================================================================================

                                  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 MARCH 31, 2004

                                       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 000-29053

                               YDI WIRELESS, INC.
             (Exact name of registrant as specified in its charter)

            DELAWARE                                     04-2751645
  (State or other jurisdiction              (I.R.S. Employer Identification No.)
of incorporation or organization)

                                8000 LEE HIGHWAY
                             FALLS CHURCH, VA 22042
                    (Address of principal executive offices)

                                 (703) 205-0600
              (Registrant's telephone number, including area code)

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

      Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes |_| No |X|

      As of April 30, 2004, there were 14,278,402 shares of the registrant's
common stock outstanding.

================================================================================

<PAGE>

                               YDI WIRELESS, INC.
                                      INDEX

<TABLE>
<CAPTION>
                                                                                                      PAGE NO.
                                                                                                     ----------
<S>                                                                                                      <C>
PART I.       FINANCIAL INFORMATION

    Item 1.   Financial Statements ................................................................       3

                  Consolidated Balance Sheets as of March 31, 2004 (unaudited) and December
                     31, 2003 .....................................................................       4

                  Consolidated Statements of Operations for the three months ended March 31,
                     2004 and 2003 (unaudited) ....................................................       5

                  Consolidated Statement of Changes in Stockholders' Equity for the three
                     months ended March 31, 2004 (unaudited) ......................................       6

                  Consolidated Statements of Cash Flows for the three months ended March 31,
                     2004 and 2003 (unaudited) ....................................................       7

                  Notes to Consolidated Financial Statements (unaudited) ..........................       8

    Item 2.   Management's Discussion and Analysis of Financial Condition and Results of
              Operations ..........................................................................      13

    Item 3.   Quantitative and Qualitative Disclosures about Market Risk ..........................      20

    Item 4.   Controls and Procedures .............................................................      20

PART II.      OTHER INFORMATION

    Item 1.   Legal Proceedings ...................................................................      21

    Item 2.   Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity
              Securities ..........................................................................      22

    Item 6.   Exhibits and Reports on Form 8-K ....................................................      22

    SIGNATURE .....................................................................................      22
</TABLE>


                                       2
<PAGE>

                         PART I - FINANCIAL INFORMATION

      This Quarterly Report on Form 10-Q contains forward-looking statements as
defined by federal securities laws. Forward-looking statements are predictions
that relate to future events or our future performance and are subject to known
and unknown risks, uncertainties, assumptions, and other factors that may cause
actual results, outcomes, levels of activity, performance, developments, or
achievements to be materially different from any future results, outcomes,
levels of activity, performance, developments, or achievements expressed,
anticipated, or implied by these forward-looking statements. Forward-looking
statements should be read in light of the cautionary statements and important
factors described in this Form 10-Q, including Part I, Item 2 -- Management's
Discussion and Analysis of Financial Condition and Results of Operations -- Safe
Harbor for Forward-Looking Statements. We undertake no obligation to update or
revise any forward-looking statement to reflect events, circumstances, or new
information after the date of this Form 10-Q or to reflect the occurrence of
unanticipated or any other subsequent events.

Item 1. Financial Statements.


                                       3
<PAGE>

                               YDI WIRELESS, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (In thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                    (unaudited)
                                                                                                     March 31,   December 31,
                                                                                                    -------------------------
                                                                                                       2004          2003
                                                                                                    ----------    -----------
<S>                                                                                                 <C>           <C>
Assets
Current assets:
   Cash and cash equivalents ...................................................................    $    9,817    $    8,990
   Accounts receivable, net ....................................................................         2,855         2,511
   Refundable income taxes .....................................................................           151           226
   Inventory ...................................................................................         3,577         3,134
   Assets held for sale ........................................................................           768           790
   Prepaid expenses ............................................................................           240           162
                                                                                                    ----------    ----------
        Total current assets ...................................................................        17,408        15,813

Property and equipment, net ....................................................................         1,728         1,747

Other Assets:
   Investment securities - available-for-sale ..................................................         1,738         2,627
   Intangible assets, net ......................................................................           433           483
   Deposits ....................................................................................            35            49
                                                                                                    ----------    ----------
        Total other assets .....................................................................         2,206         3,159
                                                                                                    ----------    ----------
        Total assets ...........................................................................    $   21,342    $   20,719
                                                                                                    ==========    ==========

Liabilities and Stockholders' Equity
Current liabilities:
   Accounts payable and accrued expenses .......................................................    $    3,512    $    3,023
   Current maturities of notes payable .........................................................           194           213
                                                                                                    ----------    ----------
        Total current liabilities ..............................................................         3,706         3,236

Notes payable, net of current maturities .......................................................         1,255         1,298
                                                                                                    ----------    ----------
        Total liabilities ......................................................................         4,961         4,534

Commitments and contingencies ..................................................................            --            --

Stockholders' Equity
   Preferred stock, $0.01 par value; authorized 4,500,000, none issued at March 31, 2004 and
     December 31, 2003 .........................................................................            --            --
   Common stock, $0.01 par value, 100,000,000 shares authorized, 14,263,488 and 14,179,882
     issued and outstanding at March 31, 2004 and December 31, 2003, respectively ..............           143           142
   Additional paid-in capital ..................................................................         6,369         6,173
   Retained earnings ...........................................................................         8,926         8,673
   Accumulated other comprehensive income:
     Net unrealized gain on available-for-sale securities ......................................           943         1,197
                                                                                                    ----------    ----------
        Total stockholders' equity .............................................................        16,381        16,185
                                                                                                    ----------    ----------
        Total liabilities and stockholders' equity .............................................    $   21,342    $   20,719
                                                                                                    ==========    ==========
</TABLE>

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


                                       4
<PAGE>

                               YDI WIRELESS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                 (In thousands, except share and per share data)
                                   (unaudited)

                                                 YDI Wireless,    Young Design,
                                                      Inc.             Inc.
                                                 ------------------------------
                                                      For the Three Months
                                                         Ended March 31,
                                                 ------------------------------
                                                      2004             2003
                                                 -------------    -------------

Revenues ....................................    $       6,017    $       6,436

Cost of goods sold ..........................            3,551            4,438
                                                 -------------    -------------
    Gross profit ............................            2,466            1,998

Operating expenses:
    Selling costs ...........................              440              467
    General and administrative ..............            1,727            1,158
    Research and development ................              492              121
                                                 -------------    -------------
        Total operating expenses ............            2,659            1,746
                                                 -------------    -------------
Operating (loss) income .....................             (193)             252

Other income (expenses):
    Interest income .........................               24               --
    Interest expense ........................              (29)             (64)
    Other income ............................              503               --
                                                 -------------    -------------
        Total other income (expenses) .......              498              (64)
                                                 -------------    -------------

Income before income taxes ..................              305              188

    Provision for income taxes ..............                2               82
                                                 -------------    -------------
Net income ..................................    $         303    $         106
                                                 =============    =============
Weighted average shares - basic .............       14,234,405        9,375,000
                                                 =============    =============
    EPS, basic ..............................    $        0.02    $        0.01
                                                 =============    =============
Weighted average shares - diluted ...........       14,793,965        9,375,000
                                                 =============    =============
    EPS, diluted ............................    $        0.02    $        0.01
                                                 =============    =============

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


                                       5
<PAGE>

                               YDI WIRELESS, INC.
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                    FOR THE THREE MONTHS ENDED MARCH 31, 2004
                        (in thousands, except share data)

<TABLE>
<CAPTION>
                                                                                                        Accumulated
                                                      Common Stock          Additional                     Other
                                               -------------------------     Paid-in      Retained     Comprehensive
                                                 Shares        Amount        Capital      Earnings     (Loss) Income      Total
                                               -----------   -----------   -----------   -----------   -------------   -----------
<S>                                             <C>          <C>           <C>           <C>            <C>            <C>
Balances, January 1, 2004 ..................    14,179,882   $       142   $     6,173   $     8,673    $     1,197    $    16,185
Exercise of stock options and warrants .....        83,606             1           196            --             --            197
Distribution to Merry Fields members .......                          --            --           (50)            --            (50)
Comprehensive income
   Net income ..............................                          --            --           303             --            303
   Unrealized (loss) on investments ........                          --            --            --           (254)          (254)
                                               -----------   -----------   -----------   -----------    -----------    -----------
      Total comprehensive income ...........                          --            --           303           (254)            49
                                               -----------   -----------   -----------   -----------    -----------    -----------
Balances, March 31, 2004 (unaudited) .......    14,263,488   $       143   $     6,369   $     8,926    $       943    $    16,381
                                               ===========   ===========   ===========   ===========    ===========    ===========
</TABLE>

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


                                       6
<PAGE>

                               YDI WIRELESS, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      FOR THE THREE MONTHS ENDED MARCH 31,
                                 (in thousands)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                                            YDI Wireless,   Young Design,
                                                                                 Inc.            Inc.
                                                                            -------------   -------------
                                                                                 2004            2003
                                                                            -------------   -------------
<S>                                                                          <C>             <C>
Cash flows from operating activities:
   Net income ...........................................................    $       303     $       106
      Loss on write-down of investment in unconsolidated subsidiary .....             --              36
      Loss on write-down of investments available-for-sale ..............             26              --
      Depreciation and amortization .....................................             69              28
      Bad debt expense ..................................................            105              --
      Changes in assets and liabilities affecting operations:
        Accounts receivable .............................................           (449)           (725)
        Refundable income taxes .........................................             75              --
        Inventory .......................................................           (443)           (768)
        Deposits ........................................................             14             (21)
        Prepaid expenses ................................................            (78)            426
        Accounts payable and accrued expenses ...........................            489           1,112
        Deferred revenue ................................................             --              (9)
                                                                             -----------     -----------
              Net cash provided by operating activities .................            111             185
                                                                             -----------     -----------

Cash flows from investing activities:
   Sale of securities ...................................................            609              --
   Purchase of securities ...............................................             --             (15)
   Purchase of intangible asset .........................................             --            (100)
   Proceeds on disposal of assets held for sale .........................             22              --
   Purchase of property and equipment ...................................             --              (5)
                                                                             -----------     -----------
        Net cash provided by (used in) investing activities .............            631            (120)
                                                                             -----------     -----------

Cash flows from financing activities:
   Distributions to Merry Fields members ................................            (50)            (40)
   Exercise of stock options and warrants ...............................            197              --
   Repayment of notes payable ...........................................            (62)           (216)
                                                                             -----------     -----------
        Net cash (used in) financing activities .........................             85            (256)
                                                                             -----------     -----------
Net increase (decrease) in cash .........................................            827            (191)
Cash, beginning of period ...............................................          8,990             939
                                                                             -----------     -----------
Cash, end of period .....................................................    $     9,817     $       748
                                                                             ===========     ===========
Supplemental disclosure of cash flow information:
   Cash paid for interest ...............................................    $        29     $        28
                                                                             ===========     ===========
   Income taxes paid ....................................................    $         2     $        82
                                                                             ===========     ===========
</TABLE>

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


                                       7
<PAGE>

                               YDI WIRELESS, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    Basis of Presentation

      On April 1, 2003, Young Design completed a strategic combination
transaction (the "combination") with Telaxis Communications Corporation
("Telaxis"). On July 9, 2003, Telaxis reincorporated into Delaware and changed
its name to YDI Wireless, Inc. ("YDI Wireless" or the "Company").

      For financial reporting purposes, Young Design was treated as the
acquiring company and the transaction was accounted for as a reverse merger.
Young Design had voting control and majority representation on the Board of
Directors after the merger with Telaxis. The financial statements contained
herein are those of Young Design carried forward at historical cost.

      The consolidated financial statements of YDI Wireless, Inc. (the "Company"
or "YDI") for the three-month period ended March 31, 2004 and 2003 are unaudited
and include all adjustments which, in the opinion of management, are necessary
to present fairly the financial position and results of operations for the
periods then ended. All such adjustments are of a normal recurring nature. These
consolidated financial statements should be read in conjunction with the
consolidated financial statements and notes thereto included in our Annual
Report on Form 10-K for the year ended December 31, 2003 filed with the
Securities and Exchange Commission.

      The results of operations for any interim period are not necessarily
indicative of the results of operations for any other interim period or for a
full fiscal year.

2.    Stock Based Compensation

      The Company has adopted the disclosure-only provisions of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock Based
Compensation" ("SFAS 123"), but applied the intrinsic value method set forth in
Accounting Principles Board Opinion No. 25. No compensation expense has been
recognized in connection with options, as all options have been granted with an
exercise price equal to the fair value of the Company's common stock on the date
of grant. The fair value of each option grant has been estimated as of the date
of grant using the Black-Scholes options pricing model with the following
weighted average assumptions for 2004 and 2003: risk-free interest rate of 3.67%
and 2.37%, expected life of 5 years and 5 years, volatility 205% and 284% and
dividend rate of zero percent, respectively. Using these assumptions, the fair
value of the stock options granted in 2004 and 2003 was $5.34 and $0.96,
respectively, which would be amortized as compensation expense over the vesting
period of the options.

      If the Company had elected to recognize compensation expense based on the
fair value at the grant dates, consistent with the method prescribed by SFAS No.
123, net income per share would have been changed to the pro forma amount
indicated below:


                                       8
<PAGE>

<TABLE>
<CAPTION>
      (in thousands, except per share amounts)                                (unaudited)
                                                                               March 31,
                                                                          --------------------
                                                                            2004        2003
                                                                          --------    --------
<S>                                                                       <C>         <C>
      Net income attributable to common stockholders, as reported: ...    $    303    $    106
      Less: Total stock based employee compensation expense
         determined under the fair value based method for all
         awards ......................................................          75          --
                                                                          --------    --------
      Pro forma net income attributable to common stockholders .......    $    228    $    106
                                                                          ========    ========
      Basic net income per common share, as reported .................    $   0.02    $   0.01
                                                                          ========    ========
      Basic net income per common share, pro forma ...................    $   0.02    $   0.01
                                                                          ========    ========
      Diluted net income per common share, as reported ...............    $   0.02    $   0.01
                                                                          ========    ========
      Diluted net income per common share, pro forma .................    $   0.02    $   0.01
                                                                          ========    ========
</TABLE>

3.    Comprehensive Income

      The Company reports comprehensive income in accordance with SFAS No. 130,
"Reporting Comprehensive Income." During the three months ended March 31, 2004,
and 2003, the Company had comprehensive income of $49,000 and $121,000,
respectively, including approximately $(254,000) and $15,000 (unaudited),
respectively, of unrealized (losses) gains on available-for-sale investments,
net of income taxes of $0, and $0.

4.    Inventory

            (in thousands)                            (unaudited)
                                                       March 31,    December 31,
                                                      --------------------------
                                                         2004            2003
                                                      ----------     -----------
      Raw materials ...............................   $      627     $      574
      Work in process .............................           34             26
      Finished goods ..............................        3,216          2,734
                                                      ----------     ----------
                                                           3,877          3,334
      Allowance for excess and obsolescence .......         (300)          (200)
                                                      ----------     ----------
      Net Inventory ...............................   $    3,577     $    3,134
                                                      ==========     ==========


                                       9
<PAGE>

5.    Earnings per share:

                                                           (unaudited)
                                                            March 31,
                                                   -----------------------------
                                                        2004            2003
                                                   -------------   -------------
Numerator (in thousands)
                                                   -------------   -------------
  Net income                                       $         303   $         106
                                                   =============   =============
Denominator - weighted average shares:
  Denominator for basic earnings per share ......     14,234,405       9,375,000

  Dilutive effect of stock options ..............        559,560              --
                                                   -------------   -------------

  Denominator for diluted earnings per share ....     14,793,965       9,375,000
                                                   =============   =============

                                                   -------------   -------------
  Basic earnings per share ......................  $        0.02   $        0.01
                                                   =============   =============

                                                   -------------   -------------
  Diluted earnings per share ....................  $        0.02   $        0.01
                                                   =============   =============

      For the three-month periods ended March 31 2004 and 2003, stock options to
purchase approximately 323,000 and 0, respectively, shares of common stock were
outstanding, but were not included in the computation of diluted net income per
share because the exercise price of the stock options was greater than the
average share price of the Company's stock for the applicable period so the
effect would have been anti-dilutive.

6.    Concentrations

      During the three months ended March 31, 2004, one customer accounted for
11% of sales as compared to the three months ended March 31, 2003 when a
different customer accounted for 10% of sales.

7.    Acquisition

      The following describes the acquisition of Telaxis by Young Design
completed on April 1, 2003.

      On April 1, 2003, Young Design merged with Telaxis. For financial
reporting purposes, Young Design was treated as the acquiring company and the
transaction was accounted for as a reverse merger. Young Design had voting
control and majority representation on the Board of Directors after the merger
with Telaxis. Young Design merged with Telaxis for various strategic reasons
including the fact that Telaxis was a publicly traded vehicle providing a
potential source of capital and liquidity.

      The cost of the April 1, 2003 acquisition consisted of 4,177,078 shares of
common stock and 695,976 options valued at $3.7 million and acquisition costs of
approximately $0.1 million. On April 1, 2003, Telaxis had net assets with a fair
market value of $8.1 million. Accounting for the transaction as a reverse merger
resulted in an excess of net assets over book value of $4.3 million. The assets
and liabilities of Telaxis were recorded at fair value under the purchase method
of accounting. As the fair value of the assets acquired exceeded the purchase
price, the long-lived assets were reduced to zero and negative goodwill was
recorded. The valuation of the stock was based on the average closing price for
the five days preceding the announcement of the acquisition.


                                       10
<PAGE>

      Following is Telaxis' condensed balance sheet at fair market value:

        (in thousands)                                 April 1, 2003
                                                       -------------
        Cash and cash equivalents ..................   $       7,421
        Property and equipment (held for sale) .....           1,405
        Other assets ...............................             426
        Liabilities ................................          (1,166)
                                                       -------------
        Net assets acquired ........................   $       8,086
                                                       =============

8.    Contingencies

      During the period from June 12 to September 13, 2001, four purported
securities class action lawsuits were filed against Telaxis in the U.S. District
Court for the Southern District of New York, Katz v. Telaxis Communications
Corporation et al., Kucera v. Telaxis Communications Corporation et al.,
Paquette v. Telaxis Communications Corporation et al., and Inglis v. Telaxis
Communications Corporation et al. The lawsuits also named one or more of the
underwriters in the Telaxis initial public offering and certain of its officers
and directors. On April 19, 2002, the plaintiffs filed a single consolidated
amended complaint which supersedes the individual complaints originally filed.
The amended complaint alleges, among other things, violations of the
registration and antifraud provisions of the federal securities laws due to
alleged statements in and omissions from the Telaxis initial public offering
registration statement concerning the underwriters' alleged activities in
connection with the underwriting of Telaxis' shares to the public. The amended
complaint seeks, among other things, unspecified damages and costs associated
with the litigation. These lawsuits have been assigned along with, the Company
understands, approximately 1,000 other lawsuits making substantially similar
allegations against approximately 300 other publicly-traded companies and their
public offering underwriters to a single federal judge in the U.S. District
Court for the Southern District of New York for consolidated pre-trial purposes.
The Company believes the claims against it are without merit and have defended
the litigation vigorously. The litigation process is inherently uncertain,
however, and there can be no assurance that the outcome of these claims will be
favorable.

      On July 15, 2002, together with the other issuer defendants, Telaxis filed
a collective motion to dismiss the consolidated, amended complaints against the
issuers on various legal grounds common to all or most of the issuer defendants.
The underwriters also filed separate motions to dismiss the claims against them.
In October 2002, the court approved a stipulation dismissing without prejudice
all claims against the Telaxis directors and officers who had been defendants in
the litigation. On February 19, 2003, the court issued its ruling on the
separate motions to dismiss filed by the issuer defendants and the underwriter
defendants. The court granted in part and denied in part the issuer defendants'
motions. The court dismissed, with prejudice, all claims brought against Telaxis
under the anti-fraud provisions of the securities laws. The court denied the
motion to dismiss the claims brought under the registration provisions of the
securities laws (which do not require that intent to defraud be pleaded) as to
Telaxis and as to substantially all of the other issuer defendants. The court
denied the underwriter defendants' motion to dismiss in all respects.

      In June 2003, the Company elected to participate in a proposed settlement
agreement with the plaintiffs in this litigation. This decision was made by a
special independent committee of the Company's board of directors. The Company
understands that a large majority of the other issuer defendants have also
elected to participate in this settlement. If ultimately approved by the court,
this proposed settlement would result in a dismissal, with prejudice, of all
claims in the litigation against the Company and against the other issuer
defendants who elect to participate in the proposed settlement, together with
the current or former officers and directors of participating issuers who were
named as individual defendants. The proposed settlement does not provide for the
resolution of any claims against the underwriter defendants. The proposed
settlement provides that the insurers of the participating issuer defendants
will guarantee that the plaintiffs in the cases brought against the
participating issuer defendants will recover at least $1 billion. This means
there will be no monetary obligation to the plaintiffs if they recover $1
billion or more from the underwriter defendants. In addition, the Company and
the other participating issuer defendants will be required to assign to the
plaintiffs certain claims that the participating issuer defendants may have
against the underwriters of their IPOs.


                                       11
<PAGE>

      The proposed settlement contemplates that any amounts necessary to fund
the guarantee contained in the settlement or settlement-related expenses would
come from participating issuers' directors and officers liability insurance
policy proceeds as opposed to funds of the participating issuer defendants
themselves. A participating issuer defendant could be required to contribute to
the costs of the settlement if that issuer's insurance coverage were
insufficient to pay that issuer's allocable share of the settlement costs.
Therefore, the potential exposure of each participating issuer defendant should
decrease as the number of participating issuer defendants increases. The Company
currently expects that its insurance proceeds will be sufficient for these
purposes and that it will not otherwise be required to contribute to the
proposed settlement.

      Consummation of the proposed settlement is conditioned upon, among other
things, negotiating, executing, and filing with the court final settlement
documents and final approval by the court. Formal settlement documents for
submission to the court are currently being drafted. If the proposed settlement
described above is not consummated, the Company intends to continue to defend
the litigation vigorously. Moreover, if the proposed settlement is not
consummated, the Company believes that the underwriters may have an obligation
to indemnify the Company for the legal fees and other costs of defending these
suits. While there can be no assurance as to the ultimate outcome of these
proceedings, the Company currently believes that the final result of these
actions will have no material effect on the Company's consolidated financial
condition, results of operations, or cash flows.

9.    Proposed Mergers

      On April 12, 2004, YDI signed a definitive merger agreement to merge with
Terabeam Corporation, a privately-held corporation both incorporated and
headquartered in the State of Washington. Under the terms of the agreement, for
each share of Terabeam stock, Terabeam stockholders would receive 0.22 shares of
YDI common stock and cash in lieu of any fractional shares. This exchange ratio
would be reduced to 0.20 shares of YDI stock for each share of Terabeam stock if
YDI's volume weighted average stock price before closing is greater than $5.40.
In addition, all outstanding options to purchase Terabeam stock that have not
been exercised prior to the effective time of the merger would be terminated
effective as of the effective time and would not be assumed by YDI. Any warrants
to purchase Terabeam stock that have not been exercised as of the effective time
of the merger would be assumed by YDI and will be exercisable for YDI common
stock. If all Terabeam options and warrants that had exercise prices (as
adjusted by the exchange ratio) below YDI's closing stock price on the day
before the agreement was signed are exercised prior to closing, YDI stockholders
would own approximately 53% of the combined entity and Terabeam stockholders
would own approximately 47% using the 0.22 exchange ratio. Three members of the
Terabeam board of directors would join four members of the YDI board. The
agreement is subject to the approval of Terabeam's shareholders and other
conditions set forth in the merger agreement. YDI expects to complete the merger
prior to August 30, 2004.

      On October 31, 2003, YDI signed a definitive merger agreement to acquire
Phazar Corp (Nasdaq:ANTP). Under the terms of the agreement, Phazar stockholders
would receive 1.2 shares of YDI common stock for each share of Phazar common
stock. This exchange ratio will not be adjusted for changes in the price of
either YDI common stock or Phazar common stock. Based on shares outstanding on
the date the merger agreement was signed, YDI stockholders would own
approximately 87% of the combined entity and Phazar stockholders would own
approximately 13%. One member of Phazar's board of directors would join YDI's
board of directors. The agreement is subject to the approval of Phazar
shareholders and other conditions set forth in the merger agreement. The status
and timing of this transaction are uncertain given the recently announced
transaction with Terabeam.

10.   Subsequent Event

      On May 13, 2004, YDI executed a merger agreement and acquired KarlNet,
Inc. ("KarlNet"), a privately-held corporation. YDI loaned KarlNet $1.8 million,
KarlNet then distributed $3.0 million to its existing shareholders. YDI then
issued 1 million shares of its stock in exchange for all outstanding KarlNet
stock. KarlNet's operations will be merged with YDI's and be operated as one
company.
                                       12
<PAGE>

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

Overview

      The financial results for the three-month periods ended March 31, 2004 and
2003 are presented in accordance with generally accepted accounting principles.
We are a designer and manufacturer of broadband wireless equipment and systems
in the licensed-free wireless communications industry. These point-to-point
(PTP) and point-to-multipoint (PTM) systems are primarily used by wireless
operators to connect their base stations to other base stations and to existing
wire line networks. We continually invest in the development and introduction of
wireless products in the marketplace in an effort to provide customers with the
best price/performance ratio for license-free wireless communications. We
believe that our diverse and expanding customer base as well as our market and
industry experience makes us a strong competitor in the wireless communications
market. In addition, we are an experienced designer of turnkey long distance
wireless systems for applications such as wireless Internet, wireless video,
wireless local area networks (LANs), wireless wide area networks (WANs), and
wireless virtual private networks (VPNs).

      On April 1, 2003, Telaxis Communications Corporation ("Telaxis") closed a
strategic combination transaction with Young Design, Inc., a privately-held
Virginia corporation ("Young Design"). In that transaction, Telaxis formed a
subsidiary that merged with and into Young Design and each outstanding share of
Young Design common stock was converted into the right to receive 2.5 shares of
Telaxis common stock. Telaxis was the continuing corporation, Telaxis
stockholders continued to hold Telaxis common stock following the transaction,
and Young Design became a wholly owned subsidiary of Telaxis. On July 9, 2003,
Telaxis reincorporated into Delaware and changed its name to YDI Wireless, Inc.
("YDI Wireless" or the "Company").

      For accounting purposes, Young Design is treated as the acquirer since it
had voting control and majority representation on the Board of Directors after
the merger with Telaxis. The financial statements presented are those of Young
Design carried at historical cost. The financial statements reflect the results
of operations of Telaxis from April 1, 2003. The assets and liabilities of
Telaxis had a fair value of $8.1 million as of April 1, 2003. The cost of the
acquisition consisted of 4,177,078 shares of common stock and 695,976 options
valued at $3.7 million and acquisition costs of approximately $0.1 million.
Accounting for the transaction as a reverse merger resulted in an excess of net
assets over book value of $4.3 million in the second quarter of 2003. The
valuation of the stock was based on the average closing price for the five days
preceding the acquisition.

      On May 13, 2004, YDI executed a merger agreement and acquired KarlNet,
Inc. ("KarlNet"), a privately-held corporation. YDI loaned KarlNet $1.8 million,
KarlNet then distributed $3.0 million to its existing shareholders. YDI then
issued 1 million shares of its stock in exchange for all outstanding KarlNet
stock. KarlNet's operations will be merged with YDI's and be operated as one
company.

Critical Accounting Policies

      The preparation of our consolidated financial statements in accordance
with accounting principles generally accepted in the United States of America
requires us to make estimates and assumptions that affect: the reported amounts
of assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements; and the reported amounts of revenues and
expenses during the reporting periods. We are required to make judgments and
estimates about the effect of matters that are inherently uncertain. Actual
results could differ from our estimates. The most significant areas involving
our judgments and estimates are described below.

Inventory Valuation

      Inventory is stated at the lower of cost or market, cost being determined
on a first-in, first-out basis. Provisions are made to reduce excess or obsolete
inventory to its estimated net realizable value. The process for evaluating the
value of excess and obsolete inventory often requires us to make subjective
judgments and estimates concerning future sales levels, quantities and prices at
which such inventory will be able to be sold in the normal course of business.
Accelerating the disposal process or incorrect estimates of future sales
potential may necessitate future adjustments to these provisions.


                                       13
<PAGE>

      Accounts Receivable Valuation

      We maintain an allowance for doubtful accounts for estimated losses
resulting from the inability or unwillingness of our customers to make required
payments. If the financial condition of our customers were to deteriorate
resulting in an impairment of their ability to make payments, additional
allowances may be required.

      Assets Held for Sale

      We include on our balance sheet as assets held for sale those tangible
assets that are not being utilized by our Research and Development staff. These
assets consist primarily of assets acquired in the Telaxis merger. These assets
are valued on the balance sheet at their estimated net realizable value. The
value of these assets may decrease or increase as the Company continues to
assess their estimated net realizable value. We do not depreciate these assets
and should their combined liquidation value not exceed their book value, we will
be required to write-down these assets and take a charge to earnings.

Results of Operations

For the three months ended March 31, 2004 and 2003

      The following table provides statement of operations data as a percentage
of sales for the periods presented.

                                                    2004          2003
                                                  --------      --------
         Sales ...............................         100%          100%
         Cost of goods sold ..................          59            69
                                                  --------      --------
         Gross profit ........................          41            31
         Operating expenses
             Selling costs ...................           7             7
             General and administrative ......          29            18
             Research and development ........           8             2
                                                  --------      --------
                 Total operating expenses ....          44            27
                                                  --------      --------
         Operating (loss) income .............          (3)            4
         Other income (expenses) .............           8            (1)
         Income taxes ........................          --            (1)
                                                  --------      --------
         Net income ..........................           5%            2%
                                                  ========      ========

      Sales

      Sales for the three months ended March 31, 2004 were $6.0 million as
compared to $6.4 million for the same period in 2003 for a decrease of $0.4
million or 6%. One reason for the revenue decline was the receipt of
approximately $500,000 in 2003 from Verizon Wireless for their ongoing "Hot
Spot" trial in New York City. Additionally, revenue was negatively impacted by
our continued recovery from a key component parts shortage in late 2003. We
believe this situation has been resolved and are seeing an improvement in the
gross margins related to that product. A positive trend was that our increase in
customer training seminars and tradeshow attendance yielded results in terms of
increased sales of our products, including the seminar and tradeshow special
products. Revenue in the first quarter also benefited by about $250,000 from our
shipping the V Band wireless data communication product we developed for the
United States government. We continue to see increased competition and pricing
pressure in our industry. We are currently considering adjustments to our go to
market strategy which we believe could enhance our position in the wireless
marketplace over the long term but which might have a significant negative
impact on our margins and short term revenues.

      For the quarters ending March 31, 2004 and 2003, international sales,
excluding Canada, approximated 18% and 14%, respectively, of total sales.


                                       14
<PAGE>

      Cost of goods sold and gross profit

      Cost of goods sold and gross profit for the three months ended March 31,
2004 were $3.6 million and $2.5 million, respectively. For the same period in
2003, costs of goods sold and gross profit were $4.4 million and $2.0 million,
respectively. Gross profit margin, as a percentage of sales, for the three
months ended March 31, 2004 and 2003 was 41% and 31%, respectively.

      Gross profits improved significantly from last year's first quarter
primarily due to the following factors: 1) our maintaining or even increasing
our product prices where competition or market conditions would allow; 2) the
introduction of our new AP-Plus access point product which reduced our costs for
both this standalone product and also our other products that use our AP-Plus
product as a component; and 3) delivery of our V Band wireless data
communication product.

      Sales and Marketing Expenses

      Selling and marketing expenses consist primarily of employee salaries and
associated costs for selling, marketing, and customer support. Selling and
marketing expenses held steady at approximately $0.45 million for the three
months ended March 31, 2004 and 2003 However, we increased our tradeshow
attendance as well as our customer training sessions in the three months ending
March 31, 2004 versus the same period in 2003. These additional costs were
offset by reduced sales commissions paid, advertising in trade journals, and
other related sales and marketing support costs. To enhance our international
sales efforts, we added one new sales person with international experience and
customer contacts. Any small increases in sales and marketing personnel
headcount or benefit expenses were offset by decreases in related sales and
marketing departmental support costs. We are also continuing to have our
products certified by selected in-country regulatory authorities, such as those
in the Asia Pacific, Latin America, Europe, Middle East, and Africa regions to
improve our products' acceptance in these regions.

      General and Administrative Expenses

      General and administrative expenses consist primarily of employee
salaries, benefits and associated costs for information systems, finance, legal,
and administration of a public company. General and administrative expenses
increased $0.5 million or 48% to $1.7 million for the three months ended March
31, 2004 from $1.2 million for the three months ended March 31, 2003. The
increase is attributable to the company now being a public company with higher
administrative expenses together with other expenses attributable to Young
Design's business combination with Telaxis on April 1, 2003. The cost of
directors and officers insurance as well as property and casualty insurance
increased approximately $100,000. Rents, maintenance and utilities on new
facilities increased approximately $100,000. Salaries and fringe benefits
increased approximately $80,000. Also, bad debt increased approximately
$100,000. Finally, accounting and legal professional fees and other regulatory
and related expenses increased over 2003 by approximately $100,000.

      Research and Development Expenses

      Research and development expenses consist primarily of personnel salaries
and fringe benefits and related costs associated with our product development
efforts. These include costs for development of products and components, test
equipment and related facilities. Research and development expenses increased to
$0.5 million for the three months ended March 31, 2004 from $0.1 million for the
three months ended March 31, 2003, a $0.3 million increase or 307% year over
year. The increase in research and development from 2003 to 2004 was almost
entirely due to the addition of research and development engineering personnel
as well as additional prototype materials and other related support costs
required for our new product development efforts.

      Income Taxes

      Provision for income taxes for the three months ended March 31, 2004 in
the amount of $2,000 relates to minimum taxes due. As of March 31, 2004, we
cannot accurately predict when sufficient taxable income will be generated to
justify recognition of deferred tax assets without a valuation allowance.
Provision for income taxes for


                                       15
<PAGE>

the three months ended March 31, 2003 in the amount of $0.8 million relates to
an estimated effective tax rate of 44%.

Liquidity and Capital Resources

      At March 31, 2004, we had cash and cash equivalents of $9.8 million. For
the three months ended March 31, 2004, cash provided by operations was $111,000.
We currently are meeting all of our working capital needs through internally
generated cash from operations. We do this through active cash management such
as matching our Days Payable Outstanding (DPO) with our Days Sales Outstanding
(DSO). Currently, DPO and DSO are 51 and 46 days, respectively. In addition,
approximately 25 - 30% of our sales are paid prior to shipment, by credit card
or wire transfer, which increases cash flow and decreases credit risk and bad
debt expense. We see no immediate requirement over the next twelve months for
external financing to fund our day-to-day normal operations, which includes
sales and marketing, research and development and general and administrative
expenses on our core business.

      For the three months ended March 31, 2004, cash provided by investing
activities was $0.6 million. This amount was due to a fixed income investment
that matured in mid-January of 2004.

      Cash provided by financing activities was $85,000 for the three months
ended March 31, 2004. Debt repayments accounted for a use of $62,000. Stock
options exercises accounted for $197,000 in cash proceeds.

      During the first quarter of 2004 and 2003, Merry Fields distributed to its
members $50,000 and $40,000, respectively. The distributed amounts were Merry
Fields' funds generated from YDI rental payments to Merry Fields. Although Merry
Fields is a separate legal entity from YDI, its financial statements are
consolidated with YDI's for financial reporting purposes, which is why this
Merry Fields distribution appears on YDI's financial statements.

      Our long-term financing requirements depend upon our growth strategy,
which relates primarily to our desire to increase revenue both domestically as
well as internationally. One significant constraint to our growth is the rate of
new product introduction. These new products or product lines may be designed
and developed internally or acquired from existing suppliers to reduce the time
to market and inherent risks of new product development. Our current funding
levels may have to be supplemented through our existing bank line of credit ($2
million), new bank debt financing, public debt or equity offerings, or other
means, depending upon our desired rate of future growth.

      On May 13, 2004, we loaned $1.8 million to KarlNet in conjunction with our
merger. KarlNet then distributed $3.0 million to its existing shareholders prior
to the transaction closing.

      Debt, Covenant Compliance and Liquidity

      We have a $2.0 million line of credit with Bank of America. We have not
used this line of credit as of March 31, 2004. This line of credit is
collateralized by a $2.0 million Certificate of Deposit.

      We have the following contractual obligations and commercial commitments
as of March 31, 2004:


                                       16
<PAGE>

<TABLE>
<CAPTION>
                                                          Payments due by period
                                         ---------------------------------------------------------
                                                                  One to      Four to      After
                                                     Less than     Three       Five        Five
                                            Total     one year     years       years       years
                                         ---------   ---------   ---------   ---------   ---------
<S>                                      <C>         <C>         <C>         <C>         <C>
Line of credit .......................   $      --   $      --   $      --   $      --   $      --
                                         =========   =========   =========   =========   =========

<CAPTION>
                                               Payments due by period (numbers in thousands)
                                         ---------------------------------------------------------
                                                     Less than     1 - 3       4 - 5      After 5
                                           Total      1 year       years       years       years
                                         ---------   ---------   ---------   ---------   ---------
<S>                                      <C>         <C>         <C>         <C>         <C>
Capital leases - buildings ...........   $   3,426   $     558   $   1,593   $     619   $     656
Notes payable ........................       1,376          77         342         228         729
Operating leases - equipment .........          73          73          --          --          --
Employment Contracts .................         561         561          --          --          --
                                         ---------   ---------   ---------   ---------   ---------
Total contractual cash obligations ...   $   5,436   $   1,269   $   1,935   $     847   $   1,385
                                         =========   =========   =========   =========   =========
</TABLE>

      The above table includes the $1.4 million of principal for the Merry
Fields' mortgage and the lease payments from YDI to Merry Fields. The lease
payments are the source of cash for Merry Fields to repay the mortgage. The
mortgage is the responsibility of Merry Fields; however, YDI guarantees full
payment of this mortgage.

Safe Harbor for Forward-Looking Statements

      General Overview

      This Quarterly Report on Form 10-Q contains forward-looking statements as
defined by federal securities laws that are made pursuant to the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements include statements concerning plans, objectives,
goals, strategies, expectations, intentions, projections, developments, future
events, performance or products, underlying assumptions, and other statements,
which are other than statements of historical facts. In some cases, you can
identify forward-looking statements by terminology such as "may," "will,"
"should," "could," "expects," "intends," "plans," "anticipates," "contemplates,"
"believes," "estimates," "predicts," "projects," and other similar terminology
or the negative of these terms. From time to time, we may publish or otherwise
make available forward-looking statements of this nature. All such
forward-looking statements, whether written or oral, and whether made by us or
on our behalf, are expressly qualified by the cautionary statements described in
this Form 10-Q, including those set forth below, and any other cautionary
statements which may accompany the forward-looking statements. In addition, we
undertake no obligation to update or revise any forward-looking statement to
reflect events, circumstances, or new information after the date of this Form
10-Q or to reflect the occurrence of unanticipated or any other subsequent
events, and we disclaim any such obligation.

      You should read forward-looking statements carefully because they may
discuss our future expectations, contain projections of our future results of
operations or of our financial position, or state other forward-looking
information. However, there may be events in the future that we are not able to
accurately predict or control. Forward-looking statements are only predictions
that relate to future events or our future performance and are subject to
substantial known and unknown risks, uncertainties, assumptions, and other
factors that may cause actual results, outcomes, levels of activity,
performance, developments, or achievements to be materially different from any
future results, outcomes, levels of activity, performance, developments, or
achievements expressed, anticipated, or implied by these forward-looking
statements. As a result, we cannot guarantee future results, outcomes, levels of
activity, performance, developments, or achievements, and there can be no
assurance that our expectations,


                                       17
<PAGE>

intentions, anticipations, beliefs, or projections will result or be achieved or
accomplished. In summary, you should not place undue reliance on any
forward-looking statements.

      Cautionary Statements of General Applicability

      In addition to other factors and matters discussed elsewhere in this Form
10-Q, in our other periodic reports and filings made from time to time with the
Securities and Exchange Commission, and in our other public statements from time
to time (including, without limitation, our press releases), some of the
important factors that, in our view, could cause actual results to differ
materially from those expressed, anticipated, or implied in the forward-looking
statements include, without limitation, a severe worldwide slowdown in the
telecommunications equipment market; the downturn and ongoing uncertainty in the
telecommunications industry and larger economy; developments in our relatively
new industry and in the larger economy; the intense competition in the
telecommunications equipment industry and resulting pressures on our pricing,
gross margins, and general financial performance; the impact, availability,
pricing, and success of competing technologies and products; difficulties in
distinguishing our products from competing technologies and products;
difficulties or delays in obtaining customers; dependence on a limited number of
significant customers; lack of or delay in market acceptance and demand for our
current and contemplated products; difficulties or delays in obtaining raw
materials, subassemblies, or other components for our products at the times, in
the quantities, and at the prices we desire or expect; our having limited
capital; working capital constraints; the expense of defending and the outcome
of pending and any future stockholder litigation, including without limitation,
our possible exposure under the contemplated settlement of that litigation; our
recent focus on certain aspects of our current business; difficulties or delays
inherent in entering new markets and business areas; difficulties or delays in
developing and establishing new products, product lines, and business lines;
difficulties or delays in developing, manufacturing, and supplying products with
the contemplated or desired features, performance, price, cost, and other
characteristics; difficulties in estimating costs of developing and supplying
products; difficulties in developing, manufacturing, and supplying products in a
timely and cost-effective manner; difficulties or delays in developing improved
products when expected or desired and with the additional features contemplated
or desired; our limited ability to predict our future financial performance; the
expected fluctuation in our quarterly results; the expected fluctuation in
customer demand and commitments; the expected volatility in our stock price,
particularly because our common stock is traded on the Over-The-Counter Bulletin
Board; issues associated with continued listing on the Over-The-Counter Bulletin
Board; uncertainty relating to if and when our common stock may get listed on
the Nasdaq SmallCap Market or the Nasdaq National Market; difficulties in
attracting and retaining qualified personnel; our dependence on key personnel;
inability to protect our proprietary technology; the potential for intellectual
property infringement, warranty, product liability, and other claims; failure of
our customers to sell broadband connectivity solutions that include our
products; difficulties in our customers or ultimate end users of our products
obtaining sufficient funding; cancellation of orders without penalties;
difficulties in complying with existing governmental regulations and
developments or changes in governmental regulation; difficulties or delays in
obtaining any necessary governmental or regulatory permits, waivers, or
approvals; our dependence on third-party suppliers and manufacturers;
difficulties in obtaining satisfactory performance from third-party
manufacturers and suppliers; risks associated with foreign sales such as
collection, currency and political risk; investment risk resulting in the
decrease in value of our investments; difficulties in collecting our accounts
receivable; future stock sales by our current stockholders, including our
directors and management; the effect of our anti-takeover defenses; and risks
associated with any acquisitions or investments in which we may be involved.
Many of these and other risks and uncertainties are described in more detail in
our annual report on Form 10-K for the year ended December 31, 2003 filed with
the Securities and Exchange Commission.

      Specific Cautionary Statements Relating to the Acquisition of KarlNet,
Inc.

      On May 14, 2004, YDI Wireless announced that it had acquired KarlNet, Inc.
Risks associated with or arising from this transaction include risks relating to
the ability of the companies to integrate in a cost-effective, timely manner
without material liabilities or loss of desired employees, customers, or
suppliers; the risk that the expected synergies and other benefits of the
transaction will not be realized at all or to the extent expected; the risk that
cost savings from the transaction may not be fully realized or may take longer
to realize than expected; reactions, either positive or negative, of investors,
competitors, customers, suppliers, employees, and others to the transaction; the
time and costs required to integrate the companies; management and board
interest in and distraction due to the transaction and integrating the
companies; the uncertain impact of the transaction on the trading market,
volume, and price of YDI's stock; the uncertain impact of the transaction on
YDI's working capital needs; the uncertain effect of the transaction on YDI's
contemplated acquisition of Phazar and the two companies' ability and desire to
consummate that transaction; the possibility that the transaction could
negatively impact the contemplated acquisition of Phazar and expose YDI to
liability to Phazar; the uncertain effect of the transaction on YDI's ability to
have its common stock listed on the Nasdaq National Market or Nasdaq SmallCap
Market; difficulties in predicting YDI's future business and financial
performance; costs and delays in implementing common systems and procedures,
including financial accounting systems; and the fact that the issuance and/or
future sale of a large number of shares of our common stock may cause a
stagnation or decline in the market price of our common stock.

      Specific Cautionary Statements Relating to the Contemplated Merger with
Terabeam Corporation

      On April 14, 2004, YDI Wireless announced that it had signed a definitive
agreement to merge with Terabeam. There can be no assurance whatsoever that this
acquisition or any other combination transaction between YDI and Terabeam will
be consummated. Risks associated with or arising from this contemplated
transaction include risks relating to the companies' ability and desire to
satisfy the conditions to closing the transaction set forth in the definitive
transaction documentation (including, without limitation, the need to obtain the
approval of Terabeam's stockholders); the substantial time and costs each
company will be expending and incurring relating to a contemplated transaction;
the ability to obtain any necessary regulatory approvals and clearances,
including federal and state securities permits, registrations, qualifications,
approvals, clearances, and/or exemptions, needed to

                                       18
<PAGE>

consummate a transaction; the ability of the companies to integrate in a
cost-effective, timely manner without material liabilities or loss of desired
employees, customers, or suppliers; the risk that the expected synergies and
other benefits of the transaction will not be realized at all or to the extent
expected; the risk that cost savings from the transaction may not be fully
realized or may take longer to realize than expected; reactions, either positive
or negative, of investors, competitors, customers, suppliers, employees, and
others to the transaction; the time and costs required to complete the
contemplated transaction and then integrate the companies; management and board
interest in and distraction due to the contemplated transaction and integrating
the companies; the uncertain impact on the trading market, volume, and price of
YDI's stock, particularly in light of the large amount of YDI stock expected to
be issued in the transaction; the uncertain effect of the contemplated
transaction on YDI's contemplated acquisition of Phazar and the two companies'
ability and desire to consummate that transaction; the possibility that the
contemplated transaction could negatively impact the contemplated acquisition of
Phazar and expose YDI to liability to Phazar; the uncertain effect of the
contemplated transaction on YDI's ability to have its common stock listed on the
Nasdaq National Market or Nasdaq SmallCap Market; the possibility that the
contemplated transaction could negatively impact YDI's ability to have its
common stock listed on the Nasdaq National Market or Nasdaq SmallCap Market;
difficulties in predicting the combined company's future business and financial
performance; costs and delays in implementing common systems and procedures,
including financial accounting systems; and the fact that the issuance and/or
future sale of a large number of shares of our common stock may cause a
stagnation or decline in the market price of our common stock.

      Specific Cautionary Statements Relating to the Contemplated Acquisition of
Phazar Corp.

      On October 30, 2003, YDI Wireless announced a definitive merger agreement
to acquire Phazar Corp. There can be no assurance whatsoever that this
acquisition or any other combination transaction between YDI and Phazar will be
consummated. Risks associated with or arising from this contemplated transaction
include risks relating to the companies' ability and desire to satisfy the
conditions to closing the transaction set forth in the definitive transaction
documentation (including, without limitation, the need to obtain the approval of
Phazar's stockholders); the substantial time and costs each company will be
expending and incurring relating to a contemplated transaction; the ability to
obtain any necessary regulatory approvals and clearances, including federal and
state securities registrations, qualifications, approvals, clearances, and/or
exemptions, needed to consummate a transaction; the ability of the companies to
integrate in a cost-effective, timely manner without material loss of employees,
customers, or suppliers; the risk that the expected synergies and other benefits
of the transaction will not be realized at all or to the extent expected; the
risk that cost savings from the transaction may not be fully realized or may
take longer to realize than expected; reactions, either positive or negative, of
investors, competitors, customers, suppliers, employees, and others to the
transaction; the time and costs required to complete the contemplated
transaction and then integrate the companies; management and board interest in
and distraction due to the contemplated transaction and integrating the
companies; the uncertain impact on the trading market, volume, and price of each
company's stock; difficulties in predicting the combined company's future
business and financial performance; costs and delays in implementing common
systems and procedures, including financial accounting systems; and the fact
that the registration, issuance, and/or future sale of a large number of shares
of our common stock may cause a stagnation or decline in the market price of our
common stock.

      Possible Implications of Cautionary Statements

      The items described above, either individually or in some combination,
could have a material adverse impact on our reputation, business, need for
additional capital, ability to obtain additional debt or equity financing,
current and contemplated products gaining market acceptance, development of new
products and new areas of business, cash flow, results of operations, financial
condition, stock price, viability as an ongoing company, results, outcomes,
levels of activity, performance, developments, or achievements. Given these
uncertainties, investors are cautioned not to place undue reliance on any
forward-looking statements.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

Disclosures About Market Risk

      The following discusses our exposure to market risks related to changes in
interest rates, equity prices and foreign currency exchange rates. This
discussion contains forward-looking statements that are exposed to risks and


                                       19
<PAGE>

uncertainties, many of which are out of our control. Actual results could vary
materially as a result of a number of factors, including those discussed above
in "Safe Harbor for Forward-Looking Statements."

      As of March 31, 2004, we had cash and cash equivalents of $9.8 million.
All these funds are on deposit in short-term accounts with two national banking
organizations. Therefore, we do not expect that an increase in interest rates
would materially reduce the value of these funds. The primary risk to loss of
principal is the fact that these balances are only insured by the Federal
Deposit Insurance Corporation up to $100,000 per bank. At March 31, 2004, the
uninsured portion totaled approximately $9.6 million. Although an immediate
increase in interest rates would not have a material effect on our financial
condition or results of operations, declines in interest rates over time will
reduce our interest income.

      We guarantee the Merry Fields, LLC debt. The interest rate on the loan is
fixed. Therefore, fluctuations in interest rates would not impact the amounts
payable relating to that debt.

      As of March 31, 2004, our investment in Phazar common stock was valued at
$1.7 million. The carrying value of our investment is subject to fluctuation in
the market price and, consequently, the amount realized in any subsequent sale
of this investment may significantly differ from the reported market value.
Fluctuation in the market price of a security may result from perceived changes
in the underlying economic characteristics of the issuer of the security, the
relative price of alternative investments, and general market conditions.
Furthermore, amounts realized in the sale of a particular security may be
affected by the relative quantity of the security being sold. As stated in the
notes to the financial statements, we have signed a definitive agreement to
merge with Phazar. The carrying value of the investment may be adversely
affected should the merger not be completed. However, fluctuation in the market
price of Phazar will not impact the operations of the Company.

      In the past three years, all sales to international customers were
denominated in United States dollars and, accordingly, we were not exposed to
foreign currency exchange rate risks. Additionally, we import from other
countries. Our sales and product supply may therefore be subject to volatility
because of changes in political and economic conditions in these countries.

      We presently do not use any derivative financial instruments to hedge our
exposure to adverse fluctuations in interest rates, foreign exchange rates,
fluctuations in commodity prices or other market risks; nor do we invest in
speculative financial instruments.

      Due to the nature of our borrowings and our short-term investments, we
have concluded that there is no material market risk exposure and, therefore, no
quantitative tabular disclosures are required.

Item 4. Controls and Procedures.

      Disclosure controls and procedures

      Our Chief Executive Officer and Chief Financial Officer, after evaluating
the effectiveness of the design and operation of our disclosure controls and
procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) as of
March 31, 2004 have concluded that as of such date our disclosure controls and
procedures were adequate and effective.

      Internal controls

      There has not been any change in our internal controls over financial
reporting that occurred during the fiscal quarter covered by this Quarterly
Report on Form 10-Q that has materially affected, or is reasonably likely to
materially affect, our internal controls over financial reporting.


                                       20
<PAGE>

                           PART II - OTHER INFORMATION

Item 1. Legal Proceedings.

      During the period from June 12 to September 13, 2001, four purported
securities class action lawsuits were filed against Telaxis in the U.S. District
Court for the Southern District of New York, Katz v. Telaxis Communications
Corporation et al., Kucera v. Telaxis Communications Corporation et al.,
Paquette v. Telaxis Communications Corporation et al., and Inglis v. Telaxis
Communications Corporation et al. The lawsuits also named one or more of the
underwriters in the Telaxis initial public offering and certain of its officers
and directors. On April 19, 2002, the plaintiffs filed a single consolidated
amended complaint which supersedes the individual complaints originally filed.
The amended complaint alleges, among other things, violations of the
registration and antifraud provisions of the federal securities laws due to
alleged statements in and omissions from the Telaxis initial public offering
registration statement concerning the underwriters' alleged activities in
connection with the underwriting of Telaxis' shares to the public. The amended
complaint seeks, among other things, unspecified damages and costs associated
with the litigation. These lawsuits have been assigned along with, we
understand, approximately 1,000 other lawsuits making substantially similar
allegations against approximately 300 other publicly-traded companies and their
public offering underwriters to a single federal judge in the U.S. District
Court for the Southern District of New York for consolidated pre-trial purposes.
We believe the claims against us are without merit and have defended the
litigation vigorously. The litigation process is inherently uncertain, however,
and there can be no assurance that the outcome of these claims will be favorable
for us.

      On July 15, 2002, together with the other issuer defendants, Telaxis filed
a collective motion to dismiss the consolidated, amended complaints against the
issuers on various legal grounds common to all or most of the issuer defendants.
The underwriters also filed separate motions to dismiss the claims against them.
In October 2002, the court approved a stipulation dismissing without prejudice
all claims against the Telaxis directors and officers who had been defendants in
the litigation. On February 19, 2003, the court issued its ruling on the
separate motions to dismiss filed by the issuer defendants and the underwriter
defendants. The court granted in part and denied in part the issuer defendants'
motions. The court dismissed, with prejudice, all claims brought against Telaxis
under the anti-fraud provisions of the securities laws. The court denied the
motion to dismiss the claims brought under the registration provisions of the
securities laws (which do not require that intent to defraud be pleaded) as to
Telaxis and as to substantially all of the other issuer defendants. The court
denied the underwriter defendants' motion to dismiss in all respects.

      In June 2003, we elected to participate in a proposed settlement agreement
with the plaintiffs in this litigation. This decision was made by a special
independent committee of our board of directors. We understand that a large
majority of the other issuer defendants have also elected to participate in this
settlement. If ultimately approved by the court, this proposed settlement would
result in a dismissal, with prejudice, of all claims in the litigation against
us and against the other issuer defendants who elect to participate in the
proposed settlement, together with the current or former officers and directors
of participating issuers who were named as individual defendants. The proposed
settlement does not provide for the resolution of any claims against the
underwriter defendants. The proposed settlement provides that the insurers of
the participating issuer defendants will guarantee that the plaintiffs in the
cases brought against the participating issuer defendants will recover at least
$1 billion. This means there will be no monetary obligation to the plaintiffs if
they recover $1 billion or more from the underwriter defendants. In addition, we
and the other participating issuer defendants will be required to assign to the
plaintiffs certain claims that the participating issuer defendants may have
against the underwriters of their IPOs.

      The proposed settlement contemplates that any amounts necessary to fund
the guarantee contained in the settlement or settlement-related expenses would
come from participating issuers' directors and officers liability insurance
policy proceeds as opposed to funds of the participating issuer defendants
themselves. A participating issuer defendant could be required to contribute to
the costs of the settlement if that issuer's insurance coverage were
insufficient to pay that issuer's allocable share of the settlement costs.
Therefore, the potential exposure of each participating issuer defendant should
decrease as the number of participating issuer defendants increases. We
currently expect that our insurance proceeds will be sufficient for these
purposes and that we will not otherwise be required to contribute to the
proposed settlement.


                                       21
<PAGE>

      Consummation of the proposed settlement is conditioned upon, among other
things, negotiating, executing, and filing with the court final settlement
documents and final approval by the court. Formal settlement documents for
submission to the court are currently being drafted. If the proposed settlement
described above is not consummated, we intend to continue to defend the
litigation vigorously. Moreover, if the proposed settlement is not consummated,
we believe that the underwriters may have an obligation to indemnify us for the
legal fees and other costs of defending these suits. While there can be no
assurance as to the ultimate outcome of these proceedings, we currently believe
that the final result of these actions will have no material effect on our
consolidated financial condition, results of operations, or cash flows.

Item 2. Changes in Securities, Use of Proceeds, and Issuer Purchases of Equity
Securities.

Recent Sales of Unregistered Securities

      We issued 1,673 shares of common stock at $2.08 per share in January 2004
to a warrant holder upon the exercise of warrants on a cashless basis (we
withheld 120 shares of common stock as payment for the aggregate exercise price
of the warrants). We received no cash proceeds from the issuance of these
shares. The issuance was completed without registration under the Securities Act
in reliance upon the exemptions contained in Section 4(2) of the Securities Act
and/or Rule 506 of Regulation D promulgated under the Securities Act for
transactions not involving a public offering. This issuance of common stock by
us did not involve the use of an underwriter, and no commissions were paid in
connection with this issuance.

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

      (a)   Exhibits

            See Exhibit Index.

      (b)   Reports on Form 8-K

      On February 5, 2004, we filed a report on Form 8-K to report a press
release we issued relating to the earnings announcement for the fourth quarter
and year ended December 31, 2003.

      On March 26, 2004, we filed a report on Form 8-K to report a press release
we issued relating to the restated financial results for our second quarter
ended June 30, 2003, our third quarter ended September 30, 2003, and our fourth
quarter and year ended December 31, 2003.

                                    SIGNATURE

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

                                YDI Wireless, Inc.

Date: May 14, 2004              By: /s/  Patrick L. Milton
                                    --------------------------------------------
                                    Patrick L. Milton,
                                    Chief Financial Officer and Treasurer
                                    (principal financial and accounting officer)


                                       22
<PAGE>

                                  EXHIBIT INDEX

Exhibit
Number                             Description
------                             -----------

 31.1       Certification of Chief Executive Officer Pursuant to Rule 13a-14(a).

 31.2       Certification of Chief Financial Officer Pursuant to Rule 13a-14(a).

 32.1       Certification Pursuant to Rule 13a-14(b) and Section 906 of the
            Sarbanes-Oxley Act of 2002 (subsections (a) and (b) of Section 1350
            of Chapter 63 of Title 18 of the United States Code).


                                       23