cayman in October 2001, we developed, marketed and sold broadband equipment products primarily to CLECs and ISPs serving the small business market for DSL Internet connectivity. With our
current products and technology, we now are competing for sales of broadband equipment to ILECs serving the residential market. There are numerous risks associated with the residential broadband gateway market including, but not limited to:



| |  |  | The ability to design and develop products that meet the needs of the residential market;
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | The ability to market these products successfully to ILECs and to dislodge competitors that are currently supplying residential-class broadband gateways; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Intense price pressure.
| | - |  | -----------------------



If we are unable to increase our sales into the residential broadband gateway market, our business will be materially and adversely affected.



The loss of, or decline in, purchases by one or more of our key customers would result in a significant decline in our revenues and harm
our business.



We rely on a small number of customers for a large portion
of our revenues. For the three months ended December 31, 2005 and 2004, there were four and two customers, respectively, that each individually represented at least 10% of our revenues and in the aggregate, accounted for 60% and 38%,
respectively, of our total revenues. Our revenues will decline and our business may be significantly harmed if one or more of our significant customers stop buying our products, or reduce or delay purchases of our products.



Substantial portions of our revenues are derived from sales to international customers,
and currency fluctuations can adversely impact our operations.



A
substantial portion of our revenues is derived from sales to international customers, mainly in Europe. For the three months ended December 31, 2005 and 2004, our international sales represented 38% and 34%, respectively, of our total revenues.
We expect sales to international customers to continue to comprise a significant portion of our revenues. Sales of broadband equipment products to certain of our European customers are denominated in Euros. For our international sales that continue
to be denominated in United States dollars, fluctuations in currency exchange rates could cause our products and services to become relatively more expensive to our foreign customers, which could result in decreased sales of our products and
services. In addition, changes in the value of the Euro relative to the United States dollar could adversely affect our operating results to the extent we do not adequately hedge sales denominated in Euros.



Additional risks associated with international operations could adversely affect our sales
and operating results.



Our international operations, which principally
are in Europe, are subject to a number of difficulties and special costs, including, but not limited to:



| |  |  | Costs of customizing products for foreign countries;
| | - |  | ----------------------------------------------------



Page 28



---

##### Table of Contents

| |  |  | Laws and business practices favoring local competitors;
| | - |  | -------------------------------------------------------



| |  |  | Compliance with multiple, conflicting and changing governmental laws and regulations;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | Greater difficulty in collecting accounts receivable;
| | - |  | -----------------------------------------------------



| |  |  | Import and export restrictions and tariffs;
| | - |  | -------------------------------------------



| |  |  | Difficulties staffing and managing foreign operations; and
| | - |  | ----------------------------------------------------------



| |  |  | Multiple conflicting tax laws and regulations.
| | - |  | ----------------------------------------------



In addition, if we establish more significant operations overseas, we may incur additional costs that would be difficult to reduce quickly because of employee-related
laws and practices in those countries.



Because the markets for our products
and services are intensely competitive and some of our competitors are larger, better established and have more cash resources, we may not be able to compete successfully against current and future competitors.



We sell products and services in markets that are highly competitive. We expect competition
to intensify as current competitors expand their product and service offerings and new competitors enter the market. Increased competition is likely to result in price reductions, reduced gross margins and could cause loss of market share, any one
of which could seriously harm our business. Competitors vary in size, scope and breadth of the products and services offered.



In the market for broadband equipment, we primarily compete with 2Wire, Inc., Westell Technologies, Inc., Siemens AG (through its Siemens Subscriber Networks, Inc.
subsidiary, formerly known as Efficient Networks), Thomson Corporation and ZyXEL Communications Co. In the market for our broadband software and services products, we primarily compete with Motive, Inc., 2Wire, Inc., Altiris, Inc., Computer
Associates International, Inc., CrossTec Corporation, Expertcity, Inc., LANDesk Software, Inc., Microsoft Corporation and Symantec Corporation.



Many of our current and potential competitors in all product areas have longer operating histories, significantly greater financial, technical, marketing and other
resources, significantly greater name recognition and a larger base of customers than ours. In addition, many of our competitors have well-established relationships with our current and potential customers and have extensive knowledge of these
industries. In the past, we have lost potential customers to competitors in all product areas for various reasons, including lower prices and other incentives not matched by us. In addition, current and potential competitors have established or may
establish cooperative relationships among themselves or with third parties to increase the ability of their products and services to address customer needs. Accordingly, new competitors or alliances among competitors may emerge and rapidly acquire
significant market share. We also expect that competition will increase as a result of industry consolidation.



Our quarterly operating results are likely to fluctuate because of many factors and may cause our stock price to fluctuate.



Our revenues and operating results have varied in the past and are likely to vary in the future from quarter to quarter. For example, during
the past eight quarters ended December 31, 2005, our revenues have ranged from $21.8 million to $29.3 million, and our net loss has ranged from $1.6 million to $6.1 million. As a result, we believe that period-to-period comparisons of our
operating results are not necessarily meaningful. Investors should not rely on the results of any one quarter or series of quarters as an indication of our future performance.



Page 29



---

##### Table of Contents

In certain quarters in the past, our operating results were below the expectations of some securities analysts. It is
likely that in some future quarter, quarters or year, our operating results again will be below the expectations of securities analysts or investors. When our operating results are below such expectations, the market price of our common stock may
decline significantly. In addition to the uncertainties and risks described elsewhere under this Risk Factors heading, variations in our operating results will likely be caused by factors related to the operation of our business,
including, but not limited to:



| |  |  | Variations in the timing and size of orders for our broadband equipment products;
| | - |  | ---------------------------------------------------------------------------------



| |  |  | Increased price competition for our broadband equipment products;
| | - |  | -----------------------------------------------------------------



| |  |  | Our ability to license, and the timing of licenses, of our broadband software and services;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | The mix of products and services and the gross margins associated with such products and services, including the impact of our increased sales of lower margin broadband equipment as
a percentage of our total revenues and increased sales of lower margin residential-class ADSL products within our family of broadband equipment;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The price and availability of components for our broadband equipment;
| | - |  | ---------------------------------------------------------------------



| |  |  | Foreign currency fluctuations; and
| | - |  | ----------------------------------



| |  |  | The timing and size of expenses, including operating expenses and expenses of developing new products and product enhancements.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



Other technologies for the broadband gateway market compete with DSL services.



DSL services compete with a variety of different broadband services,
including cable, satellite and other wireless technologies. Many of these technologies compete effectively with DSL services. If any technology competing with DSL technology is more reliable, faster, less expensive, reaches more customers or has
other advantages over DSL technology, then the demand for our DSL products and services and our revenues and gross margins will decrease. We cannot guarantee that we will be able to develop and introduce products for these competing technologies.



We purchase the semiconductor chips for our broadband equipment from a
limited number of suppliers, and the inability to obtain in a timely manner a sufficient quantity of chips at an economic price would adversely affect our business.



All of our broadband equipment products rely on special semiconductor chips that we purchase from fewer than five suppliers. We do not have
volume purchase contracts with any of our suppliers and they could cease selling to us at any time. In addition, our suppliers change their selling prices frequently in response to market trends, which may include increased demand industry-wide.
Because we generally have been unable to pass component price increases along to our customers, our gross margins and operating results have been harmed as a result of component price increases. If we are unable to obtain a sufficient quantity of
these semiconductor chips in a timely manner for any reason, sales of our broadband equipment products could be delayed or halted. Further, we could also be forced to redesign our broadband equipment products and qualify new suppliers of
semiconductor chip sets. The resulting stoppage or delay in selling our products and the expense of redesigning our products would adversely affect our business.



If we were unable to obtain components and manufacturing services for our broadband equipment from independent contractors and
specialized suppliers, our business would be harmed.



We do not
manufacture any of the components used in our products and perform only limited assembly on some products. All of our broadband equipment relies on components that are



Page 30



---

##### Table of Contents

supplied by independent contractors and specialized suppliers. Furthermore, substantially all of our broadband equipment includes printed circuit boards that
are manufactured by fewer than five contract manufacturers that assemble and package our products. We do not have guaranteed supply arrangements with these third parties and they could cease selling components to us at any time. Moreover, the
ability of independent contractors and specialized suppliers to provide us with sufficient components for our broadband equipment also depends on our ability to accurately forecast our future requirements. If we are unable to obtain a sufficient
quantity of components from independent contractors or specialized suppliers in a timely manner for any reason, sales of our broadband equipment could be delayed or halted. Similarly, if supplies of circuit boards or products from our contract
manufacturers are interrupted for any reason, we will incur significant losses until we arrange for alternative sources. In addition, we may be required to pay premiums for components purchased from other vendors should our regular independent
contractors and specialized suppliers be unable to timely provide us with sufficient quantity of components. To the extent we pay any premiums, our gross margins and operating results would be harmed. Further, we could also be forced to redesign our
broadband equipment and qualify new suppliers of components. The resulting stoppage or delay in selling our products and the expense of redesigning our broadband equipment would seriously harm our reputation and business.



Failure to develop, introduce and market new and enhanced products and services in a
timely manner could harm our competitive position and operating results.



We compete in markets characterized by continuing technological advancement, changes in customer requirements and evolving industry standards. To compete successfully, we must design, develop, manufacture and sell new or enhanced products
and services that provide increasingly higher levels of performance, reliability, compatibility, and cost savings for our customers. We will need to continue to integrate our DSL modem and router technology with the architectures of leading central
office equipment providers in order to enhance the reliability, ease-of-use and management functions of our broadband equipment.



Our Netopia Broadband Server (NBBS) software platform enables network operations centers of broadband service providers the ability to remotely manage, support, and
troubleshoot installed broadband gateways, thereby providing the potential for reducing support costs. We believe that NBBS can assist us in differentiating our products and services from those of our competitors. However, NBBS is a relatively new
product that has required and is expected to continue to require significant investment of development resources and to date has not generated significant revenues, and we cannot provide any assurance that NBBS will be widely adopted by the
customers to whom we are marketing it. In addition, we cannot provide any assurance that when and if deployed in mass scale, NBBS will perform as expected or that it has no hidden bugs or defects.



We may not be able to develop, introduce, enhance or market successfully these or other
products and services necessary to our future success. In addition, any delay in developing, introducing or marketing these or other products would seriously harm our business. Many of our broadband equipment products and services are relatively
new. You should consider our prospects in light of the difficulties we may encounter because these products are at an early stage of development in a rapidly evolving and intensely competitive market. For example, we may not correctly anticipate
market requirements, or introduce rapidly new products that meet such requirements for performance, price, features and compatibility with other broadband equipment. Failure to continue to develop and market competitive products would harm our
competitive position and operating results.



We may experience declining
gross margins due to price competition and an increase in sales of lower margin broadband equipment as a percentage of our total revenues.



We expect that sales of our broadband equipment may account for a larger percentage of our total revenues in future periods. Because our broadband equipment products are
sold at lower gross margins than our broadband software and services products, and sales volumes of our lower margin residential-class DSL products are increasing, our overall gross margin rate will



Page 31



---

##### Table of Contents

likely decrease. Further, we expect that the market for broadband equipment will remain highly competitive and as a result, we will continue to lower the
prices we charge for our broadband equipment. If the average selling price of our broadband equipment continues to decline faster than our ability to realize lower manufacturing and product costs, our gross margins related to such products, as well
as our overall gross margins, are likely to decline.



We may incur greater
losses if we cannot successfully sell our broadband software and services products. We derive a substantial portion of the recurring revenues from our broadband software and services products from a small number of large customers.



We anticipate that the market for Timbuktu may continue to decline or grow more slowly
than the market for our other broadband software products and services. We also have not generated significant revenue to date from the NBBS software platform in which we have made and expect to continue to make a significant investment of
development resources. We derive the majority of the recurring revenues from our broadband software and services products from fewer than five customers. If licensees of our eSite and eStore software do not successfully promote web sites and stores
to their customers, our recurring revenues may decrease. If these licensees were to choose a competitive platform, our recurring revenues would decline and adversely impact our results.



If hosting services for our broadband software and services perform poorly, our revenue may decline and we could be sued.



We depend on our servers, networking hardware and software infrastructure, and
third-party service and maintenance of these items to provide reliable, high-performance hosting for NBBS, eSite and eStore customers and subscribers to our parental controls service. In addition, our servers are located at third-party facilities.
Failure or poor performance by third parties with which we contract for maintenance services could also lead to interruption or deterioration of our NBBS, parental controls, eSite and eStore hosting services. Additionally, a slowdown or failure of
our systems for any reason could also lead to interruption or deterioration of our NBBS, parental controls, eSite and eStore hosting services. In such a circumstance, our hosting and subscription revenues may decline. In addition, if our NBBS,
parental controls, eSite and eStore hosting services are interrupted, perform poorly, or are unreliable, we are at risk of litigation from our customers, the outcome of which could harm our business.



Failure to attract or retain key personnel could harm our business.



Our future performance depends on the continued service of our senior management, product
development and sales personnel. The loss of the services of one or more of our key personnel could seriously harm our business. Competition for qualified personnel in our industry and geographic location is intense. Although we believe our
personnel turnover rate is consistent with industry norms, our future success depends on our continuing ability to attract, hire, train and retain highly skilled managerial, technical, sales, marketing and customer support personnel. In addition,
new hires frequently require extensive training before they achieve desired levels of productivity.



Our intellectual property may not be adequately protected, and our products may infringe upon the intellectual property rights of third parties, which may adversely impact our competitive position and require us to
engage in costly litigation.



We depend on our ability to develop and
maintain the proprietary aspects of our technology. To protect our proprietary technology, we rely primarily on a combination of contractual provisions, confidentiality procedures, trade secrets, and patent, copyright and trademark law. We presently
have one United States patent issued that relates to our remote control technology incorporated in most of our software products. The term of this patent is through August 2010. We also have filed patent applications relating to the design of our
Wi-Fi gateways. Despite our efforts to protect our proprietary rights, unauthorized parties may attempt to copy aspects of our products or obtain and use information that we regard as proprietary. Policing unauthorized use of our products is



Page 32



---

##### Table of Contents

difficult, and there is no guarantee that the safeguards that we employ will protect our intellectual property and other valuable competitive information.



There has been a substantial amount of litigation in the software and Internet
industries regarding intellectual property rights. Although we have not been party to any such litigation, in the future third parties may claim that our current or potential future products infringe their intellectual property. The evaluation and
defense of any such claims, with or without merit, could be time-consuming and expensive. Furthermore, such claims could cause product shipment delays or require us to enter into royalty or licensing agreements on financially unattractive terms,
which could seriously harm our business.



If we are unable to license
necessary software, firmware and hardware designs from third parties, our business could be harmed.



We rely upon certain software, firmware and hardware designs that we license from third parties, including firmware that is integrated with our internally developed firmware and used in our products. We cannot be
certain that these third-party licenses will continue to be available to us on commercially reasonable terms. The loss of, or inability to maintain, such licenses could result in product shipment delays until equivalent firmware is developed or
licensed, and integrated into our products, which would seriously harm our business.



Our products are complex and may contain undetected or unresolved defects.



Our products are complex and may contain undetected or unresolved defects when first introduced or as new versions are released. Although we historically have not experienced material problems with product defects, if
our products do contain undetected or unresolved defects, we may lose market share, experience delays in or losses of market acceptance or be required to issue a product recall. Similarly, although we have not experienced material warranty claims,
if warranty claims exceed our reserves for such claims, our business would be seriously harmed. In addition, we would be at risk of product liability litigation because of defects in our products. Although we attempt to limit our liability to end
users through disclaimers of special, consequential and indirect damages and similar provisions, we cannot assure you that such limitations of liability will be legally enforceable.



Our industry may become subject to changes in regulations, which could harm our business.



Our industry and industries on which our business depends may be affected by changes in
regulations. For example, we depend on telecommunications service providers for sales of our broadband equipment, and companies in the telecommunications industry must comply with numerous regulations. If our industry or industries on which we
depend become subject to regulatory changes that increase the cost of doing business or doing business with us, our revenues could decline and our business could be harmed. For example, if a regulatory agency imposed restrictions on DSL service that
were not also imposed on other forms of high-speed Internet access, our business could be harmed.



Business interruptions that prevent our ability to deliver products and services to our customers could adversely affect our business.



Our operations are vulnerable to interruption by fire, earthquake, power loss, telecommunications failure, terrorist attacks, labor disputes
by transportation providers, and other events beyond our control. In particular, our headquarters are located near earthquake fault lines in the San Francisco Bay area and may be susceptible to the risk of earthquakes. If there is an earthquake in
the region, our business could be seriously harmed. We do not have a detailed disaster recovery plan. In addition, our business interruption insurance may not be sufficient to compensate us fully for losses that may occur and any losses or damages
incurred by us in the event we are unable to deliver products and services to our customers could have a material adverse effect on our business.



Page 33



---

##### Table of Contents

Our stock price may be volatile, which may result in substantial losses for our stockholders.



The market price of our common stock may fluctuate significantly in response to many
factors, some of which are beyond our control, including the following:



| |  |  | Our ability to meet the listing standards and to obtain a relisting of our common stock on The Nasdaq Stock Market or a listing on The Nasdaq SmallCap Market;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Variations in our quarterly operating results, including shortfalls in revenues or earnings from securities analysts expectations;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in securities analysts estimates of our financial performance;
| | - |  | -----------------------------------------------------------------------



| |  |  | Changes in market valuations and volatility generally of securities of other companies in our industry;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Announcements by us or our competitors of technological innovations, new products or enhancements, significant contracts, acquisitions, strategic partnerships, joint ventures or
capital commitments; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | General conditions in the broadband communications industry.
| | - |  | ------------------------------------------------------------



In recent years the stock market in general, and the market for shares of high technology stocks in particular, have experienced extreme price fluctuations, which often
have been unrelated to the operating performance of affected companies. There can be no assurance that the market price of our common stock will not experience significant fluctuations in the future as it has in the past, including fluctuations that
are unrelated to our performance. Securities class action litigation has often been brought against a company following periods of volatility in market price of its securities. We currently are and may in the future be the target of securities
litigation. Securities litigation has resulted and is expected to continue to result in substantial costs and diversion of managements attention and resources, which could seriously harm our business.



A third party may have difficulty acquiring us, even if doing so would be beneficial to
our stockholders.



Provisions of our Amended and Restated Certificate of
Incorporation, our Bylaws and Delaware law could make it difficult for a third party to acquire us, even if doing so would be beneficial to our stockholders.



Changes in the accounting treatment of stock options will adversely affect our results of operations.



In December 2004, the FASB issued SFAS 123R, which is a revision of SFAS 123. SFAS 123R
requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair values and does not permit pro forma disclosure as an alternative to financial statement
recognition. The adoption of the SFAS 123R fair value method effective as of October 1, 2005 will have a significant adverse impact on our results of operations because the stock-based compensation expense is charged directly against our
reported earnings. See Note 1 and 6 to the Consolidated Condensed Financial Statements included in this Form 10-Q for further details.



Page 34



---

##### Table of Contents

PART I  FINANCIAL INFORMATION



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------



Interest Rate Risks



Our potential market interest rate risk for borrowings relates primarily to the rate charged by Silicon Valley Bank under our credit facility, from which we had no borrowings at December 31, 2005. The credit
facility bears interest at a rate equal to the prime rate (the rate announced by Silicon Valley Bank as its prime rate). To the extent interest rates increase and we make borrowings under the credit facility, we would incur increased
interest expense.



Foreign Currency Risks



Our exposure to foreign exchange risk relates primarily to sales and corresponding
receivables made to international customers whose transactions are denominated in Euros. We are subject to risks related to fluctuations in foreign exchange rates. To minimize the effects of potential short-term fluctuations on our operating result
stemming from our exposure to foreign currency exchange fluctuations, we enter into foreign exchange forward contracts. These contracts guarantee a predetermined exchange rate at the time the contract is purchased. Our currency exchange contracts
typically have maturities of less than three months. See Note 5 to the Consolidated Condensed Financial Statements included in this Form 10-Q for further details.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------



Evaluation of disclosure controls and procedures. Based on our managements evaluation (with the participation of our principal executive officer and
principal accounting officer), as of the end of the period covered by this report, our principal executive officer and principal accounting officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and
15d-15(e) under the Securities Exchange Act of 1934, as amended, (the Exchange Act)) are effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms.



Changes in internal control over financial reporting. There was no change in our internal control over financial reporting during our first quarter of fiscal year
2006 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



PART II  OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------



We were named as a defendant in an action in the United States Bankruptcy Court for the Northern District of California entitled E. Lynn Schoenmann, trustee of NorthPoint Communications, Inc. v. Netopia. In
this action, the trustee of the bankruptcy estate of NorthPoint Communications, Inc. (NorthPoint) sought to recover approximately $1.2 million that NorthPoint paid to us within the 90-day preference period before NorthPoint filed for
bankruptcy in January 2001. In January 2006, we agreed to settle this action by making a payment to the plaintiff in the amount $300,000 in consideration of a release of all claims. The settlement was recorded as an expense in the three months ended
December 31, 2005.



On December 3, 2004, the United States District
Court for the Northern District of California issued an order consolidating previously filed purported class action cases under the name In re Netopia, Inc. Securities Litigation, and appointing lead plaintiffs and plaintiffs counsel.
On June 29, 2005, the lead plaintiffs filed their consolidated amended complaint. The consolidated amended complaint alleges violations of Sections 10(b) and 20(a) of the Securities Exchange Act of 1934, as amended (the Exchange
Act). The consolidated amended complaint alleges that during the purported class period, November 6, 2003 through August 16, 2004, we made false



Page 35



---

##### Table of Contents

and misleading statements or failed to disclose material facts, and that the market price of our common stock was artificially inflated as a result of such
alleged conduct. We believe that we have strong defenses to the claims asserted in the consolidated amended complaint. We intend to defend the case vigorously. We currently cannot estimate the extent of the potential damages in this dispute.



In August 2004, the first of four purported derivative actions, Freeport
Partners, LLC, Derivatively on Behalf of Nominal Defendant Netopia, Inc., v. Alan B. Lefkof, William D. Baker, Reese M. Jones, Harold S. Wills, Robert Lee and Netopia, Inc., was filed in the United States District Court for the Northern District of
California. Two purported derivative actions are pending in the United States District Court for the Northern District of California, and two related purported derivative actions are pending in the Superior Court of California for the County of
Alameda. These actions make claims against our officers and directors arising out of the alleged misstatements described above in connection with the purported class action described above. In November 2004, the derivative plaintiffs agreed to
coordinate the four derivative actions. The parties have agreed to a stay of the federal derivative actions, which was ordered by the court in January 2005. The state actions have been consolidated under the name In re Netopia, Inc. Derivative
Litigation. The plaintiffs have not filed their consolidated amended complaint. We believe that we have strong defenses to the claims asserted in the complaints as initially filed. We intend to defend the cases vigorously. We currently cannot
estimate the extent of the potential damages in this dispute.



On
October 29, 2004, we were advised by the United States Securities and Exchange Commission (SEC) that an informal inquiry previously commenced by the SEC had become the subject of a formal order of investigation. This investigation
is to determine whether the federal securities laws have been violated. We cooperated fully with the informal inquiry, and we have been cooperating fully with the formal investigation.



On July 22, 2005, we announced that following discussions with the SEC staff, we had made a settlement offer to the SEC to resolve the
investigation into our disclosures and accounting practices, primarily related to our restatement of financial statements for the fiscal years ended September 30, 2003 and 2002. Without admitting or denying any wrongdoing, we offered to consent
to the entry of an order with respect to violations of Sections 13(a) and 13(b)(2)(A)-(B) of the Exchange Act, and Rules 12b-20, 13a-1, 13a-11 and 13a-13 promulgated thereunder. The SEC staff has agreed to recommend that the SEC approve the
offer of settlement. The proposed settlement is subject to completion of mutually agreeable settlement language and final approval by the SEC.



On July 22, 2005, we also announced that we had learned that the SEC staff has agreed to recommend that the SEC approve an offer of settlement with Alan B. Lefkof,
our President and Chief Executive Officer. Mr. Lefkof, without admitting or denying any wrongdoing, offered to consent to the entry of an order with respect to violations of Sections 17(a)(2)-(3) of the Securities Act of 1933, as amended,
and Rule 13b2-1 promulgated under the Exchange Act, and aiding and abetting our violations of Sections 13(a) and 13(b)(2)(A)-(B) of the Exchange Act, and Rules 12b-20 and 13a-11 promulgated thereunder, in connection with a Report on Form 8-K
and exhibit furnished to the SEC on July 6, 2004. The proposed settlement with Mr. Lefkof contemplates a monetary payment. The proposed settlement is subject to completion of mutually agreeable settlement language and final approval by the
SEC.



Responding to the formal order of investigation of the SEC has required
significant attention and resources of management. Our proposed settlement described above is subject to final approval by the SEC. In addition, even though we have announced the proposed settlement with the SEC, the investigation by the SEC is
ongoing, and may continue to require significant attention and resources. If either we and/or Mr. Lefkof are unable to complete the proposed settlements and the SEC elects to pursue an enforcement action against us and/or Mr. Lefkof, the
defense could be costly and require additional management resources. If we were unsuccessful in defending against this or other investigations or proceedings, we could face civil or criminal penalties that would seriously harm our business and
results of operations.



Page 36



---

##### Table of Contents

In April 2005, we learned that the United States Attorney for the Northern District of California has opened an
investigation following a referral by the SEC. We do not know the scope or focus of the investigation.



In January 2005, we were notified by the Occupational Health and Safety Administration (OSHA) that we were named in an administrative complaint filed by two former employees alleging violations of
Section 806 of the Corporate and Criminal Fraud Accountability Act of 2002, 18 U.S.C. § 1514A, also known as the Sarbanes-Oxley Act. The former employees alleged that we terminated them in retaliation for their participation in the
internal accounting review conducted by the audit committee in 2004. On May 11, 2005, following its investigation, OSHA advised us that the complaint was determined to have no merit. On August 31, 2005, the two former employees refiled
these claims in the United States District Court for the Northern District of Texas in an action entitled Frankl v. Netopia et al. The complaint names the Company and certain current and former officers and directors as defendants. The
plaintiffs will be filing a motion to stay this action. We believe that our defenses to this action are strong and intend to defend it vigorously. We currently cannot estimate the extent of the potential damages in this dispute.



We were named as a defendant in an action in the United States Bankruptcy Court for the
Northern District of California entitled E. Lynn Schoenmann, trustee of NorthPoint Communications, Inc. v. Netopia. In this action, the trustee of the bankruptcy estate of NorthPoint Communications, Inc. (NorthPoint) was seeking
to recover approximately $1.2 million that NorthPoint paid to us within the 90-day preference period before NorthPoint filed for bankruptcy in January 2001. In January, 2006, this action was settled for $300,000. The settlement was recorded as an
expense in the three months ended December 31, 2005.



Defending against
the government investigations, the private securities class action, the derivative actions and other litigation matters described above will likely require significant attention and resources of management and, regardless of the outcome, result in
significant legal expense. If our defenses ultimately are unsuccessful, or if we are unable to achieve a favorable settlement, we could be liable for large damage awards that could seriously harm our business and results of operation. While we have
provided notice of the government investigations and the litigation matters described above to our directors and officers liability insurance carriers, the insurance carriers have raised certain coverage issues and to date have not reimbursed us for
all legal expenses incurred, and may not agree that they are responsible to pay any damages that ultimately could be awarded to the plaintiffs. Furthermore, we have only a limited amount of insurance, and even if our insurers agree to make payments
under the policies, the legal expenses and damage awards or settlements may be greater than the amount of insurance, and we would in all cases be liable for any amounts in excess of our insurance policy limits.



Page 37



---

##### Table of Contents

|ITEM 6. | EXHIBITS AND REPORTS ON FORM 8-K
|------- | --------------------------------



|(a) | Exhibits
|--- | --------



|              |  |                                                                                                   
|------------- |  | --------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                       
|              | 
|31.1          |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|31.2          |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|              | 
|32.1          |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|              | 
|32.2          |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



|(b) | We filed the following Current Reports on Form 8-K during the three months ended December 31, 2005:
|--- | ---------------------------------------------------------------------------------------------------



| |  |  | On October 5, 2005, we filed a Current Report on Form 8-K, reporting Items 2.02 and 9.01, reporting our preliminary revenue results for the fourth fiscal quarter ended
September 30, 2005, as well as certain other information.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On November 10, 2005, we filed a Current Report on Form 8-K, reporting Item 8.01, reporting that our common stock has been listed for quotation on the OTC Bulletin Board
(OTCBB) System, as well as certain other information.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On November 10, 2005, we filed a Current Report on Form 8-K, reporting Items 2.02 and 9.01, reporting our financial results for the fourth fiscal quarter and fiscal year ended
September 30, 2005, as well as certain other information.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On November 15, 2005, we filed a Current Report on Form 8-K, reporting Items 1.01, 5.02 and 9.01, reporting that J. Francois Crepin had been elected as a member of the Board of
Directors and that we had entered into an Indemnification Agreement with J. Francois Crepin, as well as certain other information.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On November 23, 2005, we filed a Current Report on Form 8-K, reporting Item 5.02, reporting that David F. Marquardt had notified us that he would not stand for re-election
as a member of the Board of Directors at the next annual meeting of shareholders.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On December 12, 2005, we filed a Current Report on Form 8-K, reporting Items 1.01 and 9.01, reporting that we entered into an Employment Agreement on December 9, 2005 with
Alan B. Lefkof, our President and Chief Executive Officer, as well as certain other information.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 38



---

##### Table of Contents

SIGNATURES



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



|                      |  |  |  |                            |  |     |  |                                                                                                          
|--------------------- |  |  |  | -------------------------- |  | --- |  | ---------------------------------------------------------------------------------------------------------
|Date:February 9, 2006 |  |  |  | NETOPIA, INC. (Registrant)
|                      |  |  |  |                           
|                      |  |  |  |                            |  | By: |  | /s/ Alan B. Lefkof                                                                                       
|                      |  |  |  |                            |  |     |  | Alan B. Lefkof President and Chief Executive
Officer                                                     
|                      |  |  |  |                           
|                      |  |  |  |                            |  | By: |  | /s/ Charles Constanti                                                                                    
|                      |  |  |  |                            |  |     |  | Charles Constanti Vice President and Chief Financial
Officer (Principal Financial and Accounting Officer)



Page 39