NETOPIA INC
10-K, 1998-12-29
COMPUTER INTEGRATED SYSTEMS DESIGN
Previous: AVIATION SALES CO, 424B3, 1998-12-29
Next: TRAVIS BOATS & MOTORS INC, 10-K, 1998-12-29




                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

|X| ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                    OF 1934

                  For the fiscal year ended September 30, 1998

                                       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                              (I.R.S. Employer
 incorporation or organization)                           Identification Number)

                            2470 Mariner Square Loop
                            Alameda, California 94501
          (Address of principal executive offices, including Zip Code)

                                 (510) 814-5100
              (Registrant's telephone number, including area code)


         Indicate  by check X 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        X                     No
                           ---------                      ----------

         Indicate by X if disclosure of delinquent  filers  pursuant to Item 405
of regulation  S-K is not contained  herein,  and will not be contained,  to the
best  of  the  Registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated by reference in this Form 10-K or any amendment to this
Form 10-K.

                    Yes                                No     X
                           ---------                      ----------

         As of December 1, 1998 there were 12,036,566 shares of the Registrant's
Common Stock outstanding. The aggregate market value of the Common Stock held by
non-affiliates of the registrant, based on the closing price of the Common Stock
as reported  on The Nasdaq  Stock  Market on December 1, 1998 was  approximately
$61,726,681.
                       DOCUMENTS INCORPORATED BY REFERENCE

         The Registrant's definitive Proxy Statement for its Annual Stockholders
Meeting to be held on February 18, 1999 is incorporated by reference in Part III
of this Form 10-K.

<PAGE>
                       
                                  NETOPIA, INC.
                                    FORM 10-K
                                      INDEX

PART I.                                                                     PAGE


ITEM 1.     Description of Business........................................... 2

ITEM 2.     Properties........................................................18

ITEM 3.     Legal Proceedings.................................................18

ITEM 4.     Submission ofMatters toa Vote of Security Holders.................18


PART II.

ITEM 5.     Market for Netopia's Common Stock and Related Stockholder Matters.19

ITEM 6.     Selected FinancialData............................................20

ITEM 7.     Management's Discussionand Analysisof Financial Condition and 
            Results of Operations.............................................21

ITEM 7(a).  Quantitativeand Qualitative Disclosures About Market Risk.........36

ITEM 8.     Financial Statements and Supplementary Data.......................37

ITEM 9.     Changes in and Disagreements with Accountants on Accounting and 
            Financial Disclosure..............................................37


PART III.

ITEM 10.    Directors andExecutive Officers of the Registrant.................37

ITEM 11.    Executive Compensation............................................37

ITEM 12.    Security Ownership of Certain Beneficial Owners and Management....37

ITEM 13.    Certain Relationships and Related Transactions....................37


PART IV.

ITEM 14.    Exhibits,Financial Schedules and Reports on Form 8-K..............38

INDEX TO EXHIBITS.............................................................38

SIGNATURES....................................................................40

<PAGE>

PART I.

         The discussion in this Report contains forward-looking  statements that
involve risks and  uncertainties.  The statements  contained in this Report that
are not purely historical are  forward-looking  statements within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Exchange Act of 1934, as amended,  including statements regarding the
Company's expectations,  beliefs,  intentions,  strategies,  proceeds, expenses,
charges, accruals, losses and reserves regarding the future. All forward-looking
statements  included in this document are based on information  available to the
Company on the date hereof,  and the Company assumes no obligation to update any
such  forward-looking  statements.  The  Company's  actual  results could differ
materially from those discussed  herein.  Factors that could cause or contribute
to such differences  include,  but are not limited to, those discussed in "Other
Factors  That May Affect  Future  Results"  as well as those  discussed  in this
section and elsewhere in this Report,  and the risks  discussed in the Company's
other United States Securities and Exchange Commission filings.

Item 1.  DESCRIPTION OF BUSINESS

Company Background

         Netopia,  Inc. (the  "Company,"  "Netopia" or  "Registrant")  develops,
markets and supports products and services which enable growing organizations to
establish their presence on the Internet. The Company's products include Netopia
Virtual  Office  ("NVO")  software  which is a "no assembly  required"  web site
solution that allows Internet users to create their own customized,  interactive
web  site,  Netopia  Internet  Routers,  which  offer  a  range  of  high-speed,
multi-user digital and analog Internet connectivity solutions,  and Timbuktu Pro
real-time  communication  and remote  control  software for  workgroups,  remote
workers and help desk administrators.

         In 1993,  the Company  focused its business  strategy to concentrate on
the Internet and Intranet  markets through the  utilization of its  Transmission
Control  Protocol/Internet  Protocol ("TCP/IP") and routing expertise. In fiscal
1994,  the Company  released its Timbuktu  Pro  Internet/Intranet  collaboration
software product (TCP/IP  enabled).  In fiscal 1996, the Company  introduced its
Netopia Internet router products and services,  and, in fiscal 1997, the Company
introduced its NVO software  platform.  During fiscal 1998, the Company expanded
its Internet  product  offerings by releasing  the hosted  version of NVO and by
offering  additional Internet routers supporting Digital Subscriber Line ("DSL")
and 56K Dual  Analog  technologies.  The Company  also  expanded  its  strategic
Internet  relationships  in fiscal  1998 by  partnering  with  Netscape,  France
Telecom, Copper Mountain and Northpoint Communications.

         In the fourth  quarter of fiscal  1998,  the Company  sold its Farallon
Local Area Networking ("LAN") Division (the "LAN Division") through which it had
developed and sold LAN products primarily for Apple Macintosh computers. The LAN
Division's  operations,  products  and the market in which it  competed  were no
longer  considered core to the Company's  business  strategy.  As a result,  the
Company  sold  the LAN  Division's  products,  accounts  receivable,  inventory,
property and  equipment,  intellectual  property and other  related  assets,  to
Farallon   Communications,   Inc.  ("Farallon"),   formerly  known  as  Farallon
Networking  Corporation,  a  Delaware  corporation  and an  affiliate  of  Gores
Technology Group  ("Gores").  Farallon also assumed certain accounts payable and
other liabilities of the LAN Division. In connection with such sale, the Company
received consideration  aggregating $4.9 million,  including (i) $2.0 million of
cash,  (ii)  royalties on Farallon's  revenues for a period of five years to the
extent that Farallon  achieves  revenues from the sale of its LAN Products of at
least $15.0 million per year, (iii) a two year $1.0 million promissory note from
Farallon,  guaranteed  by Gores,  and (iv) a warrant to purchase up to 5% of the
equity of Farallon. There can be no assurance that the business of Farallon will
be  sufficiently  successful  to allow the  Company to realize  the value of the
receivables,  note and warrant  described  in (ii),  (iii) and (iv)  above.  See
"Other Risks Associated with the Sale of the LAN Division."

         The Company is  incorporated in Delaware,  and its principal  executive
offices are located at 2470 Mariner Square Loop, Alameda, California, USA 94501.

<PAGE>

Events Occurring After September 30, 1998

         On December 17, 1998,  the Company  signed a definitive  agreement  and
closed a transaction to purchase Serus LLC ("Serus"),  a Utah limited  liability
company.  Serus is a developer of java-based web site editing software products.
Upon completion of the  development of such products,  Netopia intends to market
the  products  both  independently  and along with its  Netopia  Virtual  Office
software  platform  to allow users more  flexibility  in  customizing  their web
sites. As per the SERUS ASSET PURCHASE AGREEMENT by and among Netopia,  Inc. and
Serus LLC (the "Purchase Agreement"),  Netopia will acquire substantially all of
the assets and assume certain liabilities of Serus and existing operations which
include  in-process  research and development.  The maximum  aggregate  purchase
price of the Serus transaction is approximately  $7.0 million including (i) $3.0
million of cash due and payable on the  closing  date of the  transaction,  (ii)
409,556  shares of the Company's  Common Stock issued on the closing  date,  and
(iii) a $1.0 million  earnout  opportunity  based upon  certain  criteria as set
forth in the Purchase Agreement.

         The Company is in the process of completing the valuation of the assets
acquired and  liabilities  assumed in connection  with its  acquisition of Serus
including the  evaluation  of in-process  research and  development  costs.  The
Company  expects  to record a charge to  operations  during  the 3 months  ended
December  31, 1998 for  in-process  research  and  development  relating to this
recently  completed  acquisition.  The  amount of such  charge is not  presently
determinable, but could be material. The Company is aware that the United States
Securities  and Exchange  Commission  ("SEC") is reviewing the  assumptions  and
methodologies heretofore commonly used by companies in calculating such charges.
The Company  intends to follow recent  guidance  disseminated  by the SEC in its
valuation of the assets acquired and liabilities assumed and, in particular,  in
the valuation of in-process research and development.  

         In the course of integrating  Serus into the operations of the Company,
it is possible that facts or circumstances may be discovered that were not known
nor  apparent  prior to the time that the Company  executed  the Serus  Purchase
Agreement or during its financial and technical due diligence  reviews of Serus.
There  can  be no  assurance  that  difficulties  will  not  be  encountered  in
integrating the operations of Serus, or that the specific benefits expected from
the  integration  of Serus  will be  achieved.  The  acquisition  of Serus  also
involves  a number of other  risks,  including  technical  risks  related to the
completion of on-going development  efforts;  assimilation of new operations and
personnel;   the  diversion  of  resources  from  Netopia's  existing  business;
integration  of their  respective  equipment,  product  and  service  offerings,
networks and  technologies,  financial and information  systems and brand names;
coordination of geographically separated facilities and work forces;  management
challenges  associated  with the  integration of the companies;  coordination of
their   respective   engineering,   selling,   marketing  and  service  efforts,
assimilation  of  new  management  personnel;   and  maintenance  of  standards,
controls,  procedures  and  policies.  The  process  of  integrating  the  Serus
operations,  including its personnel,  could cause  interruption  of, or loss in
momentum in the activities of Netopia's business and operations, including those
of the  business  acquired.  Further,  employees  of Serus who may be key to the
integration effort or Netopia's ongoing operations may choose not to continue to
work for Netopia following the closing of the acquisition.

Industry Background

         The  emergence  and  continued  expansion  of the  Internet as a viable
medium for communications, collaboration and commerce has substantially enhanced
the value and potential of the Internet market.  The Internet is a global,  open
network of  thousands  of  interconnected  computer  networks  and  millions  of
computer connections that allow businesses,  individuals and other organizations
to communicate  worldwide.  Large enterprises are increasingly  adopting private
"Intranets" that employ Internet data formats and communications protocols, such
as  TCP/IP,  to  connect  geographically   dispersed  networks  and  facilities.
Intranets enable network users to communicate and access  information  within an
organization,  communicate with external users, such as suppliers, customers and
consultants,  and use the  World  Wide Web (the  "web")  to  access  information
available on the  Internet.  The emergence of the Internet and Intranets as well
as the increased affordability and availability of advanced hardware,  software,
communications   and   commerce   services   has  made   Internet  and  Intranet
communications available to a broader range of users.

<PAGE>

         The   increasing   utility  of  the  Internet  and  Intranets  and  the
availability   of   high-performance   infrastructures   that  enable   advanced
capabilities,  such as real-time communication,  collaboration and commerce, are
compelling  small  businesses,  geographically  dispersed  facilities  of  large
enterprises,  home offices,  mobile users, schools and other small organizations
to  establish  a web  presence  and adopt  complex  network  communications  and
computing systems.  However, these organizations typically do not have access to
sophisticated  technical support and therefore may not be well-served by complex
web site  development  and  networking  systems  requiring  extensive  technical
knowledge  or  expertise.  Today,  the  tasks  of  installing,  configuring  and
developing  web sites  and  networking  systems,  obtaining  high-speed  digital
services, such as DSL, Integrated Service Digital Network ("ISDN"),  frame relay
or fractional  T1/T1, and arranging for an Internet  connection from an Internet
Service  Provider  ("ISP")  can be costly  and  burdensome  for such  users.  In
addition,  traditional  vendors,  resellers and systems  integrators of Internet
networking   products   historically  have  not  offered  products  or  services
specifically  designed  for  users  who may not  have  access  to  sophisticated
technical   support.   Accordingly,   the  absence  of  complete,   easy-to-use,
plug-and-play  solutions  for  affordable  Internet/Intranet   connectivity  and
Internet presence software which enables real-time communication,  collaboration
and commerce  has  constrained  the ability of these users to fully  achieve the
benefits of the Internet.

The Netopia Solution

         As the use, functionality and importance of the Internet increases, the
Company believes the benefits provided by enabling  businesses to connect to the
Internet  and  establish an online  Internet  presence to help  increase  market
exposure, generate long-term cost savings and facilitate communications, are now
beginning to be realized by companies of all sizes. Although many small, growing
businesses  recognize  the  importance  of the  Internet,  they  often  lack the
expertise and internal resources to connect to and develop a successful Internet
presence for their company.  The Company believes that over the next few years a
large   number  of   organizations   will  be  looking  for  a   cost-effective,
user-friendly  solution  for  connecting  to the  Internet  and  establishing  a
professional web site.

         Netopia  believes  it is well  positioned  to serve  the needs of these
small businesses and other  organizations and individuals by providing them with
complete web site  services,  communication  software and  easy-to-use  Internet
connectivity solutions.  Netopia strives to develop products that can be used by
anyone regardless of their technical  background or access to technical support.
With Netopia's innovative Internet/Intranet solutions, users at organizations of
any  size  can  utilize  online  communication  and  collaboration  to  increase
productivity and add value to customer relationships.

         Netopia  believes  that the Internet  will become a central  system for
conducting  commerce.  To that end,  web  sites  can no  longer  exist as static
transmissions,  but  must  evolve  to  combine  value  added  functions  such as
interactive communication with e-commerce capabilities; Internet connections can
no longer be laborious,  but must be instantaneous and serve multiple users; and
online  collaboration must evolve from one-to-one into  many-to-many.  Netopia's
solutions seek to address these needs while  providing  simple setup and minimal
on-going maintenance. By designing innovative tools that go beyond the rigid use
of the web,  Netopia  believes  it is poised to lead  companies  worldwide  to a
simpler, more affordable method of using technology to improve business.

The Netopia Strategy

         Netopia's  objective  is to  become  a  leading  provider  of web  site
services and high-speed, multi-user Internet connectivity solutions which enable
small growing organizations to establish their presence on the Internet.

         Empower "Mere Mortals" to Establish an Internet  Presence.  The Company
focuses on providing  interactive web sites with built-in  functionality such as
communication  tools  including  chat,  intercom,  screen  sharing and web-based
e-mail.  These web sites allow the web site owner to add pictures,  links,  text
and files,  creating a customized web site, without any programming knowledge or
use of  expensive  consultants.  Through  partnerships  with  companies  such as
Netscape, Big Planet, McAfee and Intuit, Netopia is striving to create a diverse
distribution channel to provide "no assembly required" web sites worldwide.  The
Company targets  vertical target markets with web site  "templates"  designed by
the Company  providing  partial  customization  intended to add value to the web
site owners in a particular  profession,  market or common interest  group.  The
Company  intends to add  additional  features to its web site platform by adding
e-commerce, custom domain names and java-based web site editing.

<PAGE>

         Provide Complete,  Plug-and-Play Internet Connectivity  Solutions.  The
Company  focuses on providing a range of high-speed  digital and analog Internet
connectivity  solutions,  including DSL, Fractional T1/T1, Frame Relay, ISDN and
Dual 56K,  emphasizing ease of use and  plug-and-play  functionality  consistent
with Netopia's  tradition of providing products that are simple to install,  use
and  support.  The Netopia  Internet  connectivity  products  are  bundled  with
Internet   software  and  are  supported  with  the  Company's  "Up  &  Running,
Guaranteed!"  program,  providing  users a single  source for complete  Internet
connectivity.  The Company intends to develop future  generations of its Netopia
Internet   connectivity   hardware   products   that   incorporate   alternative
technologies  for high bandwidth  connectivity and increased  throughput,  while
retaining ease of use and plug-and-play features.

         Expand  Strategic  Alliances.  The  Company  has  formed  a  number  of
strategic relationships that assist the Company in developing,  distributing and
marketing its products. For example, to assist its customers in gaining Internet
access  and to  increase  sales of its  Internet  products,  Netopia  has formed
strategic  relationships  with PSINet,  Bell Atlantic,  France Telecom,  Telecom
Italia,  Netscape,  GeoCities,  McAfee,  Intuit and  approximately 200 ISPs. The
Company intends to sell its Netopia Internet  Connectivity  products and the NVO
software  platform  through  these ISPs.  The Company also intends to expand its
current strategic  relationships and to form additional strategic  relationships
to  augment  its  current  product   development,   distribution  and  marketing
strategies.

         Leverage   Collaboration   Software   Expertise.   Utilizing  expertise
developed in pioneering  collaboration  software for the workgroup,  remote user
and help desk  administrator,  the Company intends to continue to offer products
that  increase  user   productivity   and  efficiency  by  enabling   real-time,
peer-to-peer  collaboration  over the  Internet,  and  Intranets.  The Company's
Timbuktu Pro software  expands the  functionality  of the Internet beyond e-mail
and Web  browsing  by  enabling  users in any  location  to  remotely  access an
enterprise  network and to engage in real-time  collaboration  over Intranets or
the Internet -- viewing other users' screens, revising information, transferring
files, controlling other computers and remotely accessing network resources. The
Company  intends to enhance  and  expand the number of  real-time  collaboration
tools it offers.  For example,  the Company  recently  announced  its release of
Timbuktu Web Seminar which extends Timbuktu Pro's  capabilities  from one-to-one
collaboration to one-to-many collaboration.

         Target  Rapidly  Growing  Markets  for  Internet  Access  and  Presence
Solutions.  The  Company  targets  those  segments  of the  Internet  access and
presence  market which it believes are among the most rapidly  growing,  such as
small businesses,  branch offices of multi-national corporations,  home offices,
mobile users,  schools and other small  organizations.  These users generally do
not have access to  sophisticated  technical  support and are not well-served by
traditional  vendors of Internet access  products,  which have not  historically
offered products which the Company believes are well designed for these markets.
The  Company  intends to  leverage  its  expertise  in  developing  easy-to-use,
plug-and-play products to more rapidly penetrate these markets.

         Leverage Distribution Channels and Customer Support Infrastructure. The
Company believes that its relationships with approximately 57 distributors in 29
countries,  and with its ISPs, are a valuable asset and that these channels will
significantly enhance the marketing and sale of its products.  In addition,  the
Company believes that it is recognized in the industry as providing  outstanding
customer service and support.  The Company intends to leverage its positive name
recognition,   its   distribution   relationships   and  its  customer   support
organization to promote its products.

Products

         Netopia offers easy-to-use web site services and collaboration software
and plug-and-play,  high-speed,  multi-user Internet connectivity solutions. The
Company's  products  are  designed  for  users  that  may  not  have  access  to
sophisticated  technical support, so called "mere mortals," whether they work in
small businesses,  branch offices of multi-national  coporations,  home offices,
schools or other small  organizations.  The Company's  products  include its NVO
software  platform,  its Netopia Internet Routers and its Timbuktu Pro real-time
communication and remote control software.

<PAGE>

         Netopia  Virtual  Office.  The NVO software  platform is a "no assembly
required" web site solution that enables Internet users,  whether as independent
professionals or small businesses,  to create their own customized,  interactive
web site. The NVO software  platform  provides  flexibility and expandability in
the  creation  and  management  of  customizable   web  sites  with  value-added
functionality such as integrated communications technology. The Company has also
announced  plans to  incorporate  e-commerce  functionality  to the NVO software
platform in fiscal 1999.

         For web site  owners,  the platform  provides a feature  rich  Internet
presence without requiring any knowledge of Hypertext Markup Language  ("HTML"),
programming skills or a technical staff to maintain the site. For ISPs, Internet
Portals ("IPs"),  Internet product vendors and  professional  associations,  the
platform  is  an   opportunity   to  offer  their   customers   web  sites  with
customization, value-add features and ease of use advantages.
The NVO software platform consists of four main components:

     (i) Netopia Site Server.  The Netopia Site Server ("NSS") is the platform's
back end server  that  delivers  the web sites' web pages,  administers  the web
sites and enables  the  delivery of the  communication  features  within the web
site.

     Through its integration  with the Netscape  Enterprise  Server ("NES") as a
server  plug-in,  as well as its cohesion  with any standard  database,  the NSS
automatically   creates  web  sites,   serves  the  web  site  pages,   provides
administrative functions and enables the conferencing features of NVO. The NSS's
object-based site architecture  provides  flexibility (i.e., web site owners can
add  additional  pages to their web site at any  time),  while  its  centralized
administration   and   compatibility   with  registration   databases   automate
operations.

     (ii) Web Site  Templates.  Web Site Templates are no assembly  required web
sites  targeted to a common  interest group or industry and  pre-populated  with
information  useful to that group.  Netopia,  or its partners,  can pre-populate
each template with links, frequently asked questions ("FAQs"), formats, files or
other  information,  and the web site  can be  further  personalized  by the web
site's owner.  The template  design is  independent of the  information  the NSS
maintains about each web site owner. This centralized  location allows the owner
data to be separate from the template itself.  Therefore,  a Netopia partner can
add new  features to  existing  web sites and update all  customer  sites at one
time. Web site owners can also select a new template and immediately  change the
design of their  existing  web site  without  altering  or  losing  any of their
information.

     (iii) Third Party  Technology  Integration.  Functionality  can be extended
through the integration of third party  technologies  (e.g.,  web-based e-mail).
Users can leverage the Company's existing technology partnerships or replace and
augment  the  NVO  software   platform   features  with  their  own  proprietary
technology.

     (iv) Integrated  Conferencing and File Management Tools.  Netopia Owner and
Visitor  software  allows web site owners and  visitors to interact  directly in
real-time   through  chat   sessions,   screen   sharing,   intercom  and  other
communication   features.   It   allows   for  both   drag-and-drop   functions,
point-to-point communication capabilities and multiple file upload.

         When customers  license the NSS from the Company,  they have the option
of either hosting and  administering  their web sites  themselves or contracting
with Netopia to provide the hosting and administrative  services. When customers
choose to have Netopia host and administer their web sites,  Netopia handles the
hosting and  administrative  services  related to the web sites,  including  the
development,  marketing,  administrative  and  support  services  necessary  for
creating  and  hosting  web sites.  This  service  includes  "service  pages," a
co-branded  site where customers can sign up for their web site, view and select
a web site  template,  download  the  appropriate  software  and  utilize  owner
services and support.  Netopia can also assist with the creation and delivery of
mass e-mails, coordinate co-marketing efforts, offer web site move-in assistance
and provide site maintenance.

<PAGE>

         The  performance  of the  Company's  servers,  networking  hardware and
software infrastructure used for the hosting services offered by the Company for
NVO is critical to the  Company's  business  and  reputation  and its ability to
attract customers,  web users, new subscribers and partners.  Any system failure
that causes an  interruption in service or a decrease in  responsiveness  of the
Company's  hosting service could result in less traffic to the Company's  hosted
web sites and, if sustained or repeated,  could impair the Company's  reputation
and the  attractiveness  of its brand  name.  The  Company  maintains  redundant
systems for all critical  operational  areas. The Company also offers up to 10Mb
of disk space to each NVO web site hosted on the Company's servers. Disk storage
is  configured to survive  drive  failures  without risk of data loss using RAID
striping and mirroring.

         The Company  entered into an  eight-month  Web-hosting  agreement  with
Exodus  Communications,  Inc. ("Exodus")  effective June 1998. This agreement is
automatically renewed for subsequent one-year terms unless either party provides
notice at least 60 days prior to the  expiration  of any term.  Pursuant  to the
agreement,  Exodus  provides  and  manages  power  and  environmentals  for  the
Company's   networking   and  server   equipment.   Exodus  also  provides  site
connectivity  to  the  Internet  via  multiple  DS-3  and  OC-3  links  on  a 24
hour-a-day,  seven-days-per week basis. Under the terms of the agreement, Exodus
does  not,  however,  guarantee  that  the  Company's  Internet  access  will be
uninterrupted,  error-free or completely  secure. Any disruption in the Internet
access provided by Exodus or any failure of the Company's  server and networking
systems  to handle  current or higher  volumes of traffic  could have a material
adverse  effect on the  Company's  business,  operating  results  and  financial
condition.  An increase in the use of the  Company's  hosted NVO web sites could
strain the capacity of its systems,  which could lead to slower response time or
system  failures.  Slowdowns or system failures  adversely  affect the speed and
responsiveness  of the  Company's  hosted  web  sites  and  would  diminish  the
experience  for the  Company's  subscribers  and  visitors.  The  ability of the
Company to provide  effective  Internet  connections or of its systems to manage
substantially  larger numbers of customers at higher  transmission  speeds is as
yet unknown, and, as a result, the Company faces risks related to its ability to
scale up to its expected customer levels while maintaining superior performance.
If usage of  bandwidth  increases,  Netopia  will  need to  purchase  additional
servers and  networking  equipment and rely more heavily on its equipment and on
Exodus and its  services to maintain  adequate  data  transmission  speeds,  the
availability of which may be limited or the cost of which may be significant.

             The successful delivery of the Company's services is also dependent
in  substantial  part upon the  ability  of Exodus  and the  Company  to protect
Netopia's  servers and network  infrastructure  against damage from human error,
fire, flood, power loss, telecommunications failure, sabotage,  intentional acts
of vandalism and similar events. In addition, substantially all of the Company's
servers and network  infrastructure are located in Northern California,  an area
particularly  susceptible to earthquakes,  which also could cause system outages
or failures if one should occur. Despite precautions taken by, and planned to be
taken by, the Company and Exodus,  the occurrence of other natural  disasters or
other  unanticipated  problems at their  respective  facilities  could result in
interruption  in the services  provided by the Company or significant  damage to
Netopia's equipment.  Despite the implementation of network security measures by
the Company,  its servers are  vulnerable to computer  viruses,  break-ins,  and
similar disruptions from unauthorized tampering.  The occurrence of any of these
events could result in  interruptions,  delays or cessations  in service,  which
could  have a  material  adverse  effect on the  Company's  business,  operating
results and financial condition.  In addition,  the Company's reputation and the
Netopia brand name could be materially and adversely affected.

         Netopia Internet Connectivity Solutions. The Company's Netopia Internet
Connectivity  Solutions  offer a range of high speed digital and analog Internet
Routers which enable  cost-effective,  plug-and-play  Internet  connectivity for
individual  users  and  workgroups  who may not  have  access  to  sophisticated
technical  support,  and service  programs to assist users for connecting to the
Internet.  The Company's  Internet  Router  products  incorporate  the following
technologies:

     (i) Symmetric Digital Subscriber Line ("SDSL"). The Netopia Internet Router
with  SDSL is a  seven-speed  router  that  achieves  connection  speeds  to the
Internet  from  160Kbps to  1.6Mbps,  and  provides  a  business  with a shared,
simultaneous and permanent  connection to the Internet.  The seven-speed feature
of the SDSL  Router  enables a business to select the level of  bandwidth  given
budget and usage,  and the  ability to  increase  DSL speeds as  business  needs
change.  The Netopia SDSL Router comes  equipped with a built-in 8 port 10base-T
Ethernet hub and an uplink port to connect to another Ethernet hub so that users
can easily  create or expand a network.  The  Netopia  SDSL Router is a "No User
Configuration  Required" solution.  After connecting the router to the SDSL line

<PAGE>

and powering on, the SmartDSL  feature  connects to the ISP and  configures  the
router automatically.  For users on a LAN, the SmartIP feature (a combination of
Network  Address  Translation  ("NAT") and Dynamic Host  Configuration  Protocol
("DHCP")  server)  enables LAN managers to configure  workstations  for Internet
access without having to enter an IP address. Other features include built-in IP
firewall,  IP and  Internetwork  Packet Exchange  ("IPX")  (Routing  Information
Protocol ("RIP") and Service  Advertising  Protocol  ("SAP")) packet  filtering,
back-to-back  connections  and a modular  architecture  which  lets users add or
switch to  different  connection  types by changing  wide area  network  ("WAN")
module cards.

     (ii) DSL and Cable.  The Netopia 9100  Ethernet to Ethernet  Router  allows
small and medium sized  businesses to connect all users on a LAN to the Internet
via the Ethernet port on DSL or Cable modems. The Ethernet Router comes equipped
with a built-in 8 port  10base-T  Ethernet  hub and an uplink port to connect to
another Ethernet hub so that users can create or expand a network.  The Ethernet
Router is also equipped with features that simplify  router setup and management
with such features as NAT,  dynamic IP addressing and an integrated DHCP server.
These features enable  workstations to be configured for Internet access without
having to enter an IP  address,  allow a LAN to access  the  Internet  through a
single  dynamically  assigned IP address and increase  security.  Other features
include a built-in IP firewall, a modular architecture, IP and IPX (RIP and SAP)
packet filtering, among others.

     (iii) Fractional  T1/T1,  Digital Data Service ("DDS") and Frame Relay. The
Netopia leased line routers provide Internet  connections at 56K DDS, Fractional
T1 and T1 speeds to provide branch offices,  small to medium sized businesses or
schools a full-time  presence on the Internet.  Each model supports Frame Relay,
Point-to-Point  Protocol ("PPP") and Cisco High-level Data Link Control ("HDLC")
protocols and offers a serial interface  supporting  synchronous speeds of up to
1.5Mbps,  asynchronous  speeds up to  230Kbps  and a modular  architecture.  The
Synch/Async Serial ("SA") models support speeds up to Fractional T1/T1 (in North
America) and E1 (outside of North America)  through an external  Channel Service
Unit/Data Service Unit ("CSU/DSU").  The 56K DDS and Fractional T1/T1 models are
available in North America only.

     (iv) ISDN.  Netopia  Internet  Routers  for ISDN are LAN  attached  devices
supplying high-speed,  dial-up connectivity for all users on a network. The ISDN
Routers  include  a  basic  rate  interface  ("BRI")  port  with  built-in  NT-1
interface, PPP, Multilink PPP and 4:1 compression. In addition, the ISDN Routers
include patented  EtherWave  technology that enables  connectivity to a 10base-T
Ethernet  network  in a  "daisy-chain"  fashion  with or  without  the use of an
Ethernet  hub. The ISDN Routers are optimized for small office and home use. The
ISDN Routers include  SmartIP,  a cost-saving,  ease-of-use and security feature
that  integrates NAT technology  with a DHCP server to map multiple IP addresses
on the small office LAN to a single static or dynamically  assigned  Internet IP
address from the ISP; two Plain Old Telephone Service ("POTS")  interface ports;
an  integrated  two-port  10Base-T  Ethernet  hub  and  two  integrated  PC Card
slotswhich allow remote troubleshooting, diagnostics, configuration and firmware
upgrades in the event of ISDN line failure.

     (v) Dual 56K  Analog.  The  Netopia  Internet  Router with Dual Analog will
connect an entire LAN to the Internet  with speeds up to 168Kbps  over  standard
analog  telephone  lines.  By  integrating  two internal 56K analog  modems (and
supporting one additional external analog modem) and using analog Multilink PPP,
the Dual  Analog  Router  provides  multiple  users  on a LAN  with  high-speed,
dial-on-demand  Internet  access  without the expense or  complexity  of digital
lines. The Dual Analog Router supports ITU v.90 or K56flex standards, IP and IPX
network  protocols  and has a built-in 8 port 10baseT Hub and remote  management
capabilities.

<PAGE>

         The Company offers the users of Netopia  Internet Routers the "Customer
Care, Guaranteed!" service programs including "Up & Running, Guaranteed!." These
service programs assist users in ordering and provisioning the telecommunication
carrier line, and obtaining and establishing  their ISP service,  provide remote
configuration  of the Netopia Internet  Routers,  assist in the installation and
configuration of the client server software,  and provide  technical support for
the Netopia  product  line.  Toll-free  technical  support is included with this
service program for one year.

         Timbuktu Pro Collaboration  Software.  Timbuktu Pro is a multi-platform
remote control and file transfer  software for work groups and remote workers as
well as help desk, server and web site  administrators.  Timbuktu Pro's patented
screen  sharing  technology  allows  remote  control and file  transfer  between
Windows 3.x, Windows 95, Windows NT, Windows 98 and MacOS machines. Timbuktu Pro
software enables users to collaborate with other Timbuktu Pro users in real-time
over the Internet,  Intranets and LANs -- viewing other users' screens, revising
information,  transferring  files,  controlling  other  computers  and  remotely
accessing  network  resources.  Timbuktu Pro products are also used by help desk
and information systems personnel to remotely solve technical  problems,  update
software and train users on new applications and operating systems.  The Company
believes  that the  peer-to-peer  collaboration  features  in its  Timbuktu  Pro
products bring additional functionality to the Internet, Intranets and LANs. The
Timbuktu Pro Enterprise  edition  provides a  comprehensive  set of tools geared
towards Information  Technology ("IT")  professionals  responsible for deploying
and administering remote control technology in the enterprise  environment.  The
Timbuktu Pro  Enterprise  edition  includes the Timbuktu Pro  Universal  License
which  the  Company  believes  allows  customers  to  leverage   Timbuktu  Pro's
multi-platform  compatibility to reduce the cost of migrating  between platforms
and operating systems within the enterprise environment.  Additionally,  Netopia
has pursued  integration  opportunities  with application  developers focused on
systems management and help desk solutions for the large corporate customer.  As
a result,  Timbuktu Pro can be  integrated  with Remedy's  ARS,  Microsoft  SMS,
PLATINUM's Apriori,  Tivoli's TME, Allen Systems Group's ASG-IMPACT and Computer
Associates'   Unicenter  ING  technology  software  to  enhance  the  help  desk
functionality.  This  integration  is included with Timbuktu Pro  Enterprise and
allows the IT organization to deploy Timbuktu Pro's remote control functionality
directly with these leading  enterprise  applications which the Company believes
provide   seamless   execution  of  remote  control  sessions  from  within  the
applications  themselves.  On  December  7,  1998,  the  Company  announced  the
introduction of Timbuktu Web Seminar  ("TWS").  TWS is a web-based  conferencing
solution for the enterprise,  Internet and education  markets.  TWS is web-based
ScreenCasting  technology  that enables  professionals  to broadcast  from their
desktop to multiple meeting participants live via the Internet, or Intranet. The
TWS server allows the  presenter's  screen to be broadcast to the  participating
audience and includes  comprehensive  security,  administration  and web polling
capabilities. The TWS server installs on Microsoft Windows NT4.0 with IIS 3 or 4
servers and offers  organizations  savings in travel and meeting  expenses while
increasing productivity.

         The Company's  business is dependent upon continued  growth in the sale
of its  products.  The rapid growth in the use of the Internet and Intranets for
communication and commerce is a recent phenomenon, and there can be no assurance
that such communication or commerce over the Internet will become widespread. In
addition,  to the extent that the Internet  continues to experience  significant
growth in the number of users and level of use,  there can be no assurance  that
the  infrastructure  of the  Internet  will  continue  to be able to support the
demands placed upon it by such potential  growth,  or that it will not otherwise
lose its utility due to delays in the  development  or adoption of new standards
and  protocols  required  to  handle  increased  levels  of  activity  or due to
increased   government   regulation.   Although  the  Company  has   experienced
significant  revenue growth rates, the Company does not believe prior percentage
growth  rates  should be relied  upon as being  indicative  of future  operating
results.  The Company's limited operating history as an Internet company and the
dynamic market environment in which the Company operates makes the prediction of
future operating results difficult, if not impossible. There can be no assurance
that the Company will  increase  sales of its  products,  or that the  Company's
existing  distribution  channels are  appropriate  for the sale of its products.
Accordingly,  the failure of the Company's products to gain market acceptance or
to achieve significant sales would materially and adversely affect the Company's
business,  operating results and financial  condition.  The markets in which the
Company  competes  currently are subject to intense price  competition,  and the
Company expects  additional price and product  competition as other  established
and emerging companies enter these markets and new products and technologies are
introduced.  Additionally,  a number of competitors have  substantially  greater
financial,  technical, sales, marketing and other resources than the Company, as
well as greater name recognition and a larger customer base. These companies may
therefore be able to respond more  quickly to new or emerging  technologies  and
changes  in  customer  requirements  or  to  devote  greater  resources  to  the
development,  promotion and sales of their products.  Increased  competition may
result in further price reductions,  reduced gross margins,  increased operating
expenses  and loss of market  share,  any of which  could  materially  adversely
affect the Company's business, operating results and financial condition.

<PAGE>

Strategic Alliances

         The Company has entered  into  strategic  alliances to  facilitate  the
development,   distribution,  marketing  and  support  of  its  products.  These
alliances  enhance the Company's  ability to adapt  effectively to technological
change and leverage shared distribution  resources,  thereby providing increased
utility to end users.

         The  Company  relies on a number  of  strategic  relationships  to help
achieve  market  acceptance  of  the  Company's  products  and to  leverage  the
Company's development, sales and marketing resources. Although the Company views
these relationships as important factors in the development and marketing of the
Company's products and services, a majority of the Company's agreements with its
strategic  partners or customers do not require  future  minimum  commitments to
purchase  the  Company's  products,  are  not  exclusive  and  generally  may be
terminated at the  convenience  of either party.  There can be no assurance that
the Company's  strategic  partners regard their relationship with the Company as
strategic to their own respective businesses and operations,  that they will not
reassess  their  commitment  to the  Company or its  products at any time in the
future,  or that they  will not  develop  and/or  market  their own  competitive
technology.

         The Company  does not  manufacture  any of the  components  used in its
products and performs only limited assembly on some products. The Company relies
on  independent  contractors  to  manufacture  to  specification  the  Company's
components,  subassemblies,  systems and products.  The Company also relies upon
limited  source  suppliers  for a number  of  components  used in the  Company's
products,  including certain key microprocessors and integrated circuits.  There
can be no assurance  that these  independent  contractors  and suppliers will be
able to timely meet the Company's future requirements for manufactured products,
components and  subassemblies.  The Company  generally  purchases limited source
components pursuant to purchase orders and has no guaranteed supply arrangements
with these suppliers.  In addition, the availability of many of these components
to the  Company is  dependent  in part on the  Company's  ability to provide its
suppliers  with  accurate  forecasts of its future  requirements.  However,  any
extended  interruption  in the  supply  of any of the key  components  currently
obtained from a limited source would disrupt the Company's operations and have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial  condition.  In  addition,  the  Company  anticipates  that it will be
necessary to establish  additional  strategic  relationships  in the future,  in
particular  with  additional  distributors,   ISPs  and  Value  Added  Resellers
("VARs").  However,  there can be no assurance  that the Company will be able to
establish  such  alliances  or that such  alliances  will  result  in  increased
revenues.

Selling and Marketing

         The Company's sales force assists end users by providing  solutions for
their Internet presence,  connectivity and collaboration needs. In addition, the
sales force provides  pre-sales and order  management  support to  distributors,
resellers,  ISPs and VARs,  identifies new opportunities for product development
and provides general market information to management.  The Company's  marketing
strategy  is  to  achieve  broad  market   penetration  by  utilizing   multiple
distribution channels, including the use of two-tier distributors,  direct sales
and  telemarketing,  Affinity  partners,  ISPs and VARs,  mail  order,  K-12 and
electronic marketing and distribution.

         Two-Tier  Distributors.  Netopia's major  distributors in North America
are Ingram Micro ("Ingram") and Tech Data which distribute Netopia's products to
resellers, VARs, dealers and dealer chains. Internationally, Netopia distributes
its products through  approximately 57 distributors in 29 countries.  In Europe,
distributors sell primarily in the United Kingdom,  France,  Germany and Sweden,
and, in the Pacific Rim,  distributors sell primarily in Japan. Netopia provides
periodic training in the development of Internet  solutions to VARs who purchase
the Company's  products primarily from  distributors.  The Company's  agreements
with its  distributors  can  generally be  terminated  without  cause and do not
provide for minimum purchase commitments.  Additionally,  the agreements provide
price  protection  and grant the  distributors  limited  rights to return unsold
inventories of the Company's products in exchange for new purchases.

<PAGE>

         Direct Sales / Telemarketing.  Netopia's direct sales and telemarketing
sales  force are  primarily  focused  on the  execution  of high  volume or site
license  agreements  with  corporate  accounts  in North  America.  The  Company
currently plans on leveraging its telemarketing expertise developed domestically
to begin an international  direct  telemarketing  sales force located in Europe.
Timbuktu Pro software is the primary  product  sold  through this  channel.  The
Company intends to sell NVO through its telesales force in fiscal 1999.

         ISPs and VARs.  Netopia has formed  strategic  relationships  with ISPs
(including  telecommunication  carriers)  and VARs that  assist  the  Company in
developing,  distributing  and marketing its  products.  For example,  to assist
customers in  establishing  their  Internet  presence and access and to increase
sales of the Company's products, Netopia has formed strategic relationships with
PSINet,  France Telecom,  Telecom Italia,  Bell Atlantic and  approximately  200
other ISPs.  The Company also has recruited  over 400 Internet VARs for the sale
of the Company's products.

         Affinity Partners. Netopia plans to utilize Affinity Partners (a common
interest group or professional  association)  as a distribution  channel for its
NVO software  platform.  The Company's  Affinity  Partners are provided either a
button or banner on the Affinity Partners' web site that, when clicked on by the
visitor,  will direct visitors to the NVO service. Once visitors are directed to
the NVO service, they will have the opportunity to sign up for their own NVO web
site.

         Mail Order.  Netopia markets its products in mail order catalogs,  such
as those  offered  by  MicroWarehouse,  to reach  users who are  generally  more
technically sophisticated.  Through lower overhead and service costs, mail order
catalogs are generally able to offer lower prices than dealers and retailers.

         Electronic  Marketing  and  Distribution.  The Company has developed an
online  web store for the sale of its  products  and also  offers  its  products
through other online  stores such as Cyberian  Outpost,  Download  Warehouse and
software.net.  In addition to the  Company's  web store,  the Company's web site
also offers online technical support,  bulletin board and File Transfer Protocol
("ftp") service as well as product and Corporate  information.  This site allows
the Company to e-mail  focused  monthly  electronic  bulletins for customers and
partners,  providing  information  on the  Company's  most recent  upgrades  and
promotions.  The Company currently supports secure online commerce  transactions
through  its web  store  using  Netscape's  Secure  (SSL)  Commerce  Server  and
CyberCash's Secure Internet Payment Service.

         Other Marketing. The Company utilizes several other marketing programs,
such as trade  advertising,  participation in trade shows and press briefings on
strategy and new products to support the sale and  distribution of its products.
Through these marketing programs, Netopia seeks to build brand name recognition,
stimulate  demand and inform channels about the capabilities and benefits of the
Company's products.

         The Company relies primarily on its two-tier  distributors for the sale
of its products.  Revenues from  distributors  accounted for 45%, 43% and 37% of
total  revenues for the fiscal years ended  September  30, 1998,  1997 and 1996,
respectively.  A substantial amount of the Company's revenues are generated from
a  limited   number  of  these   distributors.   The  Company's   three  largest
distributors,  in  aggregate,  accounted  for 21%, 24% and 23% of the  Company's
total  revenues for the fiscal years ended  September  30, 1998,  1997 and 1996,
respectively.  During the fiscal years ended  September 30, 1998, 1997 and 1996,
revenue  from  Ingram  accounted  for 12%,  14% and 12% of the  Company's  total
revenues, respectively. No other customers have accounted for 10% or more of the
Company's  total revenues during the fiscal years ended September 30, 1998, 1997
and 1996.

         The  distribution  of products such as those offered by the Company has
been characterized by rapid change, including industry consolidations, financial
difficulties  of  distributors  and the  emergence of  alternative  distribution
channels.  There can be no assurance that current  distributors will continue to
serve as distributors  for the Company since the Company does not currently have
a written agreement regarding price or quantity  commitments with these or other
distributors  which  operate  on  a  purchase  order  basis.  The  LAN  Division

<PAGE>

historically   sold  significant   volumes  of  product  through  the  Company's
distributors. Due to the sale of the LAN Division there can be no assurance that
the  Company's  current  distributors  will  continue  to market  the  Company's
products or that the Company's  channel  expense  levels will not increase.  The
loss of, or a  significant  reduction  in  revenue  from,  one of the  Company's
distributors  could have a material  adverse  effect on the Company's  business,
operating results and financial condition.  The Company's distributors generally
offer  products of several  different  companies,  including  products  that are
competitive with the Company's  products.  There can be no assurance that future
sales by the Company's  distributors  will continue at current levels,  that the
Company will be able to retain its current  distributors  in the future on terms
which are  acceptable to the Company,  that the Company's  current  distributors
will choose to or be able to market the  Company's  products  effectively,  that
economic  conditions or industry demand will not adversely affect these or other
distributors,  that these  distributors  will not devote  greater  resources  to
marketing products of other companies or that internal staffing changes or other
changes at the Company's  distributors will not disrupt historical purchasing or
payment  patterns.  Accordingly,  the loss of,  or a  significant  reduction  in
revenue from, one of the Company's  distributors,  could have a material adverse
effect on the Company's business, operating results and financial condition.

         The Company grants to its distributors  limited rights to return unsold
inventories of the Company's products in exchange for new purchases and provides
price protection to its distributors.  Although the Company provides  allowances
for  projected  returns  and  price  decreases,  any  product  returns  or price
decreases in the future that exceed the Company's allowances will materially and
adversely  affect  the  Company's  business,  operating  results  and  financial
condition.  The Company  also  provides end users with a ninety (90) day and one
(1)  year  limited  warranty  on its  Timbuktu  Pro  and  Internet  connectivity
products,  respectively,  and  permits  end  users to  return  the  product  for
replacement  or its full  purchase  price if the  product  does not  perform  as
warranted.  The NVO  service  is  provided  on an "as is" basis,  therefore  the
Company does not  generally  offer a warranty on its NVO service.  End users are
offered a free thirty (30) day evaluation period to use and evaluate the service
prior to purchase and thereafter can discontinue their subscription at any time.
To date, the Company has not encountered material warranty claims. Nevertheless,
if future warranty claims exceed the Company's reserves, the Company's business,
operating  results and financial  condition  could be  materially  and adversely
affected.  In addition,  the Company  attempts to further limit its liability to
end users through disclaimers of special, consequential and indirect damages and
similar provisions in its end user warranty.  However, no assurance can be given
that such limitations of liability would be legally enforceable.

         The  Company's  Timbuktu  Pro software  products are often  licensed to
customers on a volume  license basis for use on private WAN Intranets  involving
thousands  of nodes.  These  licenses  often  involve  significant  license  and
maintenance  fees. As a result,  the license of the Company's  software products
often involves a significant commitment of management attention and resources by
prospective  customers.  Accordingly,  the  Company's  sales  process  for these
products is often subject to delays associated with long approval processes that
typically  accompany  significant  capital  expenditures.  For  these  and other
reasons,  the sales cycle associated with the license of the Company's  software
products is often  lengthy and  subject to a number of  significant  delays over
which the Company has little or no control.  There can be no assurance  that the
Company will not  experience  these and  additional  delays in the future on the
sales of its software or other products.

         The  Company's  Netopia  Internet  Router  products  and  NVO  software
platform  are  often  distributed  through  partnerships  with  ISPs,  VARs  and
telecommunications  carriers.  These  partnerships often involve lengthy testing
and certification  studies,  detailed agreements and financial  commitments from
the  prospective  partner.  As a result,  partnerships  with ISPs,  VARs  and/or
telecommunications  carriers to  distribute  the  Company's  products  involve a
significant  commitment  of management  attention  and resources by  prospective
partners.  Accordingly,  the Company's  business  development  process for these
distribution  channels is often subject to delays  associated with long approval
processes that  typically  accompany  significant  partnership  development  and
capital  expenditures.  For these and other  reasons,  the business  development
process  associated with the  partnerships is often lengthy and historically has
been subject to a number of significant delays over which the Company has little
or no control. Additionally,  credit risks related to the financial viability of
newly organized IPSs or VARs are often more significant than for other partners.
There  can be no  assurance  that the  Company  will not  experience  these  and
additional  delays or  financial  risks in the  future  related  to  partnership
development.

         The Company's  business  model for NVO is dependent  upon the Company's
ability to leverage  this  software  platform to generate  revenue  streams from
monthly  subscription  based  accounts and the  licensing of the  technology  to
future customers and partners. The potential profitability of the business model
is  unproven,  and, to be  successful,  the Company  must,  among other  things,
develop  and market  solutions  that  achieve  broad  market  acceptance  by its

<PAGE>

subscribers,  partners  and  Internet  users.  This model has existed for only a
limited period of time, and, as a result, is relatively  unproven.  There can be
no assurance that the Company will be able to retain its  subscribers or that it
will be able to attract new subscribers or licensors.  Accordingly, no assurance
can be given that the  Company's  business  model for NVO will be  successful or
that it can generate revenue growth or significant profits.

         Sales  orders  are  typically   shipped   shortly  after  receipt  and,
consequently,  order  backlog at the  beginning  of any  quarter has in the past
represented only a small portion of that quarter's  revenues.  Accordingly,  the
Company's  net  revenues in any quarter are  substantially  dependent  on orders
booked and shipped during that quarter.

Customer Service and Support

         The Company believes that it is recognized in the Internet  industry as
having an  outstanding  customer  support  organization.  Netopia  believes that
effective  customer  support is a key criterion  used in selecting the Company's
products.  Network  managers  and  administrators,   ISPs,  VARs,  distributors,
resellers,  consultants  and other  experienced  technical  experts  utilize the
Company's  toll-free telephone support lines, fax and online support services to
access   Netopia's   internal   technical   databases  and  support   personnel.
Additionally,  support  personnel  are trained to satisfy the needs of end users
who are not technical experts and do not have access to sophisticated  technical
support.  The Company believes that its support programs have been successful in
creating brand loyalty through its focused  support of the specialized  needs of
these end  users,  and  through  the  easy-to-use,  plug-and-play  design of its
products.

         With "Customer Care,  Guaranteed!"  service programs  including "Up and
Running,  Guaranteed!," Netopia remotely configures the Netopia Internet Routers
and assists  users in setting up service with the user's  telephone  company and
ISP. Once unique in the  industry,  this concept has been adopted by a number of
the  Company's  competitors.  However,  the  Company  believes  that its program
remains the most comprehensive in the market. The Company's expertise in solving
technical  problems enables it to commit its resources to analyze any problem an
end user may have, even if it involves a product from another  company,  thereby
building  customer  loyalty  to  Netopia  as  the  single  source  for  Internet
connectivity solutions.

Technology and Product Development

         The  Netopia  Internet  Routers  include  several  core  communications
technologies,  including a third-generation  multi-protocol  routing engine. The
product's operating software has been optimized for the special  requirements of
Internet access over high-speed  analog and digital WAN links, and provides both
packet  header  and  data-link  compression.  The  routing  engine  operates  in
conjunction with companion modules that provide connection/bandwidth management,
authentication/security  and  configuration/network  management  functions.  The
routing  engine  is  standards-based  and  supports  several  routing  protocols
including    Routing    Information    Protocol    ("RIP")   and   RIPv2.    The
connection/bandwidth  management module supports  dial-on-demand routing, tracks
incoming and outgoing  data calls and is optimized  for the  different  types of
supported WAN  interfaces.  Calls can be initiated based on time of day, type of
data traffic, and packet data thresholds.  Additionally, switched circuit models
support a "dynamic bandwidth allocation"  capability that transparently initiate
connections based on packet data thresholds.  These  technologies  significantly
reduce  telecommunications  costs,  particularly  with  analog and ISDN which is
typically   tariffed  on  the  basis  of  usage.   Additionally,   cost  control
functionality,  optimized for switched interfaces, allows users to determine the
amount of traffic used and terminate routing functionality based upon selectable
parameters.  The  authentication/security  module  provides  PPP  authentication
services,   including  Password  Authentication   Protocol  ("PAP"),   Challenge
Handshake  Authentication  Protocol ("CHAP"),  PAP-token and CHAP token, between
interconnected routers,  dial-back security, and packet filters that allow a LAN
to  maintain a degree of network  security  while  connecting  to the  Internet.
Netopia Internet Routers incorporate NAT, under the brand name, SmartIP. SmartIP
allows for the  development  of affordable  LAN Internet  accounts.  The Netopia
Internet    Routers    support   a   wide    variety   of   local   and   remote
configuration/network  management  capabilities.  These  capabilities  include a
utility for  assigning a LAN IP address to the router called  SmartStart,  which
includes a server for  assigning IP addresses to desktop  machines  based on the
DHCP, a utility for  automatically  configuring  router  Frame Relay  parameters

<PAGE>

called  SmartMatch,   a  menu-based  console  and  virtual  terminal  ("TELNET")
interface, Trivial File Transfer Protocol ("TFTP") client for firmware upgrades,
and the Simple  Network  Management  Protocol  ("SNMP").  The  Netopia  Internet
Routers  also  support  additional  utilities  and  diagnostics  such as  Packet
Internet  Groper  ("PING"),  trace  route  and  syslog,  which  allow  users  to
troubleshoot  network problems.  During fiscal 1998, the Company  introduced the
new  R-series  Internet  router  product  line  which is a new class of  modular
router. Designed and engineered to reduce the cost of investment in the customer
premises equipment ("CPE") market for Internet, Intranet and WAN connectivity to
the small to medium business enterprise  customer segment.  The R-series product
line incorporates the processing unit, memory, power supply, system input-output
and operating  system  software in the base unit. The base unit also supports an
optional,  standards-based,   hardware  encryption  and/or  compression  module.
Depending on the system requirements, customers then select from a wide range of
WAN interface modules to be plugged into the two configurable  slots,  including
dual v.90  modems,  U and S/T ISDN,  U and S/T ISDN  with two  analog  telephone
interfaces, ISDN DSL ("IDSL"), SDSL and Ethernet.

         The Company's  Timbuktu Pro software  products  include  patented cross
platform  collaboration  technology  that provides  remote control  capabilities
across disparate operating systems.  This collaboration system supports text and
graphical  image  display  between   homogeneous  and  heterogeneous   computers
connected on a network,  the Internet or via other transport  media.  The system
captures  drawing events during a recording  process and then  translates  these
events  into  procedure  calls  during the  imaging  process on the  destination
platform.  For example,  this technology allows a Windows NT workstation to view
the screen of a MacOS  computer  regardless of the  differences  in screen size,
resolution or color depth. This technology enables the Company to better address
the  heterogeneous  requirements of companies'  intranets and the Internet.  The
Company has also  developed  proprietary  compression  and caching  technologies
which are used to minimize resources  required for image  transmissions over the
Internet and slow speed networks.

         The Company's  Timbuktu Pro software products also include  multi-level
security  technology that protects  enterprise  network computing  resources and
individual  users from  unauthorized  intrusion.  In addition to supporting  the
native operating system security model, such as NT usernames and passwords, each
product can maintain its own database,  which is used to verify the identity and
define the  privileges of any user  attempting to gain access to a machine.  The
Company   has   also   developed    unique    administration    technology   for
security-conscious  network  administrators  that allows them to  customize  the
functionality  available to their organizations.  In addition,  the TCP/IP ports
assigned  to Netopia by the  Internet  Engineering  Task  Force  ("IETF")  allow
network  managers to safeguard  their  Intranets from  unauthorized  access with
widely   available   firewall   technology.   The  Company   believes  that  the
object-oriented  modular  architecture of its products allows Netopia to exploit
market  opportunities  quickly  and  address  OEM  customer  requirements.   For
instance,  by  leveraging  the  Timbuktu  Pro  for  Windows  product's  built-in
Component Object Model ("COM") architecture, the Company was one of the first to
market real-time  collaboration  Netscape  plug-ins and Internet  applets.  This
architecture  allows  new  features,  transports,  and  services  to be  quickly
incorporated  to meet future market demands as well as provide easy  integration
of this technology into other third-party applications.

         The Company's NVO product  provides a platform for creating,  managing,
and serving pre-built customizable web sites with integrated  communications and
collaboration technology.  The NSS, which is the core of the platform,  consists
of a web server that serves the web pages,  provides  message and file  handling
capabilities, and enables the conferencing features of the product; and an admin
server for managing the web sites.  The web server and the admin server both run
as NES plug-ins on Sun Solaris systems. The admin server provides the management
functionality for the web sites including creation,  deletion,  rename,  setting
values, and changing templates through callable functions. The NSS also provides
application  programming  interfaces  ("APIs")  for  password  handling  and for
hashing the web site files for  distribution  across the file system being used.
These  APIs  allow  host  providers  to  replace  default   functionality   with
site-specific functions for accessing backend registration  databases,  etc. The
web site  pages  served  by the NSS  server  are  built on a  defined  directory
structure in the native file system for efficient performance.  The NVO platform
includes a proprietary  server-side scripting language,  nHTML, which is used to
build the  customizable web site pages. To serve pages the NSS server parses and
executes nHTML directives that dynamically  generate standard HTML pages for the
client,  so  that  the  browsers  display  standard  pages.  The web  sites  can

<PAGE>

incorporate  the  patented  Timbuktu  cross-platform  collaboration  technology,
including  remote control.  The NSS server enables  visitors to the web sites to
make   connections  to  the  web  site  owners'  machines  for  screen  sharing,
point-to-point chat, and intercom features. The server also provides file upload
and download capabilities through the NVO Files feature. Collaboration features,
such as screen sharing, use the multi-level  security technology  implemented in
the Company's  Timbuktu Pro product.  The product provides secure access to site
customization and  configuration  pages and to files in the web site via browser
authentication.

         The personal  computer  industry is  characterized  by rapidly changing
technologies,  evolving industry standards,  frequent new product introductions,
short  product  life  cycles and rapidly  changing  customer  requirements.  The
introduction  of products  embodying new  technologies  and the emergence of new
industry  standards can render existing products obsolete and unmarketable.  The
Company's  future  success  will depend on its  ability to enhance its  existing
products and to introduce  new products to meet changing  customer  requirements
and emerging  technologies.  For example,  the Company's Netopia Internet Router
currently operates over ISDN, Fractional T1/T1 (domestically),  Fractional E1/E1
(international),  Frame Relay, SDSL,  Ethernet and 56K analog  telecommunication
services.  As other  communications  technologies such as Asynchronous  Transfer
Mode  ("ATM"),  Asymmetric  Digital  Subscriber  Line  ("ADSL"),  various  other
versions of DSL and communication  over cable or wireless networks are developed
or gain market acceptance,  the Company will be required to enhance its Internet
Router  products  to support  such  technologies,  which  will be  costly,  time
consuming  and have  uncertain  market  acceptance.  If the Company is unable to
modify its products to support new  Internet  access  technologies,  or if ISDN,
Fractional  T1/T1,   Fractional  E1/E1,  Frame  Relay,  SDSL,  Ethernet  or  56K
technologies do not achieve  widespread  customer  acceptance as a result of the
adoption of  alternative  technologies  or as a result of  de-emphasis  of ISDN,
Fractional  T1/T1,   Fractional  E1/E1,  Frame  Relay,  SDSL,  Ethernet  or  56K
technologies by  telecommunications  service providers,  the Company's business,
operating  results and financial  condition  would be  materially  and adversely
affected. The Company has in the past and may in the future experience delays in
new product  development.  There can be no  assurance  that the Company  will be
successful in developing and marketing product enhancements or new products that
respond to  technological  change,  evolving  industry  standards  and  changing
customer  requirements,  that the Company will not experience  difficulties that
could delay or prevent the successful development, introduction and marketing of
these  products or product  enhancements,  or that its new  products and product
enhancements  will  adequately  meet the  requirements  of the  marketplace  and
achieve any significant degree of market acceptance. Failure of the Company, for
technological  or other  reasons,  to develop and  introduce  new  products  and
product enhancements in a timely and cost-effective manner would have a material
adverse  effect on the  Company's  business,  operating  results  and  financial
condition. In addition, the future introduction or even announcement of products
by the Company or one or more of its competitors  embodying new  technologies or
changes  in  industry  standards  or  customer  requirements  could  render  the
Company's  then  existing  products  obsolete or  unmarketable.  There can be no
assurance that the introduction or announcement of new product  offerings by the
Company  or one or more of its  competitors  will not cause  customers  to defer
purchases of existing  Company  products.  Any such deferral of purchases  could
have a material adverse effect on the Company's  business,  operating results or
financial condition.

         Complex  products  such as those  offered by the  Company  may  contain
undetected  or unresolved  defects when first  introduced or as new versions are
released.  There can be no  assurance  that,  despite  testing  by the  Company,
defects will not be found in new products or new versions of products  following
commercial  release,  resulting  in loss of  market  share,  delay in or loss of
market  acceptance or product recall.  Any such occurrence could have a material
adverse  effect upon the  Company's  business,  operating  results or  financial
condition.

         The Company  believes that its future  business and  operating  results
depend in part on its ability to continue to enhance existing products,  develop
new products and improve the price and  performance  of its products in a timely
manner.  The Company  continuously  evaluates  the  emerging  needs,  developing
standards and emerging technologies of its target markets to identify new market
or product  opportunities.  Netopia is focusing its  development  efforts on its
Internet Routers through high-speed digital services, including ISDN, T-1, Frame
Relay,  DSL,  56K  analog  technologies  and  software  enhancements  to its NVO

<PAGE>

software platform and Timbuktu Pro products,  further international localization
of its products and cost-reducing design improvements.  In addition, the Company
has relied and will continue to rely on external development resources,  such as
OEM  suppliers,  for the  development  of certain of its  products  and  related
components.  The Company may in the future acquire  products or  technologies to
complement  current research and development  efforts.  Research and development
expenses were $7.2 million for each of the fiscal years ended September 30, 1998
and 1997 and $7.6 million for the fiscal year ended September 30, 1996.

         As of  December  1, 1998,  Netopia's  research  and  development  staff
consisted of 56 employees.  The Company  believes  that its future  success will
depend in large  part upon its  ability to  attract  and  retain  highly-skilled
engineering personnel.  Competition for such personnel is intense, and there can
be no assurance  that the Company will be successful in attracting and retaining
such personnel, the failure of which could have a material adverse effect on the
Company's business, operating results and financial condition.

Competition

         Netopia believes that the principal  competitive factors in its markets
are: (1) product  feature,  function and  reliability,  (2) customer service and
support, (3) price and performance,  (4) ease of use, (5) brand name recognition
(6)  strategic  alliances,  (7) size and  scope of  distribution  channels,  (8)
timeliness  of new product  introductions,  (9) breadth of product line and (10)
size and loyalty of customer base. While the Company believes,  in general, that
it currently  competes  favorably  with regard to these  factors there can be no
assurance that the Company will be able to compete  successfully  in the future,
the  failure  of which  would have a material  adverse  effect on the  Company's
business, operating results and financial condition.

         The markets for the Company's  products,  services and  subscribers are
intensely  competitive,  highly fragmented and characterized by rapidly changing
technology,  evolving  industry  standards,  price  competition and frequent new
product  introductions.  A number of companies  offer products that compete with
one or more of the Company's  products.  The Company's  current and  prospective
competitors  include OEM product  manufacturers  of Internet  access  equipment,
manufacturers  of Internet  presence  and web site  software and  developers  of
remote control and  collaboration  software.  In the Internet  access  equipment
market, the Company competes primarily with Ascend, Cisco,  3Com/U.S.  Robotics,
Ramp Networks,  Intel,  Flowpoint and several other  companies.  In the Internet
presence and web site  software  market,  the Company  competes  with IBM,  Inc.
Online, The Globe, AOL, GeoCities,  Homestead,  Lycos, Zyworld and several other
companies. In the remote control and collaboration software markets, the Company
competes  primarily with Symantec,  Microsoft,  Tivoli (IBM),  Lotus (IBM), Stac
Electronics, Microcom (Compaq), Computer Associates and several other companies.
The Company has  experienced  and  expects to continue to  experience  increased
competition  from  current  and  potential   competitors,   many  of  whom  have
substantially  greater  financial,   technical,   sales,   marketing  and  other
resources,  as well as greater name  recognition and a larger customer base than
the Company.  Accordingly, such competitors or future competitors may be able to
respond  more  quickly to new or emerging  technologies  and changes in customer
requirements or devote greater resources to the development, promotion and sales
of their products than the Company.  Other companies in the personal computer or
Internet  industry may seek to expand their  product  offerings by designing and
selling  products using  competitive  technology that could render the Company's
products  obsolete or have a material adverse effect on the Company's sales. For
example,  Microsoft  has  available  for free,  via  download  on the  Internet,
communications and collaboration software compatible with the Microsoft Internet
Explorer and has publicly stated that they are committed to integrating Internet
technology  into  existing  products at no additional  cost to  customers.  This
software product, which enables real-time  communication within a workgroup,  as
well as similar future product  offerings from  Microsoft,  could  undermine the
Company's  ability to market its Timbuktu Pro and/or NVO software.  Accordingly,
there  can  be no  assurance  that  the  Company  can  continue  to  market  its
collaboration  and web office software,  which would have a material and adverse
effect on the Company's business,  operating results and financial condition. In
addition,  several of the Company's  current  competitors  have  introduced free
and/or paid guaranteed service and support programs that appear to be similar to
the Company's "Up & Running,  Guaranteed!" program. As a result, there can be no
assurance  that the  Company  can  continue  to  charge  a fee for this  support
program.  The markets in which the  Company  currently  competes  are subject to
intense price  competition and the Company expects  additional price and product

<PAGE>

competition as other established and emerging  companies enter these markets and
new products and technologies are introduced. Consolidations in the computer and
communication industries continue to create companies with substantially greater
financial,  technical, sales, marketing and other resources than the Company, as
well as greater name recognition and a significantly larger customer base. These
companies  may be able to respond more  quickly to new or emerging  technologies
and changes in  customer  requirements  or to devote  greater  resources  to the
development,  promotion and sales of its  products.  Increased  competition  may
result in the loss of market share,  further price  reductions and reduced gross
margins,  any of which  could  materially  and  adversely  affect the  Company's
business,  operating results and financial condition.  There can be no assurance
that the Company will be able to compete successfully against current and future
competitors,  or that  competitive  factors faced by the Company will not have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial condition.

Proprietary Rights and Technology

         The  Company's   ability  to  compete  is  dependent  in  part  on  its
proprietary rights and technology. The Company relies primarily on a combination
of  patent,  copyright  and  trademark  laws,  trade  secrets,   confidentiality
procedures and  contractual  provisions to protect its proprietary  rights.  The
Company  generally enters into  confidentiality  or license  agreements with its
employees, resellers, distributors, customers and potential customers and limits
access to the distribution of its software, hardware designs,  documentation and
other proprietary information, however in some instances the Company may find it
necessary to release its source code to certain parties, for example the Company
entered  into a product  development  agreement  pursuant  to which it  released
certain  source code to a third party in the People's  Republic of China.  There
can be no  assurance  that the steps taken by the Company in this regard will be
adequate to prevent  misappropriation  of its technology.  The Company currently
has three issued  United  States  patents.  There can be no  assurance  that the
Company's patents will not be invalidated,  circumvented or challenged, that the
rights granted thereunder will provide competitive  advantages to the Company or
that any of the Company's pending or future patent applications,  whether or not
being currently challenged by applicable governmental patent examiners,  will be
issued  with  the  scope  of the  claims  sought  by  the  Company,  if at  all.
Furthermore, there can be no assurance that others will not develop technologies
that are similar or superior to the  Company's  technology  or design around the
patents  owned by the  Company.  Despite  the  Company's  efforts to protect its
proprietary  rights,  unauthorized  parties may  attempt to copy  aspects of the
Company's  products or to obtain and use information that the Company regards as
proprietary.  Policing  unauthorized use of the Company's products is difficult,
and while the Company is unable to  determine  the extent to which piracy of its
software  products  exists,  software  piracy  is  expected  to be a  persistent
problem.  In selling its  software  products,  the Company  relies  primarily on
"shrink wrap"  licenses that are not signed by licensees and,  therefore,  it is
possible  that such  licenses  may be  unenforceable  under the laws of  certain
jurisdictions.  In  addition,  the  laws of some  foreign  countries  where  the
Company's products are or may be manufactured or sold,  particularly  developing
countries  including various countries in Asia, such as the People's Republic of
China, do not protect the Company's  proprietary  rights as fully as do the laws
of the United  States.  There can be no assurance  that the  Company's  means of
protecting  its  proprietary  rights in the  United  States  or  abroad  will be
adequate or that competing  companies  will not  independently  develop  similar
technology.

         The Company relies upon certain software, firmware and hardware designs
that it licenses from third parties,  including firmware that is integrated with
the Company's  internally  developed firmware and used in the Company's products
to perform  key  functions.  There can be no  assurance  that these  third-party
licenses will continue to be available to the Company on commercially reasonable
terms.  The loss of, or  inability to maintain,  such  licenses  could result in
shipment  delays or reductions  until  equivalent  firmware  could be developed,
identified,  licensed and integrated which would materially and adversely affect
the Company's business, operating results and financial condition.

Employees

         As of December 1, 1998, the Company employed 188 persons,  including 58
in sales and marketing,  56 in research and development,  30 in customer service
and  support,   14  in   manufacturing   operations,   and  30  in  general  and
administrative  functions.  The Company  also  contracts  with  consultants  who
provide short and long-term  services to the Company in various  areas.  Netopia
believes  that its  relations  with its  employees  are good.  None of Netopia's
employees is represented by a labor union, and the Company has not experienced a
work  stoppage.  The  Company  believes  its  business  is  dependent  upon  the
contributions of its senior  management and other key personnel and on Netopia's
ability to attract and retain highly  qualified  personnel.  Competition to hire
such personnel in Netopia's industry and location is intense.

<PAGE>

         The  Company's  business and prospects  depend to a significant  degree
upon the  continuing  contributions  of its key  management,  sales,  marketing,
product  development  and  administrative  personnel.  The Company does not have
employment contracts with its key personnel and does not maintain any key person
life insurance policies. The loss of key management or technical personnel could
materially  adversely  affect the  Company's  business,  operating  results  and
financial  condition.  The Company  believes that its prospects  depend in large
part  upon  its  ability  to  attract  and  retain  highly-skilled  engineering,
managerial,  sales and marketing, and administrative personnel.  Competition for
such  personnel is intense,  and there can be no assurance that the Company will
be successful in attracting and retaining such personnel. Failure to attract and
retain  key  personnel  could have a material  adverse  effect on the  Company's
business, operating results and financial condition.

Item 2.           PROPERTIES

         The Company leases approximately 49,000 square feet of office space for
its  headquarters  in Alameda,  California.  The site is used for  research  and
development,   administration,   customer   service  and  sales  and   marketing
activities.  The facility is currently leased for a five year term,  expiring on
December 31,  2002.  The Company has a five-year  renewal  option on the Alameda
headquarters facility which, if exercised, would commence on January 1, 2003. As
a result of the sale of the LAN  Division,  the Company  has  provided a partial
reserve  against the  remaining  term of the lease of the  Alameda  headquarters
related to the space which was  occupied by the LAN  Division.  The Company also
leases  approximately  29,000  square feet of  warehouse  space in San  Leandro,
California to accommodate  the Company's  distribution  center,  which maintains
inventory and provides  shipping and handling.  The facility is currently leased
for a five year term, expiring on December 31, 2002. The Company has a five-year
renewal option on the San Leandro warehouse facility which, if exercised,  would
commence on January 1, 2003. As a result of the sale of the LAN Division and per
the Separation Agreement made by and between Netopia, Inc. and Farallon, Netopia
is to assign the lease of the warehouse facility to Farallon.  The assignment of
such lease is expected to occur in fiscal  1999.  After the lease is assigned to
Farallon,  the Company will continue to utilize a portion of the warehouse space
under a  sublease  with  Farallon.  The term of the  sublease  will begin on the
effective  date of the lease  assignment and terminate on December 31, 2002. The
Company's  California  facilities are located near major earthquake fault lines.
In the event of an earthquake,  the Company's business,  financial condition and
operating results could be materially adversely affected.

         In  addition,  the Company  leases  approximately  7,000 square feet of
research and development office space in Lawrence,  Kansas and 1,450 square feet
in San Jose, California.  These leases expire on July 30, 1999 and September 30,
2002, respectively.  The Company leases approximately 4,500 square feet of sales
office space in Dallas,  Texas for its software telesales group. The facility is
currently  leased for a five year term,  expiring on July 31, 2003.  The Company
leases  approximately  1,900 square feet of sales  office space in  Springfield,
Virginia.  The  facility is currently  leased for a five year term,  expiring on
July 16, 2003. The Company also leases  approximately 1,200 square feet of sales
office space in France.  The facility is currently  leased for a nine year term,
expiring on February 28, 2005. The Company believes that its existing facilities
are adequate for its current needs and that additional  space sufficient to meet
the Company's needs for the foreseeable future is available on reasonable terms.

ITEM 3.  LEGAL PROCEEDINGS

         As of December  22,  1998 the  Company was not  involved in any pending
legal  proceedings  which the  Company  believes  could have a material  adverse
effect on the Company.

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

         No matters  were  submitted  to a vote of the  security  holders of the
Company during the fourth quarter ended September 30, 1998.

<PAGE>

ITEM 5.  MARKET FOR NETOPIA'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

         The Company's  Common Stock trades on The Nasdaq Stock Market under the
symbol  "NTPA."  The table  below  sets forth the  quarterly  high and low sales
prices per share as reported on The Nasdaq  Stock Market for the two most recent
fiscal years ended September 30, 1998 and 1997, respectively.

<TABLE>
<CAPTION>
                                                                          1998                          1997
                                                                 ----------------------        ----------------------
                                                                    High         Low              High         Low
                                                                 ---------    ---------        ---------    ---------
<S>                                                              <C>          <C>              <C>          <C>

Fourth fiscal quarter ended September 30.....................       $11.500      $ 4.375          $ 7.125      $ 4.375
Third fiscal quarter ended June 30...........................        10.875        5.625            5.375        3.938
Second fiscal quarter ended March 31.........................         6.375        4.125            6.313        4.250
First fiscal quarter ended December 31.......................         9.000        5.000           14.500        6.375

</TABLE>

         The market price of the shares of the Company's  Common Stock is highly
volatile  and  may be  significantly  affected  by  factors  such as  actual  or
anticipated  fluctuations in the Company's results of operations,  announcements
of technological innovations,  announcements of product distribution agreements,
introduction  of new  products by the Company or its  competitors,  developments
with respect to patents, copyrights or proprietary rights, conditions and trends
in the Internet and other  technology  industries,  changes in or failure by the
Company to meet  securities  analysts'  expectations,  large volume sales of the
Company's  Common Stock and activities  related to acquisitions or divestitures,
semi-professional and amateur day traders, postings on Internet message and chat
boards,  general market  conditions and other  factors.  In addition,  the stock
market  has  from  time  to  time  experienced   significant  price  and  volume
fluctuations  that have  particularly  affected the market prices for the common
stocks of Internet  technology  companies.  These broad market  fluctuations may
adversely  affect the market price of the Company's  Common Stock.  In the past,
following  periods of volatility  in the market price of a particular  company's
securities,  securities  class action  litigation has often been brought against
that company.  There can be no assurance that such  litigation will not occur in
the  future  with  respect  to the  Company.  Such  litigation  could  result in
substantial costs and a diversion of management's attention and resources, which
could have a material  adverse  effect upon the  Company's  business,  operating
results  and  financial  condition.  As of  December  1,  1998 the  Company  had
approximately  160 registered  stockholders of record.  The Company has not paid
cash dividends on its Common Stock.  The Company  currently  anticipates that it
will retain all future  earnings,  if any,  for use in its business and does not
anticipate  paying any cash  dividends  on its Common  Stock in the  foreseeable
future. The closing price per share of the Company's Common Stock as reported on
the Nasdaq Stock Market on December 22, 1998 was $7.188.

<PAGE>


ITEM 6.  SELECTED FINANCIAL DATA

         The following selected financial data has been derived from the audited
Consolidated  Financial  Statements.  The  information  set  forth  below is not
necessarily  indicative  of results of future  operations  and should be read in
conjunction with  "Management's  Discussion and Analysis of Financial  Condition
and Results of Operations" and the consolidated financial statements and related
notes thereto included elsewhere in this Form 10-K.

<TABLE>
<CAPTION>
                                                                   Fiscal years ended September 30,
                                                     ----------------------------------------------------------------
                                                        1998         1997         1996          1995        1994
                                                     -----------   -----------   ---------    ----------  -----------
                                                              (in thousands; except for per share amounts)
<S>                                                  <C>           <C>           <C>          <C>         <C>

  Revenues.........................................   $ 24,836       $20,170     $16,718       $ 6,569      $ 5,310
                                                                                  
  Cost of revenues.................................      7,955         6,396       3,811           674          447
                                                     -----------   -----------   ---------    ----------  -----------
      Gross profit.................................     16,881        13,774      12,907         5,895        4,863

  Operating expenses:
      Research and development.....................      7,201         7,177       7,603         5,905        2,787
      Selling and marketing .......................     14,404        11,288       9,410         4,463        2,841
      General and administrative...................      3,380         2,945       2,835         2,364        2,736
                                                     -----------   -----------   ---------    ----------  -----------
      Total operating expenses.....................     24,985        21,410      19,848        12,732        8,364
                                                     -----------   -----------   ---------    ----------  -----------

         Operating loss............................     (8,104)       (7,636)     (6,941)       (6,837)      (3,501)
  Other income, net................................      2,222         1,869       1,040           815          291
                                                     -----------   -----------   ---------    ----------  -----------
      Loss from continuing operations
         before income taxes.......................     (5,882)       (5,767)     (5,901)       (6,022)      (3,210)
  Income tax provision (benefit) (a)...............      2,155        (2,217)     (4,619)       (2,732)      (1,856)
                                                     -----------   -----------   ---------    ----------  -----------

         Loss from continuing operations...........     (8,037)       (3,550)     (1,282)       (3,290)      (1,354)
  Discontinued operations, net of taxes (b)........     (2,496)        3,021       4,983         5,796        3,541
                                                     -----------   -----------   ---------    ----------  -----------

         Net income (loss)........................     $(10,533)      $  (529)   $ 3,701       $ 2,506      $ 2,187
                                                     ===========   ===========   =========    ==========  ===========

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                   Fiscal years ended September 30,
                                                     ----------------------------------------------------------------
                                                        1998         1997         1996          1995         1994
                                                     -----------   -----------   ---------    ----------  -----------
                                                              (in thousands; except for per share amounts)
<S>                                                  <C>           <C>           <C>          <C>         <C>
 Per share data, continuing operations:
      Basic and diluted loss per share.............     $ (0.69)      $ (0.31)    $ (0.13)      $ (0.36)       $ --
      Shares used in the per share calculations....      11,687        11,335       9,890         9,148          --

 Per share data, discontinued operations:
      Basic income (loss) per share................     $ (0.21)      $  0.27     $  0.50       $  0.63        $ --
      Diluted income (loss) per share..............     $ (0.21)      $  0.24     $  0.46       $  0.61        $ --
      Common shares used in the calculations of
        basic income (loss) per share..............      11,687        11,335       9,890         9,148          --
      Common and common equivalent shares
        used in the calculations of diluted net
        income (loss) per share....................      11,687        12,350      10,887         9,522          --

 Per share data, net income (loss):
      Basic net income (loss) per share............     $ (0.90)      $ (0.05)    $  0.37       $  0.27        $ --
      Diluted net income (loss) per share..........     $ (0.90)      $ (0.05)    $  0.34       $  0.26        $ --
      Common shares used in the calculations of
        basic net income (loss) per share..........      11,687        11,335       9,890         9,148          --
      Common and common equivalent shares
        used in the calculations of diluted net
        income (loss) per share....................      11,687        11,335      10,887         9,522          --
                                                      ==========    ==========   ==========    ==========   =========
</TABLE>

<TABLE>
<CAPTION>

                                                                             September 30,
                                                      ---------------------------------------------------------------
                                                         1998        1997          1996        1995         1994
                                                      -----------  -----------   ----------  -----------  -----------
                                                                             (in thousands)
<S>                                                   <C>          <C>           <C>         <C>          <C> 
 Consolidated balance sheet data:
  Working capital...................................   $ 38,152     $ 49,979      $49,469      $21,755      $19,569
  Total assets......................................     56,292       61,001       61,618       33,872       29,289
  Long-term liabilities.............................        260          361           46          218          689
  Total stockholders' equity........................     44,801       53,977       53,143       24,279       21,644
                                                      ===========  ===========   ==========  ===========  ===========
</TABLE>
                                                    
- ------------------------------------
(a)______See Note 5 of Notes to Consolidated Financial Statements.
(b)  On August 5, 1998, the Company sold its LAN Division.  The sale transaction
     and  operating  results of the LAN Division for the periods  presented  are
     reported as a discontinued  operation.  See Note 2 of Notes to Consolidated
     Financial Statements.

ITEM 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

         The discussion in this Report contains forward-looking  statements that
involve risks and  uncertainties.  The statements  contained in this Report that
are not purely historical are  forward-looking  statements within the meaning of
Section 27A of the  Securities  Act of 1933, as amended,  and Section 21E of the
Securities Exchange Act of 1934, as amended,  including statements regarding the
Company's expectations,  beliefs,  intentions,  strategies,  proceeds, expenses,
charges, accruals, losses and reserves regarding the future. All forward-looking
statements  included in this document are based on information  available to the
Company on the date hereof,  and the Company assumes no obligation to update any
such  forward-looking  statements.  The  Company's  actual  results could differ
materially from those discussed  herein.  Factors that could cause or contribute
to such differences  include,  but are not limited to, those discussed in "Other
Factors  That May Affect  Future  Results"  as well as those  discussed  in this
section and elsewhere in this Report,  and the risks  discussed in the Company's
other United States Securities and Exchange Commission filings.

<PAGE>

Overview

         Netopia  develops,  markets and supports  products  and services  which
enable growing  organizations  to establish their presence on the Internet.  The
Company's  products  include NVO software which is a "no assembly  required" web
site  solution  that  allows  Internet  users to create  their  own  customized,
interactive  web  site,  Netopia  Internet  Routers,  which  offer  a  range  of
high-speed,  multi-user digital and analog Internet connectivity solutions,  and
Timbuktu Pro real-time communication and remote control software for workgroups,
remote workers and help desk administrators.

         In 1993,  the Company  focused its business  strategy to concentrate on
the Internet  and Intranet  markets  through the  utilization  of its TCP/IP and
routing  expertise.  In fiscal  1994,  the Company  released  its  Timbuktu  Pro
Internet/Intranet  collaboration  software product (TCP/IP  enabled).  In fiscal
1996, the Company  introduced its Netopia Internet router products and services,
and, in fiscal 1997, the Company  introduced its NVO software  platform.  During
fiscal 1998, the Company  expanded its Internet  product  offerings by releasing
the hosted version of NVO and by offering additional Internet routers supporting
DSL and 56K Dual Analog  technologies.  The Company also  expanded its strategic
Internet  relationships  in fiscal  1998 by  partnering  with  Netscape,  France
Telecom,  Copper Mountain and Northpoint  Communications.  Additionally,  in the
fourth quarter of fiscal 1998, the Company sold its LAN Division which developed
and sold LAN products primarily for Apple Macintosh computers.

         The Company's  total  revenues from  continuing  operations are derived
from the sale of hardware and software products and include license revenues for
its Timbuktu Pro and NVO software, sales of its Netopia Internet router products
and fees for related  services,  as well as revenue from licensing the Company's
patent covering cross-platform  screen-sharing  technology.  Revenue relating to
the sale and  licensing  of hardware and software  products is  recognized  upon
shipment of the products by the Company,  patent revenue is recognized  upon the
licensing  of the rights to the  patent  and  service  revenues  are  recognized
ratably over the term of the contract.  Certain of the Company's  sales are made
to customers  under  agreements  permitting  limited  rights of return for stock
balancing or with protection for future price decreases. Revenue is recorded net
of an estimated allowance for returns. Any product returns or price decreases in
the future that exceed the Company's  allowances may materially adversely affect
the Company's business, operating results and financial condition.  Although the
Company has experienced revenue growth over the last five years, there can be no
assurance  that the Company will be able to sustain or increase  revenue  growth
rates.  There can be no  assurance  that the  Company  will be  profitable  on a
quarterly  or annual  basis.  As a result of the sale of the LAN  Division,  the
Company's  consolidated  statements of operations  have been restated to reflect
the  discontinuation  of  the  operations  associated  with  the  Company's  LAN
Division.  The Company's  limited operating history without its LAN Division and
the dynamic market environment in which the Company competes make the prediction
of future operating results difficult, if not impossible.

         The Company  sells its  products and related  maintenance,  support and
other services through  distributors,  ISPs, VARs and directly by the Company to
corporate  accounts,  higher education  institutions and over the Internet.  The
Company's  revenues  from  distributors  accounted  for 45%,  43% and 37% of the
Company's total revenues for the fiscal years ended September 30, 1998, 1997 and
1996,  respectively.  The Company's  three largest  distributors,  in aggregate,
accounted  for 21%, 24% and 23% of the Company's  total  revenues for the fiscal
years ended September 30, 1998, 1997 and 1996,  respectively.  During the fiscal
years ended September 30, 1998, 1997 and 1996, revenue from Ingram accounted for
12%,  14%  and 12% of the  Company's  total  revenues,  respectively.  No  other
customers have accounted for 10% or more of the Company's  total revenues during
the fiscal years ended September 30, 1998, 1997 and 1996.

         The  distribution  of products such as those offered by the Company has
been characterized by rapid change, including industry consolidations, financial
difficulties  of  distributors  and the  emergence of  alternative  distribution
channels.  There can be no assurance that current  distributors will continue to
serve as distributors  for the Company since the Company does not currently have
a written agreement regarding price or quantity  commitments with these or other

<PAGE>

distributors  which  operate  on  a  purchase  order  basis.  The  LAN  Division
historically   sold  significant   volumes  of  product  through  the  Company's
distributors. Due to the sale of the LAN Division there can be no assurance that
the  Company's  current  distributors  will  continue  to market  the  Company's
products or that the Company's  channel  expense  levels will not increase.  The
loss of, or a  significant  reduction in revenue  from any one of the  Company's
distributors  could have a material  adverse  effect on the Company's  business,
operating results and financial condition.  The Company's distributors generally
offer  products of several  different  companies,  including  products  that are
competitive with the Company's  products.  There can be no assurance that future
sales by the Company's  distributors  will continue at current levels,  that the
Company will be able to retain its current  distributors  in the future on terms
which are  acceptable to the Company,  that the Company's  current  distributors
will choose to or be able to market the  Company's  products  effectively,  that
economic  conditions or industry demand will not adversely affect these or other
distributors,  that these  distributors  will not devote  greater  resources  to
marketing products of other companies or that internal staffing changes or other
changes at the Company's  distributors will not disrupt historical purchasing or
payment  patterns.  Accordingly,  the loss of,  or a  significant  reduction  in
revenue from, one of the Company's  distributors,  could have a material adverse
effect on the Company's business, operating results and financial condition.

         The Company grants to its distributors  limited rights to return unsold
inventories of the Company's products in exchange for new purchases and provides
price protection to its distributors.  Although the Company provides  allowances
for  projected  returns  and  price  decreases,  any  product  returns  or price
decreases in the future that exceed the Company's allowances will materially and
adversely  affect  the  Company's  business,  operating  results  and  financial
condition.  The Company  also  provides end users with a ninety (90) day and one
(1)  year  limited  warranty  on its  Timbuktu  Pro  and  Internet  connectivity
products,  respectively,  and  permits  end  users to  return  the  product  for
replacement  or its full  purchase  price if the  product  does not  perform  as
warranted.  The NVO  service  is  provided  on an "as is" basis,  therefore  the
Company does not  generally  offer a warranty on its NVO service.  End users are
offered a free thirty (30) day evaluation period to use and evaluate the service
prior to purchase and thereafter can discontinue their subscription at any time.
To date, the Company has not encountered material warranty claims. Nevertheless,
if future warranty claims exceed the Company's reserves, the Company's business,
operating  results and financial  condition  could be  materially  and adversely
affected.  In addition,  the Company  attempts to further limit its liability to
end users through disclaimers of special, consequential and indirect damages and
similar provisions in its end user warranty.  However, no assurance can be given
that such limitations of liability will be legally enforceable.

         International  revenues accounted for 33%, 27% and 20% of the Company's
total  revenues for the fiscal years ended  September  30, 1998,  1997 and 1996,
respectively.  The  following  table  provides a breakdown  of revenue by region
expressed as a percentage of total revenues for the periods presented:

<TABLE>
<CAPTION>
                                                                            Fiscal years ended September 30,
                                                                    -------------------------------------------------
                                                                         1998             1997             1996
                                                                    ---------------   --------------   --------------
<S>                                                                 <C>               <C>              <C>

  Europe..........................................................           25%              19%              11%
  Pacific Rim.....................................................            5                5                7
  Other...........................................................            3                3                2
                                                                    ---------------   --------------   --------------
    Subtotal international revenues...............................           33               27               20
  United States...................................................           67               73               80
                                                                    ---------------   --------------   --------------
      Total revenues..............................................          100%             100%             100%
                                                                    ===============   ==============   ==============
</TABLE>

         The  Company's  international  revenues are  currently  denominated  in
United States  dollars,  and revenues  generated by the  Company's  distributors
currently are paid to the Company in United States  dollars.  The results of the
Company's international  operations may fluctuate from period to period based on
global  economic  factors  including,  but not limited to, the current  economic
situation  in  Asia  and  Japan  and  movements  in  currency   exchange  rates.
Historically,  movements  in exchange  rates have not  materially  affected  the
Company's total revenues.  However,  there can be no assurance that movements in
currency exchange rates will not have a material adverse effect on the Company's
revenues in the future.

          The Company  expects  that  international  revenues  will  continue to
represent a significant  portion of its total revenues.  Any significant decline
in international demand for the Company's products would have a material adverse

<PAGE>

effect on the Company's business, operating results and financial condition. The
Company believes that in order to increase sales opportunities and profitability
it will be  required  to expand its  international  operations.  The Company has
committed and continues to commit significant management attention and financial
resources to developing  international sales and support channels.  There can be
no assurance that the Company will be able to maintain or increase international
market  demand for its  products.  To the extent  that the  Company is unable to
maintain  or  increase  international  demand for its  products,  the  Company's
international  sales will be  limited,  and the  Company's  business,  operating
results and financial condition would be materially and adversely affected.

         The Company's  international  operations are subject to inherent risks,
including,  but not  limited  to,  the impact of current  and  potential  future
recessionary  environments  in  economies  outside the United  States,  costs of
localizing products for foreign countries,  longer receivable collection periods
and greater difficulty in accounts receivable collection,  unexpected changes in
regulatory requirements, difficulties and costs of staffing and managing foreign
operations,  potentially  adverse tax  consequences  and  political and economic
instability.  In addition,  the laws of certain  foreign  countries in which the
Company's  products  are or may  be  manufactured  or  sold,  including  various
countries  in Asia such as the People's  Republic of China,  may not protect the
Company's products or intellectual  property rights to the same extent as do the
laws of the  United  States and thus may make the  possibility  of piracy of the
Company's  technology  and products more likely.  There can be no assurance that
the Company will be able to sustain or increase international  revenues, or that
the foregoing  factors will not have a material  adverse effect on the Company's
future international revenues and its business,  operating results and financial
condition.

         In the fourth quarter of fiscal 1998, the Company sold its LAN Division
through  which it had  developed  and  sold LAN  products  primarily  for  Apple
Macintosh computers.  The LAN Division's operations,  products and the market in
which it  competed  were no longer  considered  core to the  Company's  business
strategy.  As a result, the Company sold the LAN Division's  products,  accounts
receivable,  inventory, property and equipment,  intellectual property and other
related assets, to Farallon Communications, Inc. ("Farallon"), formerly known as
Farallon  Networking  Corporation,  a Delaware  corporation  and an affiliate of
Gores Technology Group ("Gores"). Farallon also assumed certain accounts payable
and other liabilities of the LAN Division. The LAN Division's products consisted
of Ethernet,  EtherWave,  Fast Ethernet and LocalTalk  compatible products which
included  the  PhoneNET  system  of  network  connectivity  products  (the  "LAN
Products").  In connection  with such sale, the Company  received  consideration
aggregating $4.9 million,  including (i) $2.0 million of cash, (ii) royalties on
Farallon's  revenues  for a period of five  years to the  extent  that  Farallon
achieves  revenues  from the sale of its LAN Products of at least $15.0  million
per  year,  (iii)  a two  year  $1.0  million  promissory  note  from  Farallon,
guaranteed  by Gores,  and (iv) a warrant to  purchase up to 5% of the equity of
Farallon.  There can be no  assurance  that the  business  of  Farallon  will be
sufficiently  successful  to allow  the  Company  to  realize  the  value of the
receivables,  note and warrant  described  in (ii),  (iii) and (iv)  above.  The
failure of the Company to realize the value of the receivables, note and warrant
could  have a  material  adverse  effect on the  Company's  business,  operating
results and financial  condition.  Also in  connection  with the sale of the LAN
Division,  the Company made certain  representations  and  warranties  about the
assets and liabilities transferred to Farallon.  While the Company believes such
representations  have been  accurate,  the Company  could be liable for up to $2
million for any damages to Farallon resulting from any breach or breaches of any
of such  representations  and  warranties.  As a result,  any material breach or
breaches of the  representations and warranties made in connection with the sale
of the LAN  Division  could  have a  material  adverse  effect on the  Company's
business, operating results and financial condition. See "Other Risks Associated
with the Sale of the LAN Division."

Events Occurring After September 30, 1998

         On December 17, 1998,  the Company  signed a definitive  agreement  and
closed a transaction to purchase Serus LLC ("Serus"),  a Utah limited  liability
company.  Serus is a developer of java-based web site editing software products.
Upon completion of the  development of such products,  Netopia intends to market
the  products  both  independently  and along with its  Netopia  Virtual  Office
software  platform  to allow users more  flexibility  in  customizing  their web
sites. As per the SERUS ASSET PURCHASE AGREEMENT by and among Netopia,  Inc. and
Serus LLC (the "Purchase Agreement"),  Netopia will acquire substantially all of
the assets and assume certain liabilities of Serus and existing operations which
include  in-process  research and development.  The maximum  aggregate  purchase
price of the Serus transaction is approximately  $7.0 million including (i) $3.0
million of cash due and payable on the  closing  date of the  transaction,  (ii)

<PAGE>

409,556  shares of the Company's  Common Stock issued on the closing  date,  and
(iii) a $1.0 million  earnout  opportunity  based upon  certain  criteria as set
forth in the Purchase Agreement.

         The Company is in the process of completing the valuation of the assets
acquired and  liabilities  assumed in connection  with its  acquisition of Serus
including the  evaluation  of in-process  research and  development  costs.  The
Company  expects  to record a charge to  operations  during  the 3 months  ended
December  31, 1998 for  in-process  research  and  development  relating to this
recently  completed  acquisition.  The  amount of such  charge is not  presently
determinable,  but  could be  material.  The  Company  is aware  that the SEC is
reviewing  the  assumptions  and  methodologies   heretofore  commonly  used  by
companies in  calculating  such  charges.  The Company  intends to follow recent
guidance  disseminated  by the SEC in its  valuation of the assets  acquired and
liabilities assumed and, in particular,  in the valuation of in-process research
and development.

         In the course of integrating  Serus into the operations of the Company,
it is possible that facts or circumstances may be discovered that were not known
nor  apparent  prior to the time that the Company  executed  the Serus  Purchase
Agreement or during its financial and technical due diligence  reviews of Serus.
There  can  be no  assurance  that  difficulties  will  not  be  encountered  in
integrating the operations of Serus, or that the specific benefits expected from
the  integration  of Serus  will be  achieved.  The  acquisition  of Serus  also
involves  a number of other  risks,  including  technical  risks  related to the
completion of on-going development  efforts;  assimilation of new operations and
personnel;   the  diversion  of  resources  from  Netopia's  existing  business;
integration  of their  respective  equipment,  product  and  service  offerings,
networks and  technologies,  financial and information  systems and brand names;
coordination of geographically separated facilities and work forces;  management
challenges  associated  with the  integration of the companies;  coordination of
their   respective   engineering,   selling,   marketing  and  service  efforts,
assimilation  of  new  management  personnel;   and  maintenance  of  standards,
controls,  procedures  and  policies.  The  process  of  integrating  the  Serus
operations,  including its personnel,  could cause  interruption  of, or loss in
momentum in the activities of Netopia's business and operations, including those
of the  business  acquired.  Further,  employees  of Serus who may be key to the
integration effort or Netopia's ongoing operations may choose not to continue to
work for Netopia following the closing of the acquisition.

<PAGE>

Results of Operations

         The  following  table  sets forth  certain  consolidated  statement  of
operations  data of the Company  expressed as a percentage of total revenues for
the periods presented:

<TABLE>
<CAPTION>
                                                                            Fiscal years ended September 30,
                                                                    -------------------------------------------------
                                                                         1998             1997             1996
                                                                    ---------------   --------------   --------------
<S>                                                                  <C>              <C>              <C>

  Revenues........................................................         100.0%           100.0%            100.0%

  Cost of revenues................................................          32.0             31.7              22.8
                                                                    ---------------   --------------   --------------

      Gross profit................................................          68.0             68.3              77.2

  Operating expenses:
      Research and development....................................          29.0             35.6              45.5
      Selling and marketing ......................................          58.0             56.0              56.3
      General and administrative..................................          13.6             14.6              16.9
                                                                    ---------------   --------------   --------------
      Total operating expenses....................................         100.6            106.2             118.7
                                                                    ---------------   --------------   --------------

         Operating loss...........................................         (32.6)           (37.9)            (41.5)
  Other income, net...............................................           8.9              9.3               6.2
                                                                    ---------------   --------------   --------------
      Loss from continuing operations
         before income taxes......................................         (23.7)           (28.6)            (35.3)
  Income tax provision (benefit)..................................           8.7            (11.0)            (27.6)
                                                                    ---------------   --------------   --------------

         Loss from continuing operations..........................         (32.4)           (17.6)             (7.7)
  Discontinued operations:
      Income from discontinued operations, net of taxes...........           2.4             15.0              29.8
      Loss on sale of discontinued operations, net of taxes.......         (12.4)              --                --
                                                                    ---------------   --------------   --------------

         Net income (loss).......................................          (42.4)%           (2.6)%            22.1%
                                                                    ===============   ==============   ==============
</TABLE>

Fiscal Years Ended September 30, 1998, 1997 and 1996

         Revenues. Total revenue increased 23.1% to $24.8 million in fiscal 1998
from $20.2 million in fiscal 1997,  which  increased 20.6% from $16.7 million in
fiscal 1996. The increase in fiscal 1998 was primarily due to increased sales of
the Windows version of Timbuktu Pro collaboration software,  particularly volume
site   licenses,   increased   sales  of  the  Netopia  ISDN   Internet   router
internationally  primarily as a result of the  Company's  relationship  with the
France Telecom  WANadoo  service  ("WANadoo") and increased sales of the Netopia
Frame Relay Internet router in North America which was not available  during the
entire 1997 fiscal year.  These  increases  were  partially  offset by decreased
sales of the MacOS  version of Timbuktu  Pro  collaboration  software  and price
competition  related to the Netopia ISDN Internet  router in North America.  The
increase in fiscal 1997 was primarily due to increased sales of the Netopia ISDN
Internet router  internationally,  which was introduced in the fourth quarter of
fiscal 1996, the fiscal 1997 first quarter introduction of the POTS enabled ISDN
Internet  router in North  America,  a greater  number of regional  ISPs selling
Netopia  Internet routers and increased sales of the Windows version of Timbuktu
Pro.  These  increases  were  partially  offset by decreased  sales of the MacOS
version of  Timbuktu  Pro,  decreased  revenue  from patent  licenses  and price
competition  related to Netopia ISDN Internet  routers in North America.  During
fiscal years 1998 and 1997, revenues from the MacOS version of Timbuktu Pro have
been adversely affected by declining sales of MacOS computers,  Apple Computer's
loss of market share and the reduction in sales of Macintosh clone computers due
to the  elimination of a number of cloning  licenses  issued by Apple  Computer.
Also during fiscal years 1998 and 1997, the Company's  Internet router products,
particularly its Netopia ISDN Internet router, have experienced increasing price
competition from both domestic and foreign  manufacturers of similar products as
well as  competition  from  newer  technologies  such as DSL and cable  Internet
router  products.  In fiscal 1999,  the Company  expects  revenue from the MacOS
version of Timbuktu  Pro to  continue  to decline in  absolute  dollars and as a
percent  of revenue  and  expects  continued  price  competition  related to its
Internet router products.

<PAGE>

         International  revenues  increased 47.6% to $8.2 million in fiscal 1998
from $5.5 million in fiscal  1997,  which  increased  64.4% from $3.3 million in
fiscal 1996. The increase in fiscal 1998 is primarily due to increased  sales of
the Company's Netopia Internet  routers,  particularly the Netopia ISDN Internet
router as a result of the  WANadoo  service.  The  increase  in fiscal  1997 was
primarily due to increased sales of the Netopia ISDN Internet router,  which was
introduced internationally in the fourth quarter of fiscal 1996.

         Gross Margin.  The Company's  total gross margin  decreased to 68.0% in
fiscal  1998 from 68.3% in fiscal  1997,  which  decreased  from 77.2% in fiscal
1996.  The decrease in fiscal 1998 was  primarily  due to the  write-down of the
Company's single user ISDN modem inventory which totaled approximately $200,000.
The  write-down of the  Company's  single user ISDN modem  inventory  reflects a
shift  in  the  Company's  strategic  focus  to  providing  multi-user  Internet
connectivity  products rather than single user Internet  connectivity  products.
The  decrease  in  fiscal  1997  was  primarily  due to  increased  sales of the
Company's  Netopia Internet router products which have a lower gross margin than
the Company's software products and decreased revenue from patent licenses.  The
Company's gross margin has varied significantly in the past and will likely vary
significantly in the future  depending  primarily on the mix of products sold by
the Company, pricing strategies,  royalties paid to third parties, standard cost
changes, new versions of existing products and external market factors including
but not  limited  to  price  competition.  The  Company's  Timbuktu  Pro and NVO
collaboration  software  products  have a higher  average  gross margin than the
balance of the Company's  products.  Accordingly,  to the extent the product mix
for any  particular  quarter  includes a substantial  proportion of lower margin
products,  there will be a material  adverse  effect on the Company's  business,
operating results and financial condition.

         Research and Development.  Research and development  expenses were $7.2
million for fiscal 1998 and $7.2 million for fiscal 1997,  which  decreased 5.6%
from $7.6 million in fiscal 1996.  Although  research and  development  expenses
remained  unchanged  between fiscal 1998 and fiscal 1997, third party contractor
expenses increased but were offset by reduced product localization expenses. The
decrease  in  fiscal  1997  was  primarily  due  to  decreased  product  design,
prototyping  and  regulatory  compliance  related  expenses  as well as  reduced
incentives,  recruiting,  travel and  contractor  expenses  partially  offset by
increased  product  localization  expenses.  Research and  development  expenses
represented  29.0%, 35.6% and 45.5% of total revenues for the fiscal years ended
September 30, 1998, 1997 and 1996,  respectively.  The Company  believes that it
will  continue to devote  substantial  resources  to product  and  technological
development  and that  research and  development  costs may increase in absolute
dollars in fiscal 1999.  Historically,  the Company has believed its process for
developing software is essentially completed concurrently with the establishment
of  technological   feasibility  and  no  internal   software  costs  have  been
capitalized to date.  During the fiscal year ended September 30, 1998,  $237,000
of product  development  costs incurred  subsequent to the delivery of a working
model, under a development agreement with third parties, were capitalized.

         Selling and Marketing.  Selling and marketing  expenses increased 27.6%
to $14.4  million  in fiscal  1998 from  $11.3  million  in fiscal  1997,  which
increased  20.0% from $9.4 million in fiscal  1996.  The increase in fiscal 1998
was primarily due to increased headcount and increased advertising,  promotional
and channel  development  expenses  related to the  introduction of new products
including  the  hosted  version  of NVO and the  Netopia  Dual  Analog  and SDSL
routers.  The increase in fiscal 1997 was primarily  due to increased  headcount
and related expenses.  Selling and marketing  expenses  represented 58.0%, 56.0%
and 56.3% of total revenues for the fiscal years ended  September 30, 1998, 1997
and 1996, respectively. The Company believes that selling and marketing expenses
may  increase  in  absolute  dollars  in fiscal  1999 as a result  of  increased
advertising and promotion campaigns as well as expansion of its telesales staff.

         General  and  Administrative.   General  and  administrative   expenses
increased 14.8% to $3.4 million in fiscal 1998 from $2.9 million in fiscal 1997,
which  increased  0.4% from $2.8 million in fiscal 1996.  The increase in fiscal
1998 was primarily due to the accrual of additional  bad-debt  expense  reserves
and  increased  facility  related  costs,  partially  offset by decreased use of
information systems  contractors.  The increase in fiscal 1997 was primarily due
to increased  legal,  accounting  and  insurance  fees related to being a public
company  partially offset by reduced  consulting and employee related  expenses.
General and administrative  expenses represented 13.6%, 14.6% and 16.9% of total
revenues  for the  fiscal  years  ended  September  30,  1998,  1997  and  1996,
respectively.

<PAGE>

         Other Income,  Net. Other income,  net, primarily  represents  interest
earned by the Company on its cash, cash equivalents and short-term  investments.
Other income increased 18.9% to $2.2 million in fiscal 1998 from $1.9 million in
fiscal  1997,  which  increased  79.7%  from $1.0  million in fiscal  1996.  The
increase in fiscal 1998 was primarily due to the Company  moving its  short-term
investments to non-tax advantaged  investments from tax advantaged  investments.
The increase in fiscal 1997 was  primarily  due to the  interest  earned on cash
raised from the Company's  June 1996 Initial Public  Offering  ("IPO") which was
invested during the entire fiscal year of 1997.

         Provision  for Income Taxes.  Income tax expense  related to continuing
operations  was $2.2  million in fiscal 1998  compared to income tax benefits of
$2.2 million and $4.6 million in fiscal years 1997 and 1996,  respectively.  Tax
expense in fiscal 1998 was primarily related to the establishment of a valuation
allowance against $2.9 million of deferred tax assets as of the beginning of the
year and an additional valuation allowance of $2.6 million primarily against net
operating losses generated in the current  year.  The  tax  benefit  recorded in
fiscal 1997 was primarily  related to the Company's net operating  loss in  such
year and the tax benefit in fiscal 1996 was primarily  related to the  Company's
net operating loss in such year  and  the  reversal of a  previously  recognized
valuation allowance. Excluding the impact of changes in the valuation  allowance
against deferred tax assets, the Company's effective tax rate differs  from  the
statutory  rate  primarily  due  to research tax credits and tax exempt interest
income.  See Note 5 of Notes to Consolidated Financial Statements.

         At September 30, 1998,  the Company  believed that based upon available
objective evidence, there was sufficient uncertainty regarding the realizability
of its tax assets to warrant a full valuation allowance.  The factors considered
included the relative  shorter life cycles in the high  technology  industry and
the uncertainty of longer-term taxable income estimates related thereto and as a
result of the sale of the historically profitable LAN Division. At September 30,
1997,  the  Company  believed  that  based  upon  the then  available  objective
evidence,  there was  sufficient  uncertainty  regarding  the  realizability  of
certain of its tax assets to warrant a partial  valuation  allowance,  primarily
related to the expected realizability of its research credit carryforwards.  The
factors considered included the relative shorter product life cycles in the high
technology  industry and the uncertainty of longer-term taxable income estimates
related thereto and limits on the carryback potential for realizing deferred tax
assets. In fiscal 1996, the Company reversed a full valuation  allowance that it
had previously provided against its deferred tax assets,  resulting in an income
tax benefit of  approximately  $2.3  million.  During  fiscal 1996,  the Company
believed   that  due  to  the   demonstrated   market   acceptance  of  its  new
Internet/Intranet  products,  the uncertainty regarding the realizability of its
deferred  tax assets had  diminished  to the point where it was more likely than
not that the deferred tax assets would be realized.

         Discontinued  Operations.  On August 5, 1998,  the Company sold its LAN
Division for consideration aggregating $4.9 million,  including (i) $2.0 million
of cash, (ii) royalties on Farallon's revenues for a period of five years to the
extent that Farallon  achieves  revenues from the sale of its LAN Products of at
least $15.0 million per year, (iii) a two year $1.0 million promissory note from
Farallon,  guaranteed  by Gores,  and (iv) a warrant to purchase up to 5% of the
equity of Farallon.  The sale of the LAN Division  has been  accounted  for as a
discontinued  operation and prior period consolidated  financial statements have
been restated to reflect the  discontinuation  of the LAN Division.  Income from
discontinued  operations  of  $602,000,  $3.0 million and $5.0 million in fiscal
years ended  September 30, 1998,  1997 and 1996,  respectively,  represents  the
operating  income,  net of taxes of the  discontinued  operations.  The net book
value  of the LAN  Division  approximated  the fair  value of the  consideration
received,  accordingly,  the  loss on sale of  discontinued  operations  of $3.1
million in the fiscal year ended September 30, 1998,  primarily represents costs
and transaction expenses incurred and accrued as a result of the sale of the LAN
Division.  Such expenses are directly  attributable to the sale  transaction and
are primarily  related to projected  costs of abandoned  facilities,  investment
advisory, legal and accounting fees and certain expenses related to employees of
the LAN Division.

Other Factors That May Affect Future Operating Results

         The Company operates in a rapidly changing  environment that involves a
number of risks, many of which are beyond the Company's  control.  The following
discussion  highlights some of these risks.  The Company's  actual results could

<PAGE>

differ  materially  from those  discussed  herein.  Factors  that could cause or
contribute to such differences  include, but are not limited to, those discussed
in this section and  elsewhere in this  Report,  and the risks  discussed in the
Company's other United States Securities and Exchange Commission filings.

         Fluctuations in Quarterly Results;  Future Operating Results Uncertain.
The Company's quarterly operating results have varied  significantly in the past
and are likely to vary  significantly in the future.  Historically,  the Company
had been dependent  upon the sales of its LAN Products.  As a result of the sale
of the LAN Division,  the Company's future operating  results are dependent upon
the  market  acceptance  of  its  Internet/Intranet  products  and  enhancements
thereto.  To the  extent  that  the  loss of  revenue  from  the sale of the LAN
Division and its products is not offset by increases in revenue from the sale of
the Company's  Internet/Intranet  products,  the Company's  business,  operating
results and  financial  condition  will be materially  and  adversely  affected.
Historically,   the   Company's   continuing   operations   have  not   achieved
profitability  and there  can be no  assurance  that the  Company  will  achieve
profitability in the future.  The Company's  operating results depend on factors
such as changes in networking and communications technologies, price and product
competition,  usage of the Internet and developments and changes in the Internet
market,  the  demand for the  Company's  products,  retention  and growth of the
Company's  NVO   subscriber   base,   product   enhancements   and  new  product
announcements  by the  Company and its  competitors,  market  acceptance  of new
products  of the  Company or its  competitors,  the size and timing of  customer
orders and  purchasing  cycles,  customer  order  deferrals in  anticipation  of
enhancements to the Company's or competitors' products, customer order deferrals
for budgetary or other reasons,  manufacturing delays, disruptions in sources of
supply, product life cycles,  product quality problems,  changes in the level of
operating expenses, the timing of research and development  expenditures and the
level of the Company's international revenues. The Company's results also depend
on the demand for vendor  products  related to the  Company's  products  such as
Windows or Apple  Macintosh  personal  computers  and operating  systems,  among
others, and customer order deferrals in anticipation of new product offerings by
these  vendors.  The Company's  gross margins and  operating  results  depend on
factors such as raw material costs, write-offs of obsolete inventory, changes in
pricing policies by the Company or its competitors, including the grant of price
protection  terms and  discounts by the Company,  changes in the mix of products
sold by the Company and the resulting  change in total gross margin,  changes in
the mix of channels through which the Company's  products are offered as well as
the structure of planned NVO partnerships which may be reported as either higher
margin  royalty  arrangements  or lower  margin  operations  subject to royalty,
amortization  or other costs.  Additionally,  the  Company's  operating  results
depend on general  factors such as personnel  changes,  changes in the Company's
strategy,  fluctuations in foreign  currency  exchange rates,  general  economic
conditions,  both in the  United  States and  abroad,  and  economic  conditions
specific to the  industries in which the Company  competes,  among  others.  The
Company's  limited  Internet/Intranet  operating  history and the dynamic market
environment  in which  the  Company  competes  make  the  prediction  of  future
operating  results  difficult,  if not  impossible.  Sales orders are  typically
shipped shortly after receipt and, consequently,  order backlog at the beginning
of any  quarter  has in the  past  represented  only a  small  portion  of  that
quarter's revenues.  Accordingly,  the Company's net revenues in any quarter are
substantially  dependent  on orders  booked and  shipped  during  that  quarter.
Historically, the Company has often shipped and recognized a significant portion
of its revenues in the last weeks, or even days, of a quarter.  As a result, the
magnitude of quarterly  fluctuations  may not become  evident  until late in, or
after the close of a  particular  quarter.  The  Company  typically  experiences
significant  volumes of shipments at the end of the quarter which may be exposed
to  delays  caused by  shipping  halts or other  factors  beyond  the  Company's
control.  In addition,  the Company  recognizes revenue on products sold through
distributors,  ISPs and VARs  upon  shipment  to the  distributor,  ISP and VAR.
Although  the  Company  maintains  reserves  for  projected  returns  and  price
decreases,  there can be no assurance  that such reserves will be adequate.  The
Company's business also has experienced  seasonality in the past, largely due to
customer buying patterns,  such as budgeting cycles of educational  institutions
that  purchase the Company's  products and the summer  slowdown in most European
markets. There can be no assurance that the Company's operating results will not
be affected by seasonality in the future or that such  seasonality will occur in
a manner consistent with prior periods.

         The Company's expense levels are based in large part on expectations as
to future revenues and, as a result,  are relatively fixed in the short term. If
revenues  are below  expectations  in any given  quarter,  net income or loss is
likely to be disproportionately  affected.  Due to all of the foregoing factors,
and other  factors  discussed  herein,  revenues  and net income or loss for any
future  period are not  predictable  with any  significant  degree of certainty.

<PAGE>

Accordingly,  the Company  believes  that  period-to-period  comparisons  of its
results of operations  are not  necessarily  meaningful and should not be relied
upon as indicators  of future  performance.  There can be no assurance  that the
Company's  business  strategies  will be  successful or that the Company will be
able to return to or sustain profitability on a quarterly or annual basis in the
future. It is likely that in some future quarter the Company's operating results
will be below the expectations of public market analysts and investors.  In such
event,  the price of the Company's  Common Stock would likely be materially  and
adversely affected.

         Risks  Associated  with Potential  Acquisitions  or  Divestitures.  The
Company  may  acquire or invest in  companies,  technologies  or  products  that
complement the Company's  business or its product  offerings.  In addition,  the
Company  continues to evaluate the  performance  of all its products and product
lines and may sell or  discontinue  current  technologies,  products  or product
lines.  Any  acquisitions  or  divestitures  may  result  in the  use  of  cash,
potentially  dilutive issuances of equity securities,  the write-off of software
development  costs or other  assets,  incurrance of severance  liabilities,  the
amortization of expenses related to goodwill and other intangible  assets and/or
the incurrance of debt, any of which could have a material adverse effect on the
Company's business,  financial condition,  cash flows and results of operations.
Acquisitions or divestitures  would involve numerous  additional risks including
difficulties in the assimilation or separation of operations, services, products
and  personnel,  the diversion of  management's  attention  from other  business
concerns,  the disruption of the Company's  business,  the entry into markets in
which the Company has little or no direct prior  experience,  the potential loss
of key  employees  and  the  potential  loss  of  key  distributor  or  supplier
relationships.  In addition,  potential  acquisition  candidates targeted by the
Company  may  not  have  audited  financial   statements,   detailed   financial
information or any degree of internal  controls.  There can be no assurance that
an audit  subsequent to any  successful  completion of an  acquisition  will not
reveal matters of  significance,  including with respect to revenues,  expenses,
liabilities, contingent or otherwise, and intellectual property. There can be no
assurance that the Company would be successful in overcoming  these or any other
significant  risks  encountered  and the  failure to do so could have a material
adverse  effect upon the  Company's  business,  operating  results and financial
condition.

         Management  of  Changing  Business.  Managing  the  Company's  business
following the sale of the LAN Division  represents a  significant  challenge for
the Company and its  administrative,  operational  and  financial  resources and
places increased  demands on its systems and controls.  The Company's ability to
manage the continuing development of its Internet/Intranet business will require
the  Company  to  continue  to  change,  expand  and  improve  its  operational,
management  and financial  systems and controls and to modify its  manufacturing
capabilities. This transition has resulted in a continuing increase in the level
of responsibility  for both existing and new management  personnel.  The Company
anticipates that any growth in its Internet/Intranet business will require it to
recruit and hire a substantial  number of new engineering,  sales and marketing,
customer  service,  administrative  and  managerial  personnel.  There can be no
assurance  that the Company  will be  successful  in hiring or  retaining  these
personnel,   if  needed.   In  addition,   certain   aspects  of  the  Company's
Internet/Intranet business require volume sales to achieve profitability. If the
Company  is unable to  achieve  such  volumes,  offset the loss of revenue or to
manage the transition effectively, the Company's business, operating results and
financial condition will be materially and adversely affected.

         Other Risks Associated with the Sale of the LAN Division. In connection
with  the  sale  of  the  LAN  Division,   the  Company  received  consideration
aggregating $4.9 million,  including (i) $2.0 million of cash, (ii) royalties on
Farallon's  revenues  for a period of five  years to the  extent  that  Farallon
achieves  revenues  from the sale of its LAN Products of at least $15.0  million
per  year,  (iii)  a two  year  $1.0  million  promissory  note  from  Farallon,
guaranteed  by Gores,  and (iv) a warrant to  purchase up to 5% of the equity of
Farallon.

         Pursuant to the Agreement of Purchase and Sale of Assets,  dated August
5, 1998 (the "Purchase  Agreement"),  by and between the Registrant and Farallon
Communications,  Inc.,  formerly known as Farallon Networking  Corporation,  the
purchase  price of the LAN Division is subject to a purchase  price  adjustment.
Such adjustment is based upon the difference between the unaudited balance sheet
of the LAN Division as of the effective date of sale (the "Draft Balance Sheet")
and the  estimated  book value of the LAN  Division  at March 31,  1998.  On the
effective  date  of  sale,  the  Company  estimated  that  this  difference  was
approximately  $165,000 and  accordingly  recorded that amount as a liability on
the  Company's  Balance Sheet as of September  30, 1998.  Any  adjustment to the
purchase  price of the LAN in  excess of the  amount  accrued  for could  have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial condition.

<PAGE>

     The Company's  successful  realization of assets related to the sale of the
LAN Division,  such as the royalty and note  receivable,  is dependent  upon the
successful  operation  of  Farallon  by its  management  team and by Gores.  For
example, if Farallon is unable to achieve revenues from LAN Products of at least
$15.0  million  per year,  the  Company  will  lose its  right to a  portion  of
Farallon's revenue which could have a material adverse affect upon the Company's
business, operating results and financial condition.  Farallon's use of its bank
credit  facility  or  incurrance  of other debt  related  financing  may require
Netopia to take a subordinate position to such debt. Such subordinate  position,
if required,  could  potentially  decrease the  likelihood of Netopia  receiving
payments on its future  receivables  from Farallon which would allow  Farallon's
other debt  holders to be repaid on their loans before  Farallon  would make any
payments  to Netopia  on  Netopia's  Farallon  related  receivables.  Failure to
receive such  payments  would have a material  adverse  effect on the  Company's
business, operating results and financial condition.  Additionally,  the Company
made customary  representations  and warranties about the assets and liabilities
transferred  to Farallon in the Purchase  Agreement  which the Company  believes
were materially  accurate but which could become the topic of future negotiation
or dispute.  While the Company believes such representations have been accurate,
the  Company  could be liable for up to $2 million  for any  damages to Farallon
resulting from any breach or breaches of any such representation and warranties.
These or other aspects of the transaction  would have a material  adverse affect
upon the Company's business, operating results and financial condition.

         Tariff and Regulatory Matters.  The Company is not currently subject to
direct regulation by any government agency, other than regulations applicable to
businesses  generally.   However,  rates  for  telecommunications  services  are
governed  by  tariffs  of  licensed  carriers  that are  subject  to  regulatory
approval.  Future changes in these tariffs could have a material  adverse effect
on the  Company's  business,  operating  results and  financial  condition.  For
example,  if tariffs for public switched digital services increase in the future
relative to tariffs for private leased services,  then the cost-effectiveness of
the Company's products would be reduced and its business,  operating results and
financial condition would be materially and adversely affected. In addition, the
Company's   telecommunications   products   must  meet   standards  and  receive
certification  for  connection to public  telecommunications  networks  prior to
their sale.  In the United  States,  such  products  must comply with Part 15(a)
(industrial  equipment),  Part 15(b) (residential equipment) and Part 68 (analog
and ISDN  lines)  of the  Federal  Communications  Commission  regulations.  The
Company's telecommunications products also must be certified by certain domestic
telecommunications  carriers.  In many  foreign  countries,  such  products  are
subject to a wide variety of governmental review and certification requirements.
While the  European  Economic  Community  and certain  other  foreign  countries
regulate the  importation  and  certification  of the Company's  products,  most
foreign  customers   typically  require  that  the  Company's  products  receive
certification  from their  country's  primary  telecommunication  carriers.  Any
future  inability to retain,  or obtain on a timely  basis,  domestic or foreign
regulatory    approvals    and    certifications,     including    safety    and
telecommunications,  could  have a  material  adverse  effect  on the  Company's
business, operating results and financial condition.

         Due to the increasing  popularity and use of the Internet,  a number of
legislative and regulatory proposals are under consideration by federal,  state,
local and foreign governmental  organizations,  and it is possible that a number
of laws or regulations  may be adopted with respect to the Internet  relating to
such issues as user privacy, user screening to prevent inappropriate uses of the
Internet by, for example, minors or convicted criminals, taxation, infringement,
pricing,  content regulation,  quality of products and services and intellectual
property  ownership  and  infringement.   The  adoption  of  any  such  laws  or
regulations  may decrease the growth in the use of the Internet,  which could in
turn decrease the demand for the Company's products, increase the Company's cost
of doing business,  or otherwise have a material adverse effect on the Company's
business,   results  of  operations  and  financial  condition.   Moreover,  the
applicability to the Internet of existing laws governing issues such as property
ownership,  copyright,  trademark,  trade secret, obscenity,  libel and personal
privacy is uncertain and  developing.  Any new  legislation  or  regulation,  or
application or  interpretation  of existing laws,  could have a material adverse
effect on the Company's business, operating results and financial condition. For
example,  although it was held  unconstitutional,  the Telecommunications Act of
1996  prohibited  the  transmission  over  the  Internet  of  certain  types  of
information and content. Other nations,  including Germany and China, have taken
actions  to  restrict  the  free  flow  of  material  on the  web  deemed  to be
objectionable.  In addition, although substantial portions of the Communications
Decency  Act (the  "CDA")  were  held to be  unconstitutional,  there  can be no
assurance that similar  legislation will not be enacted in the future, and it is
possible  that  such  legislation   could  expose  the  Company  to  substantial
liability.  Legislation  like the CDA could also dampen the growth in use of the

<PAGE>

web  generally and decrease the  acceptance of the  web as a  communications and
commercial  medium,  and could,  thereby,  have a material adverse effect on the
Company's  business,  operating  results  and  financial  condition.  It is also
possible that the use of "cookies" to track  demographic  information  and users
may become  subject to laws limiting or  prohibiting  their use. A "cookie" is a
bit of  information  keyed to a  specific  server,  file  pathway  or  directory
location  that is stored on a user's  hard  drive,  possibly  without the user's
knowledge. A user is generally able to remove cookies. Germany, for example, has
imposed laws limiting the use of cookies, and a number of Internet commentators,
advocates and governmental  bodies in the United States and other countries have
urged the passage of laws limiting or abolishing the use of cookies. Limitations
on the Company's  potential use of cookies could limit the  effectiveness of the
Company's  tracking user data, which could have a material adverse effect on the
Company's business,  operating results and financial  condition.  In addition, a
number of legislative  proposals have been made at the federal,  state and local
level that would impose  additional taxes on the sale of goods and services over
the  Internet  and certain  states have taken  measures to tax  Internet-related
activities.  Moreover,  it is likely that, once such moratorium is lifted,  some
type of federal and/or state taxes will be imposed upon Internet  commerce,  and
there can be no assurance that such  legislation or other attempts at regulating
commerce over the Internet will not substantially  impair the growth of commerce
on the Internet and, as a result,  adversely affect the Company's opportunity to
derive  financial  benefit from such  activities.  In addition to the  foregoing
areas of recent legislative activities,  several telecommunications carriers are
currently  seeking  to have  telecommunications  over the web  regulated  by the
Federal  Communications  Commission  (the  "FCC")  in the same  manner  as other
telecommunications  services. For example, America's Carriers Telecommunications
Association  has filed a petition  with the FCC for this  purpose.  In addition,
because the growing  popularity  and use of the web have  burdened  the existing
telecommunications infrastructure and many areas with high web use have begun to
experience  interruptions  in  phone  service,  local  telephone  carriers  have
petitioned  the  FCC to  regulate  ISPs in a  manner  similar  to  long-distance
telephone  carriers  and to impose  access fees on the ISPs.  If either of these
petitions is granted,  or the relief sought  therein is otherwise  granted,  the
costs of  communicating  on the web could  increase  substantially,  potentially
slowing  growth in use of the web,  which could in turn decrease  demand for the
Company's services or increase the Company's cost of doing business.

         Due to the global  nature of the web,  it is  possible  that,  although
transmissions by the Company over the Internet originate  primarily in the State
of  California,  the  governments  of other states and foreign  countries  might
attempt to regulate the  Company's  transmissions  or prosecute  the Company for
violations  of their laws.  There can be no assurance  that  violations of local
laws will not be alleged or  charged by state or foreign  governments,  that the
Company might not  unintentionally  violate such laws or that such laws will not
be  modified,  or new  laws  enacted,  in  the  future.  Any  of  the  foregoing
developments  could have a material  adverse  effect on the Company's  business,
operating results and financial condition.

         In addition,  as the Company's services are available over the Internet
in multiple states and foreign countries,  such jurisdictions may claim that the
Company is required to qualify to do business as a foreign  corporation  in each
such  state or  foreign  country.  The  failure  by the  Company to qualify as a
foreign  corporation  in a  jurisdiction  where  it is  required  to do so could
subject the Company to taxes and  penalties and could result in the inability of
the Company to enforce contracts in such jurisdictions. Any such new legislation
or regulation,  the application of laws and regulations from jurisdictions whose
laws do not currently  apply to the Company's  business,  or the  application of
existing laws and  regulations  to the Internet and other online  services could
have a material adverse effect on the Company's business,  operating results and
financial condition.

         Liability for Information Retrieved From the Web. Because materials may
be downloaded by subscribers  and other users of the Company's NVO web sites and
subsequently  distributed  to others,  there is a potential  that claims will be
made  against the Company for  defamation,  negligence,  copyright  or trademark
infringement,  personal  injury or other theories based on the nature,  content,
publication and  distribution of such materials.  Such claims have been brought,
and sometimes  successfully  pressed,  in the past.  In addition,  the increased
attention  focused  upon  liability  issues  as a result of these  lawsuits  and
legislative  proposals  could  impact the overall  growth of Internet  use.  The
Company  could also be exposed to  liability  with  respect to the  offering  of
third-party  content that may be accessible  through  content and materials that

<PAGE>

may be posted by subscribers on their personal web sites or chat sessions.  Such
claims might include,  among others,  that by directly or indirectly hosting the
personal  web sites of third  parties,  the Company is liable for  copyright  or
trademark  infringement or other wrongful  actions by such third parties through
such web sites.  The  Company  also offers  e-mail  services,  which  expose the
Company  to  potential  risk,  such as  liabilities  or  claims  resulting  from
unsolicited  e-mail  (spamming),   lost  or  misdirected  messages,  illegal  or
fraudulent use of e-mail or interruptions  or delays in e-mail service.  Even to
the extent  that such  claims do not result in  liability  to the  Company,  the
Company could incur  significant  costs in investigating  and defending  against
such  claims.  The  imposition  on  the  Company  of  potential   liability  for
information  carried on or  disseminated  through its systems  could require the
Company to implement  measures to reduce its exposure to such  liability,  which
may  require  the   expenditure   of   substantial   resources   and  limit  the
attractiveness  of the Company's  services to its subscribers which would have a
material  adverse  effect  on the  Company's  business,  operating  results  and
financial condition.

         Year 2000  Readiness  Disclosure.  The Year 2000 issue is the result of
computer  programs being written using two digits rather than four to define the
application  year.  Any  of  the  Company's   programs  or  products  that  have
time-sensitive  software may recognize a date using "00" as the year 1900 rather
than the year 2000.  In addition,  the year 2000 is a leap year,  which may also
lead to  incorrect  calculations,  functions  or systems  failure.  As a result,
within  approximately  one year,  computer  systems  and  software  used by many
companies may need to be upgraded to comply with such Year 2000 requirements. In
October  1996,  the Company  began a  "Millennium  Project" to  determine if any
actions needed to be taken regarding  date-related effects to: (i) the Company's
software or hardware products; (ii) the Company's internal operating and desktop
computer systems and non-information technology systems; and (iii) the readiness
of the Company's third party vendors and business partners.

         Through  testing,  the Company has determined that its Netopia Internet
router products, Netopia Virtual Office software and the versions later than 1.5
of the Company's  Windows,  MacOS and  Enterprise  versions of Timbuktu Pro, are
Year 2000  Compliant.  Although the Company's  products are Year 2000 compliant,
the Company  believes  that the  purchasing  patterns of customers and potential
customers  may be affected by Year 2000 issues as companies  expend  significant
resources  to correct or patch  their  current  software  systems  for Year 2000
compliance. These expenditures may result in reduced funds available to purchase
products  such as those  offered  by the  Company,  which  could have a material
adverse  effect on the  Company's  business,  operating  results  and  financial
condition.  In addition, even if the Company's products are Year 2000 compliant,
other systems or software  used by the Company's  customers may not be Year 2000
compliant.  The failure of such  non-compliant  third-party  software or systems
could affect the perceived  performance of the Company's  products,  which could
have a material adverse effect on the Company's business,  operating results and
financial condition.

         The Company's internal systems include  information  technology systems
such as  financial,  order entry,  inventory,  shipping  and  customer  database
computer  systems,  desktop  computer  systems  and  non-information  technology
systems  such  as  telephones  and  facilities.  The  Company  has  conducted  a
comprehensive  review of its  internal  information  technology  systems such as
financial,  order entry,  inventory,  shipping and  customer  database  computer
systems  to  determine  if any  actions  need to be taken  regarding  Year  2000
date-related  effects.  These  underlying  systems  are  based  on a  relational
database  language which identifies dates based on four (4) digit numbers rather
than two (2) digit  numbers and therefore  the Company has  determined  that the
Year  2000  issue  will not pose  significant  operational  problems  for  these
computer  systems.  The Company is in the process of initiating a  comprehensive
inventory  and  evaluation  of all desktop  systems and expects to complete this
process and upgrade such  non-compliant  desktop  systems to Year 2000 compliant
systems by June 1999. The additional costs of remediation are not expected to be
material to the Company's financial condition or results of operations. However,
if  implementation  of  replacement  systems is delayed  or if  significant  new
non-compliance  issues  are  identified,   the  Company's  business,   financial
condition and results of operations could be materially adversely affected.

         The Company is in the process of identifying and prioritizing  critical
third party vendors, strategic partners and suppliers of non-information related
products and services concerning their plans and progress in addressing the Year
2000  problem.  The Company is also working  with key  suppliers of products and
services to determine that their operations and products are Year 2000 compliant
or to monitor their progress toward Year 2000 compliance, as appropriate.

<PAGE>

         To date, the Company has not incurred  material expenses related to its
Year 2000  compliance  effort  other than the  investment  of employee  time and
resources. The Company has currently identified certain facilities related items
that the Company  estimates will cost  approximately  $45,000 to upgrade to Year
2000 compliance. While the Company has dedicated and will continue to dedicate a
substantial  amount of time and internal  resources  towards attaining Year 2000
compliance,  there can be no assurance that the Company's  Year 2000  compliance
program  will be  completed  on a timely  basis.  In  addition,  there can be no
assurance  that  there  will  not be an  interruption  of  operations  or  other
limitations  of  system  functionality  or  that  the  Company  will  not  incur
substantial costs to avoid such limitations. Any failure to effectively monitor,
implement  or improve  the  Company's  operational,  financial,  management  and
technical  support systems could have a material adverse effect on the Company's
business,  financial  condition  and  results of  operations.  Furthermore,  the
Company  believes  that the  purchasing  patterns  of  customers  and  potential
customers  may be affected by Year 2000 issues as companies  expend  significant
resources  to correct or patch  their  current  software  systems  for Year 2000
compliance. These expenditures may result in reduced funds available to purchase
software  products  such as those  offered by the  Company,  which  could have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations. In addition, even if the Company's products are Year 2000
compliant,  other systems or software used by the Company's customers may not be
Year 2000 compliant.  The failure of such non-compliant  third-party software or
systems could affect the perceived performance of the Company's products,  which
could  have a  material  adverse  effect on the  Company's  business,  financial
condition and results of operations.  The most likely worst case scenarios would
include hardware failure and the failure of infrastructure  services provided by
government  agencies  and other  third  parties  (e.g.,  electricity,  telephone
service, water transport,  internet services, etc.). In such worst case scenario
the Company would lose customers and revenue which would have a material adverse
effect on the Company's business, financial condition and results of operations.
The Company is in the process of completing  its  contingency  planning for high
risk areas at this time and is  scheduled to commence  contingency  planning for
medium to low risk areas by June 1999. The Company expects its contingency plans
to include,  among other things, manual "work-arounds" for software and hardware
failures, as well as substitution of systems, if necessary.

         Dependence on Apple. The Company believes that approximately 25% to 30%
of its  revenues are derived from  customers  purchasing  products for the Apple
MacOS environment. Accordingly, the Company is dependent on the market for MacOS
computers  and the  development  and sale of new Apple  computers,  particularly
sales of such  computers into business  environments.  There can be no assurance
that  competitive  personal  computers  will not displace the MacOS  products or
reduce sales of MacOS products. Sales of the Company's products in the past have
been adversely  affected by the  announcement  by Apple of new products with the
potential to replace existing products, customer order deferrals in anticipation
of new MacOS  product  offerings  and the  elimination  of a number of Macintosh
cloning  licenses  issued  by Apple  and  potential  limitations  on the  retail
distribution of Apple products.  The inability of Apple to successfully develop,
manufacture,  market  or sell new  products,  and any  decrease  in the sales or
market  acceptance  of the MacOS  family of  computers,  would  have a  material
adverse  effect on the  Company's  business,  operating  results  and  financial
condition.  For  example,  during  fiscal 1997 and 1998,  the  Company  believes
revenues  were  adversely  affected by declining  sales of MacOS  computers  and
Apple's loss of market share. In addition,  sales of the Company's  products are
dependent upon the international  demand for Apple products.  To the extent that
the  Company is unable to  maintain  or  increase  international  demand for its
products,  or that  international  demand for Apple  products  does not meet the
Company's expectations,  the Company's international sales would be limited, and
the  Company's  business,  operating  results and financial  condition  would be
materially and adversely affected.

         Litigation.  From time to time,  the  Company  has  received  claims of
infringement of other parties' proprietary rights. Although the Company believes
that all such claims received to date are without merit or are immaterial, there
can be no assurance  that third  parties will not assert  infringement  or other
claims in the future with respect to the Company's current or future products or
activities.  The  Company  expects  that  it will  increasingly  be  subject  to
infringement  claims as the number of products and  competitors in the Company's
industry segments grow and the  functionality of products in different  industry
segments  overlap.  Any  such  claims,  with or  without  merit,  could  be time
consuming to defend, result in costly litigation,  divert management's attention
and  resources,  cause product  shipment  delays or require the Company to enter
into  additional  royalty or  licensing  agreements.  Such  royalty or licensing
agreements,  if  required,  may not be  available  on  terms  acceptable  to the

<PAGE>

Company,  if at all. In the event of a successful claim of product  infringement
against  the  Company  and  failure or  inability  of the Company to license the
infringed or similar technology,  the Company's business,  operating results and
financial condition would be materially and adversely affected.

         From  time to time,  the  Company  may be  involved  in  litigation  or
administrative  claims  arising out of its  operations  in the normal  course of
business.  In the event of a successful claim against the Company, the Company's
business,  operating  results and financial  condition  would be materially  and
adversely affected.

Liquidity and Capital Resources

         The Company has funded its  operations  to date  primarily  through the
private sale of equity securities, the IPO of the Company's Common Stock and, in
fiscal 1997, cash flow from operations.  Since inception, the Company has raised
$19.4 million from the private sale of equity securities and approximately $24.8
million,  net of offering  expenses,  from the  Company's  IPO completed in June
1996.  As of September  30, 1998,  the Company had cash,  cash  equivalents  and
short-term  investments  representing  75%  of  total  assets.  Included  in the
Company's  cash  balances  at  September  30,  1998  was  $736,000  of  accounts
receivable  collections  related to the LAN Division's  operations which had not
yet been remitted to Farallon.

         The  Company's  operating  activities  used  $926,000 of cash in fiscal
1998,  generated  $4.9  million of cash in fiscal 1997 and used $3.3  million of
cash in fiscal 1996.  The cash used in  operations  in fiscal 1998 was primarily
due to  expenses  related  to  the  sale  of  the  LAN  Division  and  increased
advertising  and  promotional  expenses  related  to  the  introduction  of  new
products.  The cash  generated by operations in fiscal 1997 was primarily due to
collection of accounts receivable and decreased  inventory,  partially offset by
reductions of accounts payable and other accrued  liabilities.  The cash used in
operations in fiscal 1996 was primarily due to increases in accounts  receivable
related  to  volume  license  sales of the  Company's  software  products,  that
occurred  in the last weeks of the fourth  quarter  ended  September  30,  1996,
increases in operating  expenses related to the introduction of Netopia Internet
router  products,  reduction  in accounts  payable and  increases  in  inventory
related to the Company's Netopia Internet router products and the LAN Division's
Fast Ethernet products.

         The  Company's   investing   activities  have  consisted  primarily  of
purchases of short-term investments and capital equipment.  The cash provided by
investing  activities  during fiscal 1998 was  primarily  from proceeds from the
sale  of  short-term   investments   partially   offset  by  purchases  of  such
investments, proceeds from the sale of the LAN Division, less the acquisition of
a trademark  license related to the Netscape  Internet portal for NVO, which the
Company  expects  to  amortize  over  a  period  not  to  exceed  2  years,  and
expenditures  for  capital  equipment,  representing  acquisitions  of  computer
equipment used  predominantly in product  development.  The Company expects that
its capital  expenditures will increase in future periods to support new product
development  and  production.  The cash used in investing  activities  in fiscal
years  1997  and  1996 was  primarily  related  to the  purchase  of  short-term
investments and capital equipment.  The Company's financing activities in fiscal
1998, 1997 and 1996 represent the exercise of stock options,  activities related
to the  Company's  Employee  Stock  Purchase  Plan  and the IPO.  The  Company's
principal commitments consist primarily of leases on its headquarters facilities
and certain operating equipment.  See Note 7 of Notes to Consolidated  Financial
Statements.

         Although  the Company  believes  that its  existing  cash  balance will
decrease  moderately  during  fiscal  1999 as a result  of  increased  operating
expenses and  acquisition  related  activities,  the Company  believes  that its
existing cash, cash  equivalents and short-term  investments will be adequate to
meet its cash needs for working  capital and capital  expenditures  for at least
the  next  12  months.   Thereafter,   if  cash  generated  from  operations  is
insufficient to satisfy the Company's  liquidity  requirements,  the Company may
seek  to sell  additional  equity  or  convertible  debt  securities  or  obtain
additional credit facilities.  The sale of additional equity or convertible debt
securities  could result in additional  dilution to the Company's  stockholders.
From time to time,  in the ordinary  course of business,  the Company  evaluates
potential acquisitions of businesses, products and technologies.  Accordingly, a
portion of the Company's cash may be used to acquire or invest in  complementary
businesses or products,  to obtain the right to use complementary  technologies,
to  obtain  additional  presence  on  the  Internet  or  to  support  additional
advertising and promotional campaigns.

<PAGE>

Recent Accounting Pronouncements

         In October 1997, the American Institute of Certified Public Accountants
issued  Statement of Position  ("SOP") No. 97-2,  Software  Revenue  Recognition
("SOP  97-2").   SOP  97-2  generally   requires   revenue  earned  on  software
arrangements  involving multiple elements such as software  products,  upgrades,
enhancements,  postcontract  customer  support,  installation and training to be
allocated to each element based on the relative fair values of the elements. The
fair value of an element  must be based on  evidence  which is  specific  to the
vendor. The revenue allocated to software products, including specified upgrades
or  enhancements  generally is recognized  upon  delivery of the  products.  The
revenue  allocated to post  contract  customer  support  generally is recognized
ratably over the term of the support,  and revenue allocated to service elements
generally is recognized as the services are  performed.  If evidence of the fair
value for all elements of the arrangement  does not exist,  all revenue from the
arrangement  is deferred  until such  evidence  exists or until all elements are
delivered.  SOP 97-2 will be adopted by the Company  effective  October 1, 1998.
The Company does not expect the adoption of SOP 97-2 will have a material impact
on the Company's consolidated results of operations.

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
130, Reporting Comprehensive Income and SFAS No. 131, Disclosures about Segments
of an  Enterprise  and Related  Information  which are effective for the Company
beginning  with  the  fiscal  year  ended  September  30,  1999.  SFAS  No.  130
establishes  standards for the reporting and disclosure of comprehensive  income
and its  components  which will be  presented  in  association  with a company's
financial  statements.  Comprehensive  income  is  defined  as the  change  in a
business enterprise's equity during the period arising from transactions, events
or  circumstances  relating  to  non-owner  sources,  such as  foreign  currency
translation  adjustments  and unrealized  gains or losses on  available-for-sale
securities.  SFAS No. 131  establishes  annual and interim  reporting  standards
relating to the  disclosure  of an  enterprise's  business  segments,  products,
services,  geographic areas and major customers.  Adoption of these standards is
not expected to have a material effect on the Company's  consolidated  financial
position or results of operations.

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
133, Accounting for Derivative Instruments and Hedging Activities.  SFAS No. 133
establishes  accounting  and  reporting  standards for  derivative  instruments,
including   certain   derivative   instruments   embedded  in  other   contracts
(collectively  referred  to as  derivatives),  and for  hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  and  accounted  for as (a) a firm  commitment,  (b) a  hedge  of the
exposure to variable cash flows of a forecasted  transaction,  or (c) a hedge of
the foreign  currency  exposure of a net investment in a foreign  operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated   forecasted  transaction.  For  a  derivative  not
designated as a hedging instrument,  changes in the fair value of the derivative
are  recognized  in earnings  in the period of change.  This  statement  will be
effective for all annual and interim  periods for fiscal years  beginning  after
June 15,  1999.  The Company  does not expect the  adoption of SFAS No. 133 will
have a material effect on the financial position of the Company.

         In March 1998, the American  Institute of Certified Public  Accountants
issued SOP 98-1,  Accounting  for the Costs of Computer  Software  Developed  or
Obtained for Internal  Use. SOP 98-1  requires that certain costs related to the
development or purchase of  internal-use  software be capitalized  and amortized
over the  estimated  useful  life of the  software,  SOP 98-1 is  effective  for
financial  statements issued for fiscal years beginning after December 15, 1998.
The Company does not expect the adoption of SOP 98-1 will have a material impact
on its results of operations.

ITEM 7(a).        QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         The  Company's  exposure to market  risk for changes in interest  rates
relates  primarily  to its  investment  portfolio.  The  Company  does  not  use
derivative  financial  instruments  for  speculative  or trading  purposes.  The
Company  places its  investments  in  instruments  that meet high credit quality
standards,  as specified in the  Company's  investment  policy.  The policy also
limits  the  amount of credit  exposure  to any one  issue,  issuer  and type of
instrument.  The Company  does not expect any  material  loss with respect to it
investment portfolio.

<PAGE>

         The table  below  presents  the  carrying  value and  related  weighted
average  interest  rates for the Company's  investment  portfolio.  The carrying
value  approximates  fair  value  at  September  30,  1998.  All  the  Company's
investments mature in twelve months or less.

<TABLE>
<CAPTION>
                                                                                Carrying               Average
                                                                                 Amount             Interest Rate
                                                                           ------------------     ------------------
<S>                                                                        <C>                    <C>
          Principal (notional) amounts in United States dollars:
          Cash equivalents - fixed rate.................................         $    11,657                5.31%
          Short-term investments - fixed rate...........................              24,461                5.61
                                                                           ------------------
                                                                                 $    36,118
                                                                           ==================
</TABLE>


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         See Item 14(a) for an index to the  consolidated  financial  statements
and supplementary financial information which are attached hereto.

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
         FINANCIAL DISCLOSURE

         None.

PART III.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         The  information  required by this item is incorporated by reference to
the  information  contained  in the  section  captioned  "Proposal 1 Election of
Directors"  in the Proxy  Statement to be filed with the  Commission  within 120
days after the end of the fiscal year ended September 30, 1998.

ITEM 11. EXECUTIVE COMPENSATION

         Pursuant  to General  Instruction  G(3) to Form 10-K,  the  information
required by this item is incorporated by reference to the information  contained
in the section captioned "Executive Compensation and Other Matters" in the Proxy
Statement to be filed with the  Commission  within 120 days after the end of the
fiscal year ended September 30, 1998.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

         The  information  required by this item is incorporated by reference to
the  information  contained  in the section  captioned  "Security  Ownership  of
Certain  Beneficial  Owners and  Management" in the Proxy  Statement to be filed
with the  Commission  within  120 days  after the end of the  fiscal  year ended
September 30, 1998.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         The  information  required by this item is incorporated by reference to
the information contained in the section captioned  "Compensation  Committee and
Insider  Participation"  in the Proxy  Statement to be filed with the Commission
within 120 days after the end of the fiscal year ended September 30, 1998.

<PAGE>

PART IV.

ITEM 14. EXHIBITS, FINANCIAL SCHEDULES AND REPORTS ON FORM 8-K

(a)      Financial Schedules

         The following financial statements of Netopia, Inc. are  filed as  part
         of this Report on Form 10-K:

INDEX TO FINANCIAL STATEMENTS                                               PAGE

Independent Auditors'Report...................................................41
Consolidated Balance Sheets at September30, 1998 and 1997.....................42
ConsolidatedStatements of Operations for the fiscal years ended September 30, 
   1998, 1997 and 1996........................................................43
Consolidated Statements of Stockholders'Equity for the fiscal years ended 
   September 30, 1998, 1997 and 1996..........................................44
Consolidated Statements of CashFlows for the fiscal years ended September 30, 
   1998, 1997 and 1996........................................................45
Notes to Consolidated FinancialStatements.....................................46

(b)      Reports on Form 8-K

         The Company  filed the  following  Reports on Form 8-K during the three
months ended September 30, 1998:

Event Reported     Items Reported       Date Filed   Financial Statements Filed

Sale of Farallon  Item 2. Disposition   August 20,   None (such statements filed
LAN Division              of Assets       1998       by  amendment on Form 8-K/A
                  Item 7. Financial                  dated  October 19, 1998 and
                          Statements                 on Form 8-K/A dated 
                          and Exhibits               December 1, 1998)
                                                                              
                                                                               
(c)      Exhibits

         Exhibits have been filed  separately with the United States  Securities
and Exchange  Commission  in  connection  with the Annual Report on Form 10-K or
have been incorporated into the report by reference. Copies of such exhibits may
be obtained from the Company upon request.

Exhibit
Number   Description
3.1(a)   Restated and Amended  Certificate of  Incorporation  
3.2(a)   Restated and Amended  Bylaws of the  Registrant 
3.3(b)   Certificate  of Ownership and Merger (Corporate Name Change) 
4.1      Reference is made to Exhibits 3.1, 3.2 and 3.3
4.2(a)   Amended and Restated  Investor Rights  Agreement, dated March 27, 1992,
         among the Registrant and the Investors and Founders named therein, 
         as amended
10.1(a)  Form of  Indemnification Agreement  entered into between the Registrant
         and it  Directors  and  Officers  
10.2(a)  1996 Stock  Option  Plan and forms of agreements thereunder 
10.3(a)  Employee Stock Purchase Plan 
10.4(b)  Office Lease Agreement between the Company and WHLW Real Estate Limited
         Partnership, dated May 1, 1997
10.5(b)  Real Property Lease Extension  Agreement  between the Company and 
         Bobwhite Meadow,  L.P., dated March 1,1996
10.6(c)  Agreement of Purchase and Sale of Assets, dated August 5, 1998, by  and
         between Netopia, Inc., a Delaware corporation, and Farallon  Networking
         Corporation, a Delaware corporation

<PAGE>

10.7     Serus Asset Purchase  Agreement by and among Netopia,  Inc., Serus LLC,
         Serus  Acquisition  Corporation  and the Members of Serus LLC dated  as
         of December 16, 1998 (including exhibits thereto)
11.1     Reference is made to Note 1 of Notes to Consolidated Financial 
         Statements
21.1(a)  Subsidiary of the Registrant
23.1     Report on Schedule and Consent of Independent Auditors
24.1     Power of Attorney (see Signature page)
27.1     Financial Data Schedule

- ------------------------------------
(a)  Incorporated herein by reference to the Company's Registration Statement on
     Form S-1 (No. 333-3868).
(b)  Incorporated herein by reference to the Company's Form 10-K for the  fiscal
     year ended September 30, 1997.
(c)  Incorporated  herein  by  reference  to the  Company's Form 8-K as filed on
     August 20, 1998.

(d)      Financial Statement Schedule

           Schedule - Valuation and Qualifying Accounts (in thousands)
<TABLE>
<CAPTION>
                                                                 Charged
                                               Balance at       (credited)                               Balance
                                              beginning of     to costs and                             at end of
                 Description                     period          expenses      Deductions     Other(a)    period 
  ------------------------------------------  ---------------  --------------  ------------  ---------  ----------
<S>                                           <C>              <C>             <C>           <C>        <C>    
  Allowance for doubtful accounts:
   Fiscal year ended September 30, 1998....        $    566        $     96       $    31      $ 231      $  400
   Fiscal year ended September 30, 1997....             659              21           114         --         566
   Fiscal year ended September 30, 1996....             517             179            37         --         659

  Allowance for returns:
   Fiscal year ended September 30, 1998....        $    561        $    105       $   210      $ 239      $  217
   Fiscal year ended September 30, 1997....             669             200           308         --         561
   Fiscal year ended September 30, 1996....             737             300           368         --         669

  Valuation allowance for deferred tax assets:
   Fiscal year ended September 30, 1998....        $    512       $   6,082        $   --       $ --     $ 6,594
   Fiscal year ended September 30, 1997....              --             512            --         --         512
   Fiscal year ended September 30, 1996....           2,295          (2,295)           --         --          --

- ------------------------------------
(a)  Amounts transferred with sale of LAN Division.

</TABLE>

<PAGE>


SIGNATURES

         Pursuant to the  requirements of Sections 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
behalf by the undersigned,  thereunto duly  authorized,  in the City of Alameda,
State of California on this 22nd day of December, 1998.

NETOPIA, INC.



BY:      /s/ Alan B. Lefkof
         ----------------------------------------
         Alan B. Lefkof
         President and Chief Executive Officer


Dated: December 22, 1998

         Pursuant to the  requirements of Sections 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
behalf by the undersigned, thereunto duly authorized.

<TABLE>
<CAPTION>
              Signature                                          Title                                   Date
- ---------------------------------------    --------------------------------------------------    ----------------------
<S>                                        <C>                                                   <C>    

/s/ Alan B. Lefkof                         President, Chief Executive Officer and Director         December 22, 1998
- ---------------------------------------
Alan B. Lefkof                             (Principal Executive Officer)


/s/ James A. Clark                         Vice President and Chief Financial Officer              December 22, 1998
- ---------------------------------------
James A. Clark                             (Principal Financial and Accounting Officer)


/s/ Reese M. Jones                         Chairman of the Board of Directors                      December 22, 1998
- ---------------------------------------
Reese M. Jones


/s/ David F. Marquardt                     Director                                                December 22, 1998
- ---------------------------------------
David F. Marquardt


/s/ James R. Swartz                        Director                                                December 22, 1998
- ---------------------------------------
James R. Swartz

</TABLE>

<PAGE>

                          INDEPENDENT AUDITORS' REPORT


The Board of Directors
Netopia, Inc. and subsidiary:

         We  have  audited  the  accompanying  consolidated  balance  sheets  of
Netopia,  Inc. and  subsidiary as of September 30, 1998 and 1997 and the related
consolidated statements of operations,  stockholders' equity, and cash flows for
each of the years in the  three-year  period ended  September  30,  1998.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

         In our opinion, the consolidated financial statements referred to above
present fairly,  in all material  respects,  the financial  position of Netopia,
Inc. and  subsidiary  as of September 30, 1998 and 1997 and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September  30, 1998 in  conformity  with  generally  accepted  accounting
principles.



                                                           KPMG PEAT MARWICK LLP



San Francisco, California
November 4, 1998, except as to Note 9, which is as of December 17, 1998

<PAGE>

<TABLE>
<CAPTION>

                          NETOPIA, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
             (in thousands; except for share and per share amounts)

                                                                                             September 30,
                                                                                   ----------------------------------
                                                                                       1998               1997
                                                                                   --------------     ---------------
<S>                                                                                <C>                <C>
                                       ASSETS
  Current assets:
      Cash and cash equivalents..................................................     $  19,244           $  14,444
      Short-term investments.....................................................        22,851              27,192
      Trade accounts receivable less allowance for doubtful accounts and
           returns of $617 and $1,127, respectively..............................         4,358               8,332
      Royalties receivable.......................................................           410                  --
      Inventories, net...........................................................         1,591               4,421
      Deferred tax assets........................................................            --               1,463
      Prepaid expenses and other current assets..................................           929                 790
                                                                                   --------------     ---------------
              Total current assets...............................................        49,383              56,642
  Note receivable................................................................           900                  --
  Royalties receivable...........................................................         1,372                  --
  Furniture, fixtures and equipment, net.........................................         2,068               2,321
  Deferred tax assets............................................................            --               1,406
  Deposits and other assets......................................................         2,569                 632
                                                                                   ==============     ===============
                                                                                      $  56,292           $  61,001
                                                                                   ==============     ===============

                        LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities:
      Accounts payable...........................................................     $   5,440           $   4,302
      Accrued compensation ......................................................         1,217               1,237
      Accrued liabilities........................................................         3,468                 195
      Deferred revenue...........................................................           807                 874
      Other current liabilities..................................................           299                  55
                                                                                   --------------     ---------------
              Total current liabilities..........................................        11,231               6,663
  Long-term liabilities..........................................................           260                 361
                                                                                   --------------     ---------------
              Total liabilities..................................................        11,491               7,024

  Commitments and contingencies

  Stockholders' equity:
      Preferred stock:
      $0.001 par value, 5,000,000 shares authorized, none issued
           or outstanding........................................................            --                  --
      Common stock:
      $0.001 par value, 25,000,000 shares authorized; 11,953,908 and
           11,492,732 shares issued and outstanding at September 30, 1998
           and 1997, respectively...............................................             12                  12
      Additional paid-in capital.................................................        51,871              50,568
      Deferred compensation......................................................            --                 (54)
      Retained earnings (deficit)................................................        (7,082)              3,451
                                                                                   --------------     ---------------
              Total stockholders' equity.........................................        44,801              53,977
                                                                                   --------------     ---------------
                                                                                      $  56,292           $  61,001
                                                                                   ==============     ===============

</TABLE>


          See accompanying notes to consolidated financial statements.

<PAGE>

<TABLE>
<CAPTION>

                          NETOPIA, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (in thousands; except for per share amounts)

                                                                            Fiscal years ended September 30,
                                                                    -------------------------------------------------
                                                                         1998             1997             1996
                                                                    ---------------   --------------   --------------
<S>                                                                 <C>               <C>              <C>

  Revenues........................................................      $  24,836        $  20,170        $  16,718

  Cost of revenues................................................          7,955            6,396            3,811
                                                                    ---------------   --------------   --------------

      Gross profit................................................         16,881           13,774           12,907

  Operating expenses:
      Research and development....................................          7,201            7,177            7,603
      Selling and marketing ......................................         14,404           11,288            9,410
      General and administrative..................................          3,380            2,945            2,835
                                                                    ---------------   --------------   --------------
                                                                                      
      Total operating expenses....................................         24,985           21,410           19,848
                                                                    ---------------   --------------   --------------

         Operating loss...........................................         (8,104)          (7,636)          (6,941)
  Other income, net...............................................          2,222            1,869            1,040
                                                                    ---------------   --------------   --------------
      Loss from continuing operations
         before income taxes......................................         (5,882)          (5,767)         (5,901)
  Income tax provision (benefit)..................................          2,155           (2,217)         (4,619)
                                                                    ---------------   --------------   --------------

         Loss from continuing operations..........................         (8,037)          (3,550)          (1,282)
  Discontinued operations:
      Income from discontinued operations, net of taxes...........            602            3,021            4,983
      Loss on sale of discontinued operations, net of taxes.......         (3,098)             --               --
                                                                    ---------------   --------------   --------------

         Net income (loss).......................................      $  (10,533)        $   (529)      $    3,701
                                                                    ===============   ==============   ==============

 Per share data, continuing operations:
      Basic and diluted loss per share............................      $   (0.69)       $   (0.31)       $   (0.13)
                                                                    ===============   ==============   ==============
      Shares used in the per share calculations...................         11,687           11,335            9,890
                                                                    ===============   ==============   ==============

 Per share data, discontinued operations:
      Basic income per share......................................      $    0.05        $    0.27         $   0.50
                                                                    ===============   ==============   ==============
      Diluted income per share....................................      $    0.05        $    0.24         $   0.46
                                                                    ===============   ==============   ==============
      Common shares used in the calculations of basic income
          per share...............................................         11,687           11,335            9,890
                                                                    ===============   ==============   ==============
      Common and common equivalent shares used in the calculations
        of diluted income per share...............................         12,830           12,350           10,887
                                                                    ===============   ==============   ==============
      Basic and diluted per share loss on sale....................      $   (0.27)        $    --           $   --
                                                                    ===============   ==============   ==============
      Shares used in the per share calculation....................         11,687              --               --
                                                                    ===============   ==============   ==============

 Per share data, net income (loss):
      Basic net income (loss) per share...........................      $   (0.90)       $   (0.05)       $   0.37
                                                                    ===============   ==============   ==============
      Diluted net income (loss) per share.........................      $   (0.90)       $   (0.05)       $   0.34
                                                                    ===============   ==============   ==============
      Common shares used in the calculations of basic net income
        (loss) per share..........................................         11,687           11,335           9,890
                                                                    ===============   ==============   ==============
      Common and common equivalent shares used in the calculations
       of diluted net income (loss) per share.....................         11,687           11,335          10,887
                                                                    ===============   ==============   ==============
</TABLE>

          See accompanying notes to consolidated financial statements.


<PAGE>

<TABLE>
<CAPTION>

                          NETOPIA, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    (in thousands; except for share amounts)


                                                                          
                                  Preferred Stock       Common Stock      Additional Deferred  Retained    Total
                                -------------------- --------------------  paid-in   compen-   earnings  stockholders'
                                  Shares    Amount     Shares    Amount    capital    sation   (deficit)   equity
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------
<S>                             <C>         <C>      <C>         <C>      <C>        <C>       <C>       <C>

Balances , September  30, 1995. 5,591,207     $  6   3,624,231     $  4    $23,990      $ --     $ 279    $ 24,279
Exercise of stock options......        --       --     135,238       --        148        --        --         148
Issuance of common stock net
   of issuance costs of $1,222.        --       --   1,750,000        2     24,812        --        --      24,814
Conversion of preferred stock
   to common stock............. (5,591,207)     (6)  5,591,207        6         --        --        --          --
Issuance of common stock for
   consulting services.........        --       --       5,000       --         30        --        --          30
Issuance of common stock for
   rights and services.........        --       --      14,285       --        162        --        --         162
Deferred compensation related
   to grant of stock options...        --       --          --       --         90       (90)       --          --
Amortization of deferred
   compensation................        --       --          --       --         --         9        --           9
Net income.....................        --       --          --       --         --        --     3,701       3,701
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------
Balances, September 30, 1996...        --       --   11,119,961      12     49,232       (81)    3,980      53,143
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------

Exercise of stock options......        --       --     194,535       --        443        --        --         443
Issuance of common stock under
   Employee Stock Purchase Plan        --       --     178,236       --        833        --        --         833
Issuance of stock warrants.....        --       --          --       --         60        --        --          60
Amortization of deferred
   compensation................        --       --          --       --         --        27        --          27
Net loss.......................        --       --          --       --         --        --      (529)       (529)
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------
Balances, September 30, 1997...        --       --   11,492,732      12     50,568       (54)    3,451      53,977
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------

Exercise of stock options......        --       --     308,019       --        729        --        --         729
Issuance of common stock under
   Employee Stock Purchase Plan        --       --     153,157       --        604        --        --         604
Amortization of deferred
   compensation................        --       --          --       --         --        24        --          24
Forfeiture of deferred
   compensation................        --       --          --       --        (30)       30        --          --
Net loss.......................        --       --          --       --         --        --   (10,533)    (10,533)
                                ----------- -------- ----------- -------- ---------- --------- --------- -----------
Balances, September 30, 1998...        --      $--   11,953,908    $ 12    $51,871      $ --   $(7,082)   $ 44,801
                                =========== ======== =========== ======== ========== ========= ========= ===========

</TABLE>

          See accompanying notes to consolidated financial statements.


<PAGE>

<TABLE>
<CAPTION>

                          NETOPIA, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                                                            Fiscal years ended September 30,
                                                                    -------------------------------------------------
                                                                          1998             1997             1996
                                                                    ---------------   --------------   --------------
<S>                                                                 <C>               <C>              <C>
  Cash flows from operating activities:                             
  Net income (loss) ..............................................     $  (10,533)        $   (529)       $   3,701
  Adjustments to reconcile net income (loss) to net cash
     provided by (used in) operating activities:
     Depreciation and amortization................................            995            1,812            1,757
     Deferred income taxes........................................          2,869            (673)           (2,197)
     Amortization of deferred compensation........................             24               27                9
     Noncash compensation for services............................             --               60              192
     Changes in allowance for doubtful accounts and returns
          on accounts receivable..................................            (40)            (201)              74
     Changes in operating assets and liabilities:
        Trade accounts receivable.................................          1,549            3,041           (3,522)
        Inventories...............................................           (618)           1,874           (1,537)
        Prepaid expenses and other current assets.................           (443)             667             (453)
        Deposits and other assets.................................           (127)              49             (186)
        Accounts payable and accrued liabilities..................          5,310           (1,508)          (1,563)
        Deferred revenue..........................................            (67)              87              619
        Other liabilities.........................................            155              185             (173)
                                                                    ---------------   --------------   --------------
           Net cash provided by (used in) operating activities....           (926)           4,891           (3,279)
                                                                    ---------------   --------------   --------------
  Cash flows from investing activities:
     Purchase of furniture, fixtures and equipment................           (711)          (1,111)          (2,182)
     Acquisition of trademark license.............................         (1,000)              --               --
     Capitalization of software development costs.................           (237)            (350)              --
     Proceeds from sale of discontinued operations................          2,000               --               --
     Purchase of short-term investments...........................        (47,706)         (35,900)        (124,337)
     Proceeds from the sale of short-term investments.............         52,047           25,943          110,783
                                                                    ---------------   --------------   --------------
           Net cash provided by (used in) investing activities....          4,393          (11,418)         (15,736)
                                                                    ---------------   --------------   --------------
  Cash flows from financing activities:
     Proceeds from the issuance of common stock, net..............          1,333            1,061           24,962
                                                                    ---------------   --------------   --------------
           Net cash provided by financing activities..............          1,333            1,061           24,962
                                                                    ---------------   --------------   --------------
  Net increase (decrease) in cash and cash equivalents............          4,800           (5,466)           5,947
  Cash and cash equivalents, beginning of year....................         14,444           19,910           13,963
                                                                    ---------------   --------------   --------------
  Cash and cash equivalents, end of year..........................      $  19,244        $  14,444        $  19,910
                                                                    ===============   ==============   ==============
  Supplemental disclosures of cash flow activities:
     Income taxes paid............................................       $    193         $    289        $   1,050
                                                                    ===============   ==============   ==============
  Supplemental disclosures of noncash investing and
     financing activities:
     Accrual of stock option deferred compensation................        $    --          $    --          $    90
                                                                    ===============   ==============   ==============
     Issuance of warrants for consulting services.................        $    --         $     60           $   --
                                                                    ===============   ==============   ==============
     Issuance of common stock for consulting services.............        $    --          $    --          $    30
                                                                    ===============   ==============   ==============
     Issuance of common stock and redeemable common stock
          for rights and services.................................        $    --          $    --         $    162
                                                                    ===============   ==============   ==============
     Tax benefit of stock options exercised.......................        $    --         $    215           $   --
                                                                    ===============   ==============   ==============
     Note receivable from sale of discontinued operations.........       $    888          $    --           $   --
                                                                    ===============   ==============   ==============
     Royalties receivable from sale of discontinued operations....      $   1,782          $    --           $   --
                                                                    ===============   ==============   ==============
     Note issued for other assets.................................       $    800          $    --           $   --
                                                                    ===============   ==============   ==============
</TABLE>
                         
          See accompanying notes to consolidated financial statements.

<PAGE>


                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

(1)      Nature of Business and Summary of Significant Accounting Policies

         Nature of Business

         Netopia, Inc. (the  "Company") develops,   markets,  and  supports  web
site  software   and  services   high-speed,  multi-user  Internet  connectivity
products and collaboration software.

         Principles of Consolidation

         The accompanying consolidated financial statements include the accounts
of  the  Company  and  its  wholly  owned  subsidiary  located  in  France.  All
significant  intercompany  balances and  transactions  have been  eliminated  in
consolidation.

         Cash Equivalents and Short-Term Investments

         Cash equivalents consist of instruments with purchased maturities of 90
days or less. Certain cash equivalents and all of the Company's  investments are
classified as available-for-sale  under the provisions of Statement of Financial
Accounting  Standards  ("SFAS") No. 115,  Accounting for Certain  Investments in
Debt and Equity  Securities.  The  securities  are carried at fair value,  which
approximates cost.

         The amortized cost of  available-for-sale  debt securities are adjusted
for  amortization  of premiums and  accretion  of  discounts  to maturity.  Such
amortization is included in other income,  net.  Realized gains and losses,  and
declines  in value  judged  to be other  than  temporary  on  available-for-sale
securities  are included in other income,  net. The cost of  securities  sold is
based  on  the  specific   identification  method.  Interest  and  dividends  on
securities classified as available-for-sale are included in other income, net.

         Cash   equivalents   and   short-term    investments    classified   as
available-for-sale as of September 30, 1998 and 1997, consisted of the following
(in thousands):

<TABLE>
<CAPTION>
 
                                                                                         September 30,
                                                                           -----------------------------------------
                                                                                  1998                   1997
                                                                           ------------------     ------------------
<S>                                                                       <C>                     <C>

          U.S. Treasury Securities and obligations of U.S.
            Government agencies.........................................         $    10,554            $     8,193
          Corporate debt................................................               3,997                 22,526
          Commercial paper..............................................              21,567                  7,102
                                                                           ------------------     ------------------
                                                                                 $    36,118            $    37,821
                                                                           ==================     ==================
</TABLE>

         The available-for-sale securities as of September 30, 1998 were all due
in one year or less.

         Expected  maturities  may differ from  contractual  maturities  because
issuers  of the  securities  may have the  right to prepay  obligations  without
penalties.

         Revenue Recognition

         The Company recognizes revenue from sales of its hardware products upon
shipment  of the  product.  The Company  recognizes  revenues  from  licenses of
computer  software  provided that a firm purchase order has been  received,  the
software  and  related  documentation  have  been  shipped,  collection  of  the
resulting  receivable  is  deemed  probable,  and no  other  significant  vendor
obligations exist. Patent revenue is recognized upon the licensing of the rights
to the patent.  Maintenance and service  revenues are recognized over the period
in which services are provided.  Hardware revenues are recognized upon shipment.
Certain of the Company's sales are made to customers under agreements permitting
right of return for stock  balancing and price  protection.  Revenue is recorded
net of an estimated  allowance  for  returns.  Revenues and Cost of Revenues are
broken down as follows (in thousands):

<PAGE>
                          
                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                                               September 30,
                                                        ------------------------------------------------------------
                                                              1998                 1997                  1996
                                                        ------------------   ------------------    -----------------
<S>                                                     <C>                  <C>                   <C>
          Revenues:
             Hardware products........................        $    10,884          $     8,134          $     3,741
             Software products........................             13,952               12,036               12,977
                                                        ------------------   ------------------    -----------------

                                                              $    24,836          $    20,170          $    16,718
                                                        ==================   ==================    =================

          Cost of revenues:
             Hardware products........................                  $                    $                    $
                                                                    7,064                5,258                2,584
             Software products........................                891                1,138                1,227
                                                        ------------------   ------------------    -----------------

                                                              $     7,955          $     6,396          $     3,811
                                                        ==================   ==================    =================
</TABLE>

         In October 1997, the American Institute of Certified Public Accountants
issued  Statement of Position  ("SOP") No. 97-2,  Software  Revenue  Recognition
("SOP  97-2").   SOP  97-2  generally   requires   revenue  earned  on  software
arrangements  involving multiple elements such as software  products,  upgrades,
enhancements,  postcontract  customer  support,  installation and training to be
allocated to each element based on the relative fair values of the elements. The
fair value of an element  must be based on  evidence  which is  specific  to the
vendor. The revenue allocated to software products, including specified upgrades
or  enhancements  generally is recognized  upon  delivery of the  products.  The
revenue  allocated to post  contract  customer  support  generally is recognized
ratably over the term of the support,  and revenue allocated to service elements
generally is recognized as the services are  performed.  If evidence of the fair
value for all elements of the arrangement  does not exist,  all revenue from the
arrangement  is deferred  until such  evidence  exists or until all elements are
delivered.  SOP 97-2 will be adopted by the Company  effective  October 1, 1998.
The Company does not expect the adoption of SOP 97-2 will have a material impact
on the Company's consolidated results of operations.

         Concentrations of Credit Risk

         Financial   instruments   that   potentially   expose  the  Company  to
concentrations  of credit risk  principally  consist of cash, cash  equivalents,
short-term investments, and accounts receivable.

         The Company limits the amounts  invested in any one type of investment.
The Company  maintains its cash  investments  with two  financial  institutions.
Management  believes  the  financial  risks  associated  with such  deposits are
minimal.

         The Company sells its products primarily through distributors and other
large  scale  resellers.   Sales  are  generally  not   collateralized,   credit
evaluations  are  performed  as  appropriate,  and  allowances  are provided for
estimated  credit  losses.   Historically,   the  Company  has  not  experienced
significant losses on trade receivables from any particular customer,  industry,
or geographic region.

         Inventories

         Inventories  are  stated  at the  lower  of  cost  or  market.  Cost is
determined by the first-in, first-out ("FIFO") method.

         Furniture, Fixtures, and Equipment

         Furniture,  fixtures, and equipment are stated at cost. Depreciation is
calculated using the  straight-line  method over the shorter of estimated useful
lives or related lease terms ranging from one to seven years.

         Impairment of Long-Lived Assets

         The Company adopted the provisions of SFAS No. 121,  Accounting for the
Impairment of Long-Lived  Assets and for Long-Lived Assets to Be Disposed Of, in
fiscal  1997.  SFAS  No.  121  requires  that  long-lived   assets  and  certain

<PAGE>

                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

identifiable  intangibles be reviewed for impairment  whenever events or changes
in  circumstances  indicate  that the  carrying  amount  of an asset  may not be
recoverable.  Recoverability  of  assets  to be held  and  used is  measured  by
comparison of the carrying  amount of an asset to future net  undiscounted  cash
flows expected to be generated by the asset. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the assets exceed the fair value of the assets.  Assets to be
disposed of are reported at the lower of the  carrying  value amount or the fair
value less costs to sell.  The  adoption of SFAS No. 121 did not have a material
impact on the Company's financial position, results of operations, or liquidity.

         Software Development Costs

         Research  and  development  costs  include  costs  related to  software
products that are expensed as incurred  until the  technological  feasibility of
the  product  has  been  established.  The  Company  has  defined  technological
feasibility as completion of a working model. After technological feasibility is
established,  any  additional  software  development  costs are  capitalized  in
accordance with SFAS No. 86, Accounting for the Costs of Computer Software to Be
Sold, Leased, or Otherwise  Marketed.  Product development costs capitalized are
amortized over a future period.  Amortization of capitalized product development
costs is computed on a straight-line  basis over the estimated  economic life of
the product,  which is generally 1-2 years.  All other research and  development
expenditures  are  charged to  research  and  development  expense in the period
incurred.  During  fiscal  1998,  1997  and  1996,  $237,000,  $350,000  and $0,
respectively,  of product  development cost incurred subsequent to delivery of a
working  model,  under a  development  agreement  with a third party,  have been
capitalized.

         Advertising Costs

         The Company expenses advertising costs as incurred. Advertising expense
was $1.3 million,  $1.0 million and $845,000 for fiscal  1998,  1997  and  1996,
respectively.

         Income Taxes

         Deferred tax assets and  liabilities  are recognized for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to  apply  to  taxable  income  in  the  years  that  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that  includes the enactment  date. A valuation  allowance is provided to
the extent such deferred tax assets may not be realized.

         Stock-Based Compensation

         The Company has  elected to continue to use the  intrinsic  value-based
method as allowed under  Accounting  Principles  Board  ("APB")  Opinion No. 25,
Accounting for Stock Issued to Employees,  to account for all of its stock-based
employee   compensation  plans.   Pursuant  to  SFAS  No.  123,  Accounting  for
Stock-Based  Compensation,  the Company is  required  to disclose  the pro forma
effects on operating results as if the Company had elected to use the fair value
approach to account for all its stock-based employee compensation plans.

         Use of Estimates

         The preparation of the consolidated  financial statements in conformity
with  generally  accepted  accounting  principles  requires  management  to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities and disclosures of contingent  assets and liabilities at the date of
the consolidated  financial  statements and the recorded amounts of revenues and
expenses  during the reporting  period.  Actual  results could differ from those
estimates.

<PAGE>

                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         Per Share Calculations

         In February 1997, the Financial  Accounting Standards Board issued SFAS
No.  128,  Earnings  Per  Share.  SFAS No.  128  established  standards  for the
computation,  presentation and disclosure of earnings per share ("EPS") and also
requires  dual  presentation  of basic EPS and  diluted  EPS for  entities  with
complex  capital  structures.  SFAS No. 128 became  effective  for the Company's
consolidated  financial  statements for quarterly and annual  periods  beginning
October  1, 1997,  and  requires  restatement  of EPS for  periods  prior to the
effective date.

         Basic net  income  (loss)  per share is based on the  weighted  average
number of shares of common  stock  outstanding  during the  period.  Diluted net
income  (loss) per share is based on the  weighted  average  number of shares of
common stock outstanding during the period and dilutive common equivalent shares
from options and warrants  outstanding  during the period.  No common equivalent
shares are included for loss  periods as they would be  anti-dilutive.  Dilutive
common equivalent shares consist of stock options and stock warrants.

         In conjunction with the Company's adoption of SFAS No. 128, the Company
also adopted the  provisions of  Staff  Accounting   Bulletin   ("SAB")  No. 98,
issued in February  1998.  Accordingly,  shares  previously included pursuant to
SAB No. 83 have been omitted from both basic and diluted net  income  per  share
amounts. Prior periods have been restated to conform to SFAS No. 128.

         Potential  common  shares have been excluded  from the  computation  of
diluted EPS for fiscal 1998 and 1997 since their  effect on EPS is  antidilutive
due to the losses incurred in each period. Consequently, the number of shares in
the computations of basic and diluted EPS is the same for each period. Potential
common shares which were excluded from the  computation of diluted EPS consisted
of options to purchase common stock totaled  3,520,899 shares in fiscal 1998 and
2,867,200 shares in fiscal 1997.

<TABLE>
<CAPTION>
                                                                       Years ended September 30,
                                                    ----------------------------------------------------------------
                                                           1998                   1997                   1996
                                                    ------------------     ------------------     ------------------
<S>                                                 <C>                    <C>                    <C>
 Computation of basic net income (loss) per share:
 Net income (loss) ..............................        $   (10,533)            $     (529)            $    3,701
                                                    ==================     ==================     ==================
 Weighted average number of common shares
   outstanding...................................             11,687                 11,335                  9,890
                                                    ==================     ==================     ==================
 Basic net income (loss) per share...............        $     (0.90)           $     (0.05)            $     0.37
                                                    ==================     ==================     ==================

 Computation of diluted net income (loss) per share:
 Net income (loss) ..............................        $   (10,533)            $     (529)            $    3,701
                                                    ==================     ==================     ==================
 Weighted average number of common shares
   outstanding...................................             11,687                 11,335                  9,890
 Number of dilutive common stock equivalents -
   stock options.................................                 --                     --                    997
                                                    ------------------     ------------------     ------------------
 Shares used in per share calculation............             11,687                 11,335                 10,887
                                                    ==================     ==================     ==================
 Diluted net income (loss) per share.............        $     (0.90)           $     (0.05)            $     0.34
                                                    ==================     ==================     ==================
</TABLE>

         Recent Accounting Pronouncements

         In June 1997, the Financial  Accounting Standards Board issued SFAS No.
130, Reporting Comprehensive Income and SFAS No. 131, Disclosures about Segments
of an  Enterprise  and Related  Information  which are effective for the Company
beginning  with  the  fiscal  year  ended  September  30,  1999.  SFAS  No.  130
establishes  standards for the reporting and disclosure of comprehensive  income

<PAGE>

                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

and its  components  which will be  presented  in  association  with a company's
financial  statements.  Comprehensive  income  is  defined  as the  change  in a
business enterprise's equity during the period arising from transactions, events
or  circumstances  relating  to  non-owner  sources,  such as  foreign  currency
translation  adjustments  and unrealized  gains or losses on  available-for-sale
securities.  SFAS No. 131  establishes  annual and interim  reporting  standards
relating to the  disclosure  of an  enterprise's  business  segments,  products,
services,  geographic areas and major customers.  Adoption of these standards is
not expected to have a material effect on the Company's  consolidated  financial
position or results of operations.

         In June 1998, the Financial  Accounting Standards Board issued SFAS No.
133, Accounting for Derivative Instruments and Hedging Activities.  SFAS No. 133
establishes  accounting  and  reporting  standards for  derivative  instruments,
including   certain   derivative   instruments   embedded  in  other   contracts
(collectively  referred  to as  derivatives),  and for  hedging  activities.  It
requires  that  an  entity   recognize  all  derivatives  as  either  assets  or
liabilities in the statement of financial position and measure those instruments
at fair value.  If certain  conditions are met, a derivative may be specifically
designated  and  accounted  for as (a) a firm  commitment,  (b) a  hedge  of the
exposure to variable cash flows of a forecasted  transaction,  or (c) a hedge of
the foreign  currency  exposure of a net investment in a foreign  operation,  an
unrecognized   firm   commitment,   an   available-for-sale   security,   or   a
foreign-currency-denominated   forecasted  transaction.  For  a  derivative  not
designated as a hedging instrument,  changes in the fair value of the derivative
are  recognized  in earnings  in the period of change.  This  statement  will be
effective for all annual and interim  periods for fiscal years  beginning  after
June 15,  1999.  The Company  does not expect the  adoption of SFAS No. 133 will
have a material effect on the financial position of the Company.

         In March 1998, the American  Institute of Certified Public  Accountants
issued SOP 98-1,  Accounting  for the Costs of Computer  Software  Developed  or
Obtained for Internal  Use. SOP 98-1  requires that certain costs related to the
development or purchase of  internal-use  software be capitalized  and amortized
over the  estimated  useful  life of the  software,  SOP 98-1 is  effective  for
financial  statements issued for fiscal years beginning after December 15, 1998.
The Company does not expect the adoption of SOP 98-1 will have a material impact
on its results of operations.

(2)      Discontinued Operations

         On August 5, 1998, the Company sold its Farallon LAN Division (the "LAN
Division")   including  the  LAN  Division's   products,   accounts  receivable,
inventory,  property and  equipment,  intellectual  property  and other  related
assets to Farallon Communications, Inc. ("Farallon"), formerly known as Farallon
Networking  Corporation,  a  Delaware  corporation  and an  affiliate  of  Gores
Technology Group ("Gores").  The consideration the Company received for the sale
of the LAN Division consisted of the following (in thousands):

<TABLE>

<S>                                                           <C>    
           Cash...............................................      $     2,000
           Note receivable....................................              888
           Royalties receivable...............................            1,782
           Warrants.                                                        189
                                                              ------------------
                                                                    $     4,859
                                                              ==================
</TABLE>

         The note  receivable  is for $1.0  million  payable  on July 31,  2000,
bearing  interest at 8% per annum.  The value of the note has been discounted to
reflect a rate of 15%,  the assumed  fair market rate of interest  for a similar
financial instrument.

         The  royalties  receivable  are  based  upon  Farallon's  total  annual
revenues  over each of the next five fiscal years  ending on July 31,  2003.  If
total annual  revenues of at least $15.0  million are reached,  the royalty rate
applies to total revenues,  including the first $15.0 million.  The royalties to
be received are based on the following schedule:

<PAGE>

                          NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

<TABLE>
<CAPTION>
                                                               Royalty Rate on
                      If Farallon Revenues are                  Total Farallon
                           (in thousands):                      Revenue Equals
         ----------------------------------------------------  -----------------
<S>                                                            <C>    

                          Less than $15,001                          0.0%

                          $15,001 - $16,000                          1.5%
                          $16,001 - $17,000                          2.5%
                        greater than $17,000                         5.0%

</TABLE>

         The value of the royalties  accrued at the close of the transaction was
based upon the present  value of the Company's  assumptions  as to the projected
future revenue of the LAN Division.  Royalties accrued;  however,  have not been
recorded to the extent that total  consideration on the transaction  exceeds the
net asset value of the LAN Division assets being sold.

         Additionally,  the Company  received and valued warrants to purchase up
to 5% of the equity of Farallon as of the closing of the transaction.

         The  disposition  of the LAN Division in August 1998 has been accounted
for as a discontinued operation in accordance with APB Opinion No. 30, and prior
period consolidated  financial  statements have been restated to reflect the LAN
Division's  operations as a discontinued  operation.  Revenue from  discontinued
operations was $15.1 million, $32.0 million, and $44.9 million, respectively, in
fiscal  1998,  1997,  and 1996.  The  income  from  discontinued  operations  of
$602,000,  $3.0  million,  and $5.0  million  in fiscal  1998,  1997,  and 1996,
respectively,  represents  operating  income,  net of taxes, of the discontinued
operation. The loss on sale of discontinued operations of $3.1 million in fiscal
1998 is principally comprised of the transaction expenses and costs incurred and
accrued as a result of the sale of the LAN Division.  Such expenses are directly
attributable to the sale transaction and are primarily related to reserves taken
against the lease of the Company's Alameda, California headquarters,  investment
advisory, legal and accounting fees and certain expenses related to employees of
the LAN Division.  Of the amount  recorded as a loss on the sale of discontinued
operations,  $2.5 million is included in accrued  liabilities  at September  30,
1998.  Such accrual  consists of $1.7 million of facility  costs,  approximately
$300,000 in  employee-related  costs and other  costs  consisting  primarily  of
services fees of approximately  $500,000.  As of September 30, 1998, the Company
has  recorded  a payable  to  Farallon  for  $736,000  related  to LAN  Division
receivables collected subsequent to the sale of the LAN Division.  The following
approximates  assets and  liabilities  of the LAN Division which are included in
the consolidated balance sheet as of September 30, 1997 (in thousands):

<TABLE>
<CAPTION>
                                                                    1997
                                                              ------------------
<S>                                                           <C>

           Accounts receivable, net...........................      $     4,832
           Inventory..........................................            3,247
           Prepaid expenses and other current assets..........              209
           Property and equipment.............................              359
           Deposits and other assets..........................               54
                                                              ------------------

                    Total.....................................            8,701
           Other liabilities..................................           (1,970)
                                                              ------------------

                    Net assets................................      $     6,731
                                                              ==================
</TABLE>


<PAGE>

                         NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996


(3)      Inventories

         Inventories consisted of the following (in thousands):

<TABLE>
<CAPTION>
                                                                                         September 30,
                                                                             ---------------------------------------
                                                                                   1998                 1997
                                                                             ------------------   ------------------
<S>                                                                          <C>                  <C>

         Raw materials and work in process................................   $                    $
                                                                                         1,080                1,966
         Finished goods...................................................                 511                2,455
                                                                             ------------------   ------------------

                                                                             $                    $
                                                                                         1,591                4,421
                                                                             ==================   ==================
</TABLE>

(4)      Furniture, Fixtures, and Equipment

         Furniture,  fixtures,  and  equipment  consisted of the  following  (in
thousands):

<TABLE>
<CAPTION>

                                                                                         September 30,
                                                                             ---------------------------------------
                                                                                   1998                 1997
                                                                             ------------------   ------------------
<S>                                                                          <C>                  <C>

         Office equipment.................................................          $    2,457           $    3,263
         Furniture and fixtures...........................................               1,186                1,367
         Computers........................................................               7,757                7,954
         Leasehold improvements...........................................                 540                  521
                                                                             ------------------   ------------------

                                                                                        11,940               13,105

         Accumulated depreciation and amortization........................              (9,872)             (10,784)
                                                                             ------------------   ------------------

                                                                                    $    2,068           $    2,321
                                                                             ==================   ==================
</TABLE>

(5)      Income Taxes

         Total income tax expense for the years ended  September 30, 1998,  1997
and 1996 are allocated as follows (in thousands):

<TABLE>
<CAPTION>


                                                                               September 30,
                                                        ------------------------------------------------------------
                                                              1998                 1997                  1996
                                                        ------------------   ------------------    -----------------
<S>                                                     <C>                  <C>                   <C> 

          Continuing operations.......................        $     2,155          $    (2,217)         $    (4,619)
          Discontinued operations.....................                385                1,932                3,186
                                                        ------------------   ------------------    -----------------

                                                              $     2,540           $     (285)         $    (1,433)
                                                        ==================   ==================    =================

</TABLE>

<PAGE>
                         NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         Income tax expense (benefit) related to continuing operations consisted
of the following (in thousands):

<TABLE>
<CAPTION>

                                                                               September 30,
                                                        ------------------------------------------------------------
                                                              1998                 1997                  1996
                                                        ------------------   ------------------    -----------------
<S>                                                     <C>                  <C>                   <C>   
         Current:
             Federal..................................         $     (596)         $    (1,753)         $    (2,714)
             State....................................               (118)                  (6)                 244
             Foreign..................................                --                   --                    48
                                                        ------------------   ------------------    -----------------

                                                                     (714)              (1,759)     
                                                                                                             (2,422)
                                                        ------------------   ------------------    -----------------
         Deferred:
             Federal..................................              2,191                 (378)              (1,814)
             State....................................                678                 (295)                (383)
                                                        ------------------   ------------------    -----------------

                                                                    2,869                 (673)              (2,197)
          Charge in lieu of taxes attributable to
             employer stock option plans..............                 --                  215                   --
                                                        ------------------   ------------------    -----------------

                  Total...............................        $     2,155          $    (2,217)         $    (4,619)
                                                        ==================   ==================    =================
</TABLE>

         Income tax expense (benefit) related to continuing  operations  differs
from the amounts  computed by applying the  statutory  income tax rate of 34% to
pretax income as a result of the following (in thousands):

<TABLE>
<CAPTION>

                                                                               September 30,
                                                        ------------------------------------------------------------
                                                              1998                 1997                  1996
                                                        ------------------   ------------------    -----------------
<S>                                                     <C>                  <C>                   <C>

          Computed "expected" tax (benefit) of 34%....        $    (2,000)         $    (1,960)         $    (2,006)
          Change in valuation allowance for deferred
             tax assets...............................              5,459                  512               (2,295)
          Tax exempt interest income..................                 --                 (163)                  --
          Research credits............................               (770)                (172)                 (72)
          State tax and other, net....................               (534)                (434)                (246)
                                                        ------------------   ------------------    -----------------

                                                              $     2,155          $    (2,217)         $    (4,619)
                                                        ==================   ==================    =================
</TABLE>

         The tax effects of temporary  differences that give rise to significant
portions of the deferred tax assets are presented below (in thousands):

<TABLE>
<CAPTION>
                                                                                         September 30,
                                                                             ---------------------------------------
                                                                                   1998                 1997
                                                                             ------------------   ------------------

<S>                                                                          <C>                  <C>
         Deferred tax asset:
             Reserves and accruals not currently deductible...............         $     1,010          $     1,541
             Deferred rent................................................                 119                   16
             Research and other credits...................................               1,782                1,012
             Alternative minimum tax credit carryforward..................                  --                  183
             Tangible and intangible assets...............................                 349                  462
             Net operating losses.........................................               2,377                   --
             State tax and other, net.....................................                 957                  167
                                                                             ------------------   ------------------

                  Total gross deferred assets.............................               6,594                3,381

         Less valuation allowance.........................................              (6,594)                (512)
                                                                             ------------------   ------------------

                  Net deferred tax assets.................................            $     --          $     2,869
                                                                             ==================   ==================
</TABLE>

<PAGE>
                         NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         The net change in the total  valuation  allowance  for the years  ended
September  30,  1998  and   1997  was  increases  of  $6,082,000  and  $512,000,
respectively.

         At September 30, 1998,  the Company  believed that based upon available
objective evidence, there was sufficient uncertainty regarding the realizability
of its deferred tax assets to warrant a full  valuation  allowance.  The factors
considered  included  the relative  shorter  life cycles in the high  technology
industry and the  uncertainty of longer-term  taxable income  estimates  related
thereto and as a result of the sale of the historically profitable LAN Division.

         At September  30, 1997,  the Company  believed that based upon the then
available objective  evidence,  there was sufficient  uncertainty  regarding the
realizability  of  certain  of its tax  assets to  warrant  a partial  valuation
allowance,  primarily  related to the  expected  realizability  of its  research
credit  carryforwards.  The factors  considered  included the  relative  shorter
product  life cycles in the high  technology  industry  and the  uncertainty  of
longer-term taxable income estimates related thereto and limits on the carryback
potential for realizing deferred tax assets.

         At  September  30,  1996,   the  Company   believed  that  due  to  the
demonstrated  market  acceptance  of its products  over the previous  year,  the
uncertainty   regarding  the  realizability  of  its  deferred  tax  assets  had
diminished  to the point where it was more likely than not that the deferred tax
asset at such date would be realized,  and, as such, the previously  established
valuation allowance was reversed in fiscal 1996.

         At September 30, 1998, the Company had net operating loss carryforwards
of  approximately  $6.0  million for federal tax  purposes  and $4.5 million for
state tax purposes.  If not earlier  utilized,  the federal net  operating  loss
carryforwards will expire in 2018 and the state net operating loss carryforwards
will expire in 2003.  At  September  30, 1998,  the Company had research  credit
carryforwards  of  approximately  $1.4  million  for federal  tax  purposes  and
$280,000 for state tax purposes.  If not earlier utilized,  the federal research
credit  carryforwards  will expire in years 2009 through 2018. Also, the Company
had alternative minimum tax credit  carryforwards of approximately  $92,000. The
Company's  future  ability to utilize the net operating loss  carryforwards  and
research  credit  carryforwards  may be subject to  limitations  in the event of
ownership changes as defined in the Internal Revenue Code of 1986.

(6)      Stockholders' Equity and Stock Option Plan

         On April  23,  1996 the  Company  was  reincorporated  in the  State of
Delaware.  The Company's  authorized  capital  consists of 25,000,000  shares of
$0.001 par value Common Stock and 5,000,000 shares of $0.001 par value Preferred
Stock.

         Common Stock

         In June 1996,  the Company  completed  the sale of 1,750,000  shares of
Common Stock, which generated net proceeds of approximately $24.8 million.

         The holders of Common  Stock are  entitled to one vote per share on all
matters to be voted upon by the stockholders. Subject to preferences that may be
applicable to any outstanding  Preferred  Stock, the holders of Common Stock are
entitled to receive ratably such dividends, if any, as may be declared from time
to time by the Board of Directors out of funds legally available  therefore.  In
the event of a  liquidation,  dissolution  or  winding  up of the  Company,  the
holders of Common  Stock are entitled to share  ratably in all assets  remaining
after payment of liabilities,  subject to prior distribution rights of Preferred
Stock,  if  any,  then  outstanding.  The  Common  Stock  has no  preemptive  or
conversion rights or other subscription rights.

<PAGE>
                         NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         Preferred Stock

         Upon the Company's  initial public offering of its Common Stock on June
13, 1996, all shares of issued and outstanding Preferred Stock were converted to
5,591,207 shares of Common Stock.  Following the conversion,  the Company had no
Preferred Stock outstanding.

         Common Stock Warrants

         Warrants  to  purchase  60,000  shares of common  stock were  issued in
fiscal 1997 for consulting services provided.  The warrants will expire on April
22, 2002. The exercise price of the warrants was $4.00.  The Company  recognized
an expense of $60,000 for the issuance of these warrants.

         Stock Option Plan

         On April 16,  1996,  the Board  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.

         The 1996 Plan  succeeds  the  previous  equity  incentive  program  and
4,243,141  shares of the Company's  Common Stock have been authorized  under the
1996 Plan.  This share reserve is comprised of (i) 294,945 shares  available for
issuance under the predecessor  plan and 1,372,050 shares subject to outstanding
options  thereunder  at March  31,  1996;  and (ii) an  additional  increase  of
2,576,146  shares.  As of  September  30,  1998 the 1996 Plan  share  reserve of
3,673,640  shares is comprised of (i) 3,520,899  shares  subject to  outstanding
options and (ii) 152,741 shares available for grant.

         Incentive stock 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 committee thereof,  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 Board of Director members of 25,000 shares
on the  effective  date of the  Company's  proposed IPO at the initial  offering
price.  These shares have been granted to three  non-employee  Board of Director
members.  Thereafter,  each new  director  will be granted an option to purchase
25,000  shares of Common  Stock on the date  they  become a Board  member of the
Company at the then current fair market value.  Options  issued to Directors are
exercisable  immediately  subject  to the  Company's  right of  repurchase.  The
Company's  right to  repurchase  will lapse  ratably over five years or upon the
Director's departure from the Board.

         The Board of  Directors,  on July 24,  1996,  unanimously  amended  the
Notice of Grant to provide for a four year vesting  schedule  commencing  on the
date of the  grant.  Grants  prior to that date  normally  vest over five  years
commencing on the date of the grant.

         The  Company  has  recorded  deferred  compensation  of $90,000 for the
difference between the grant price and the deemed fair value of the Common Stock
underlying options granted in October and December of 1995. This amount is being
amortized  over the vesting  period of the  individual  options,  generally five
years.  Amortization  of deferred  compensation  is being  charged to  operating
expense. The balance has been fully amortized as of September 30, 1998.

         In 1990, the Company effected a recapitalization  whereby each share of
the Company's Common Stock outstanding or reserved for issuance upon exercise of
options was converted into a unit for one share of Common Stock and one share of
Series A Preferred  Stock.  The options  relating to these units are included in
the table below.  In January  1997,  the Company  repriced  180,840  outstanding
options to $5.63,  no  directors  or officers of the Company  received  repriced
options. The options relating to this action are reflected in the table below.

<PAGE>
                         NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         The following  table  summarizes  activity under the 1996 Plan (and its
predecessor):

<TABLE>
<CAPTION>

                                                                            Incentive Stock Options
                                                           ---------------------------------------------------------
                                                                                                      Weighted
                                                               Number of                               Average
                                                                Options          Price Range        Exercise Price
                                                           ------------------ ------------------  ------------------
<S>                                                        <C>                <C>                 <C>

          Outstanding as of September 30, 1995............        1,350,539    $ 1.00 -   1.60          $     1.19
          Options granted.................................          518,975      1.60 -  16.00                9.07
          Options exercised...............................         (135,238)     1.00 -   1.60                1.10
          Options cancelled...............................         (132,971)     1.00 -  12.50                2.58
                                                           ------------------

          Outstanding as of September 30, 1996............        1,601,305       1.00 - 16.00                3.64
          Options granted.................................        1,787,365       4.00 - 13.25                5.36
          Options exercised...............................         (194,535)      1.00 - 11.25                1.17
          Options cancelled...............................         (326,935)      1.00 - 15.00                8.53
                                                           ------------------

          Outstanding as of September 30, 1997............        2,867,200       1.00 - 16.00                4.32
          Options granted.................................        1,409,425       4.38 -  8.19                5.51
          Options exercised...............................         (312,090)      1.00 - 11.25                2.40
          Options cancelled...............................         (443,636)      1.20 - 10.50                4.80
                                                           ------------------

          Outstanding as of September 30, 1998............        3,520,899     $ 1.00 - 16.00                4.90
                                                           ==================

          Exercisable.....................................        1,338,228                             $     3.88
                                                           ==================
</TABLE>

         The  following  table  summarizes   information   about  stock  options
outstanding at September 30, 1998:

<TABLE>
<CAPTION>

                                              Options Outstanding                        Options Exercisable
                              --------------------------------------------------- ----------------------------------
                                Number of        Weighted -                           Number
                               outstanding         average         Weighted -       exercisable       Weighted -
          Range of exercise    shares as of       remaining          average           as of            average
               prices         September 30,      contractual        exercise       September 30,       exercise
                                   1998         life (years)          price            1998              price
         -------------------  ---------------  ----------------  ---------------- ----------------  ----------------
<S>     <C>                   <C>              <C>               <C>              <C>               <C>

           $1.00                    251,577              2.86         $    1.00          251,577         $    1.00
           $1.20                    270,746              5.48              1.20          219,651              1.20
           $1.60 - $4.00            300,641              7.51              2.96          165,889              2.71
           $4.25 - $4.50            418,437              8.89              4.39          120,737              4.38
           $4.63 - $5.19            347,406              9.62              4.72           69,708              4.63
           $5.25 - $5.63            608,056              8.73              5.35          207,309              5.37
           $5.69                    620,500              9.53              5.69           69,131              5.69
           $5.75 - $6.75            393,761              8.30              6.37          172,689              6.37
           $7.13 - $11.25           234,775              9.42              7.81           31,537              9.02
           $16.00                    75,000              7.70             16.00           30,000             16.00
                              ---------------  ----------------  ---------------- ----------------  ----------------

          $1.00 - $16.00          3,520,899              8.18         $    4.90        1,338,228         $    3.88
                              ===============  ================  ================ ================  ================
</TABLE>

         1996 Employee Stock Purchase Plan

         On April 16, 1996,  the Board adopted the 1996 Employee  Stock Purchase
Plan  (the  Purchase  Plan) and  reserved  300,000  shares  of Common  Stock for
issuance under the Purchase Plan. To date an additional 300,000 shares have been
approved for issuance under the Purchase Plan. As of September 30, 1998, 331,393
shares have been issued under the Purchase Plan.

<PAGE>
                        NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

         Pro Forma Disclosure - Compensatory Stock Arrangements

         Stock options are granted at not less than the fair market value of the
Common  Stock on the date of grant.  All  options  expire no later than 10 years
from the date of grant.  The Company has adopted the  disclosure  provisions  of
SFAS No.  123,  Accounting  for Stock  Based  Compensation,  which was issued in
October  1995.  As  permitted  by the  provisions  of SFAS No. 123,  the Company
applies APB Opinion 25 and related  interpretations  in accounting for its stock
option plans.

         If the Company had elected to recognize  compensation cost based on the
fair  value of the  options  granted  at grant date and the fair value of shares
purchased  under the plan as  prescribed  by SFAS 123, net income (loss) and per
share results would have been the pro forma amounts indicated in the table below
(in thousands except per share amounts):

<TABLE>
<CAPTION>

                                                                                    September 30,
                                                                   -------------------------------------------------
                                                                        1998             1997             1996
                                                                   ---------------   --------------   --------------
<S>                                                                <C>               <C>              <C> 

           Net income (loss) - as reported.......................      $  (10,533)        $   (529)      $   3,701
           Net income (loss) - pro forma.........................         (13,384)          (1,109)          3,492

           Basic net income (loss) per share - as reported.......       $   (0.90)       $   (0.05)       $   0.37
           Basic net income (loss) per share - pro forma.........           (1.15)           (0.10)           0.35

           Diluted net income (loss) per share - as reported.....       $   (0.90)       $   (0.05)       $   0.34
           Diluted net income (loss) per share - pro forma.......           (1.15)           (0.10)           0.32
</TABLE>

         The effect on net income  (loss) and net income (loss) per share is not
expected to be indicative of the effects on results in future years.

         The effect of applying SFAS No. 123 for disclosing  compensation  costs
may not be  representative  of the effects on reported net income (loss) for the
future years because pro forma net income  (loss)  reflects  compensation  costs
only for stock options  granted in fiscal 1998, 1997 and 1996. The fair value of
options granted during fiscal 1998 under SFAS 123 was $4,906,099.

         The  Black-Scholes  option  valuation  model was  developed  for use in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully  transferable  while the  Company's  employee  stock  options have
characteristics  significantly  different  from  those  of  traded  options.  In
addition,  option  valuation  models  require  the  input of  highly  subjective
assumptions  including the expected  stock price  volatility.  The fair value of
each option grant and share  purchased  under the Purchase Plan are estimated on
the date of grant or share purchase using the Black-Scholes option-pricing model
with the following assumptions:

<TABLE>
<CAPTION>
                                                                          Fiscal years ended September 30,
                                                                   -------------------------------------------------
                                                                        1998             1997             1996
                                                                   ---------------   --------------   --------------
<S>                                                                <C>               <C>              <C>

           Expected volatility...................................              84%              70%              70%
           Risk-free interest rate...............................            4.25%            5.60%            5.60%
           Expected dividend yield...............................             --               --               --
</TABLE>

         The  expected  lives of options  under the  Employee  Stock  Option and
Employee  Stock  Purchase  Plans are  estimated  at four  years and six  months,
respectively.

<PAGE>
                        NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

(7)      Commitments and Contingencies

         Leases

         The Company  conducts  its  operations  in leased  facilities  and with
equipment  under operating  lease  agreements  expiring at various dates through
2002.

         The following is a schedule of future minimum rental payments  required
under these leases that have initial or remaining  non-cancelable lease terms in
excess of one year (in thousands):

<TABLE>
<CAPTION>

                  Year ending September 30,
                 ---------------------------------
<S>              <C>                                                             <C>    

                  1999.........................................................       $    1,210
                  2000.........................................................            1,114
                  2001.........................................................            1,116
                  2002.........................................................            1,111
                  2003.........................................................               55
                  thereafter...................................................               42
                                                                                 ----------------

                      Total minimum lease payments.............................       $    4,648
                                                                                 ================
</TABLE>

         Total rental expense for all operating leases amounted to approximately
$1,244,000,  $1,157,000 and  $1,117,000 for the years ended  September 30, 1998,
1997 and 1996, respectively.

         Litigation

         The Company is involved in various  legal  matters  that have arisen in
the normal course of business.  Management  believes,  after  consultation  with
counsel,  any  liability  that may  result  from the  disposition  of such legal
matters  will not have a  material  adverse  effect on the  Company's  operating
results and financial condition.

Plan for Savings and Investments

         The Company  maintains a plan for savings and  investments  under which
eligible  employees may  contribute up to 15% of their annual  compensation.  In
addition,  the Company may make  discretionary  retirement  contributions to the
plan.  No  discretionary  retirement  contributions  were  made  in  any  period
presented.

(8)      Significant Customers and Revenue by Geographic Region

         During the years ended  September 30, 1998, 1997 and 1996, one customer
accounted  for  approximately  12%,  14% and 12%,  respectively,  of  total  net
revenues.  No other  customers  have  accounted for 10% or more of the Company's
total revenue for the last three fiscal years.

         Revenues  outside  of the  United  States are  primarily  export  sales
denominated in United States dollars. Revenue by geographic region is as follows
(in thousands):

<TABLE>
<CAPTION>

                                                                                 September 30,
                                                            --------------------------------------------------------
                                                                  1998               1997               1996
                                                            -----------------  ------------------ ------------------
<S>                                                         <C>                <C>                <C>   

           United States..................................      $    16,670         $    14,637        $    13,412
           Europe.........................................            6,215               3,929              1,769
           Asia/Pacific...................................            1,175               1,018              1,219
           Canada.........................................              706                 542                308
           Latin America..................................               70                  44                 10
                                                            -----------------  ------------------ ------------------

              Total revenues..............................      $    24,836         $    20,170        $    16,718
                                                            =================  ================== ==================
</TABLE>
                                                            
<PAGE>
                        NETOPIA, INC. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                        September 30, 1998, 1997 and 1996

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

(9)      Subsequent Event

         On December 17, 1998,  the Company  signed a definitive  agreement  and
closed a transaction to purchase Serus LLC ("Serus"),  a Utah limited  liability
company.  Serus is a developer of java-based web site editing software products.
Upon completion of the  development of such products,  Netopia intends to market
the  products  both  independently  and along with its  Netopia  Virtual  Office
software  platform.  As per the  SERUS  ASSET  PURCHASE  AGREEMENT  by and among
Netopia,  Inc. and Serus LLC (the  "Purchase  Agreement"),  Netopia will acquire
substantially  all of the  assets and assume  certain  liabilities  of Serus and
existing  operations  which include  in-process  research and  development.  The
maximum aggregate  purchase price of the Serus transaction is approximately $7.0
million including (i) $3.0 million of cash, (ii) 409,556 shares of the Company's
Common Stock,  and (iii) a $1.0 million earnout  opportunity  based upon certain
criteria as set forth in the Purchase Agreement.

<PAGE>




EXHIBIT 10.7

Exhibit
Number            Description

10.7(a)           Serus Asset Purchase Agreement by and among Netopia, Inc., 
                  Serus LLC, Serus Acquisition Corporation and the Members of 
                  Serus LLC dated as of December 16, 1998

10.7(b)           Bill of Sale and Assignment

10.7(c)           Escrow Agreement

10.7(d)           Form of Non-Competition Agreement

10.7(e)           Registration Rights Agreement



EXHIBIT 10.7(a)
                         Serus ASSET PURCHASE AGREEMENT

                                  by and among

                                  Netopia, Inc.

                                   Serus, LLC,

                       Serus Acquisition Corporation, and

                 Shayne McQuade, Mark Hendricks, Jody Rookstool,

                  Scott Iverson, Todd Shepherd and Studeo, Inc.

                                   dated as of

                                December 16, 1998

<PAGE>

 TABLE OF CONTENTS
                                                                            Page

ARTICLE 1:  PURCHASE AND SALE OF ASSETS........................................1
  1.1  Description of Assets to be Acquired....................................1
  1.2  Excluded Assets.........................................................2
  1.3  Non-Assignment of Certain Contracts.....................................2

ARTICLE 2:  LIABILITIES ASSUMED................................................3
  2.1  Liabilities Assumed.....................................................3

ARTICLE 3:  PURCHASE PRICE.....................................................3
  3.1  Consideration...........................................................3
  3.2  Purchase Price..........................................................3
  3.3  Earnout.................................................................3

ARTICLE 4:  CLOSING............................................................3
  4.1 Closing..................................................................3
  4.2  Deliveries by Seller and the Members....................................3
  4.3  Deliveries by Netopia and Purchaser.....................................3
  4.4  Further Assurances......................................................3

ARTICLE 5:  REPRESENTATIONS AND WARRANTIES.....................................3
  5.1  Representations and Warranties of Netopia and Purchaser.................3
             (a)  Organization.................................................3
             (b)  Authorization................................................3
             (c)  Exchange Act Filings.........................................3
             (d)  Litigation...................................................3
             (e)  Shares Validly Issued........................................3
             (f)  Form 8-K.....................................................3
             (g)  No Conflict or Default.......................................3
  5.2  Representations and Warranties of Seller and the Members................3
             (a)  Organization, Good Standing and Qualification of Seller......3
             (b)  Authorization of Seller......................................3
             (c)  Authorization of the Members.................................3
             (d)  Capital Structure............................................3
             (e)  Assets and Bulk Sales Laws...................................3
             (f)  Title to Assets..............................................3
             (g)  Financial Information........................................3
             (h)  Absence of Certain Changes and Events........................3
             (i)  Taxes........................................................3
             (j)  Compliance with Law..........................................3
             (k)  Proprietary Rights...........................................3
             (l)  Contracts and Commitments....................................3
             (m)  Litigation...................................................3
             (n)  No Conflict or Default.......................................3

<PAGE>

             (o)  Third-Party Consents.........................................3
             (p)  Employees and Employee Benefit Plans.........................3
             (q)  Interested Party Relationships...............................3
             (r)  Indebtedness.................................................3
             (s)  Books and Records............................................3
             (t)  Complete Disclosure..........................................3
  5.3  Additional Representations and Warranties of Seller and the Members.....3
             (a)  Investment Intent............................................3
             (b)  Information..................................................3
             (c)  Accredited Investor Status...................................3
             (d)  Knowledge and Experience.....................................3

ARTICLE 6:  ADDITIONAL AGREEMENTS..............................................3
  6.1  Restricted Securities...................................................3
  6.2  Restrictions on Disposition of Shares...................................3
  6.3  Restrictive Legends.....................................................3
  6.4  Post-Closing Access to Information......................................3
  6.5  Taxes 3
  6.6  Publicity...............................................................3
  6.7  Allocation of Purchase Price............................................3

ARTICLE 7:  CONDITIONS.........................................................3
  7.1  Conditions to Obligations of Purchaser..................................3
             (a)  Representations and Warranties...............................3
             (b)  Consents.....................................................3
             (c)  Performance of Agreement.....................................3
             (d)  Registration Rights Agreement................................3
             (e)  Absence of Governmental or Other Objection...................3
             (f)  Approval of Documentation....................................3
             (g)  Non-Competition Agreements...................................3
             (h)  Employee Confidential Information and Inventions Agreements..3
             (i)  Due Diligence Review.........................................3
             (j)  Board Approval...............................................3
             (k)  Escrow Agreement.............................................3
  7.2  Conditions to Obligations of Members and Seller.........................3
             (a)  Representations and Warranties...............................3
             (b)  Performance of Agreement.....................................3
             (c)  Registration Rights Agreement................................3
             (d)  Absence of Governmental or Other Objection...................3
             (e)  Approval of Documentation....................................3
             (f)  Escrow Agreement.............................................3

ARTICLE 8:  INDEMNIFICATION....................................................3
   8.1  Survival of Representations, Warranties, and Agreements................3
   8.2  Indemnification of Purchaser...........................................3
   8.3  Indemnification of Seller and the Members..............................3
   8.4  Procedure for Indemnification With Respect to Third-Party Claims.......3
   8.5  Procedure for Indemnification with Respect to Non-Third Party Claims...3

<PAGE>

   8.6  Threshold Determination of and Limitations on Indemnification..........3
   8.7  Escrow Fund............................................................3
   8.8  Resolution of Disputed Claims..........................................3

ARTICLE 9:  MEMBERS'REPRESENTATIVE.............................................3
  9.1  Duties and Powers.......................................................3
  9.2  Limit on Liability......................................................3
  9.3  Use of Escrow Funds; Power of Attorney..................................3

ARTICLE 10:  MISCELLANEOUS PROVISIONS..........................................3
  10.1  Notices................................................................3
  10.2  Entire Agreement.......................................................3
  10.3  Binding Effect; Assignment.............................................3
  10.4  Captions...............................................................3
  10.5  Expenses of Acquisition................................................3
  10.6  Waiver; Consent........................................................3
  10.7  Third-Party Beneficiaries..............................................3
  10.8  Counterparts...........................................................3
  10.9  Gender.................................................................3
  10.10  Severability..........................................................3
  10.11  Remedies of the Purchaser.............................................3
  10.12  Governing Law.........................................................3
  10.13  Venue.................................................................3
  10.14  Attorney's Fees.......................................................3
  10.15  Rules of Construction.................................................3
  10.16  Arbitration...........................................................3

<PAGE>

                         SERUS ASSET PURCHASE AGREEMENT

                  THIS  AGREEMENT is dated as of December 16, 1998. by and among
Netopia,   Inc.,  a  Delaware   corporation   ("Netopia"),   Serus   Acquisition
Corporation,  a Delaware  corporation  and a wholly-owned  subsidiary of Netopia
("Purchaser"),  Serus,  LLC,  a  Utah  limited  liability  company  ("Serus"  or
"Seller"),  and Shayne McQuade, Mark Hendricks,  Jody Rookstool,  Scott Iverson,
Todd Shepherd and Studeo,  Inc.,  who are all of the members of Seller (each,  a
"Member," and collectively, the "Members").

                  WHEREAS,  Serus  is  engaged  in the  business  of  designing,
developing,  marketing and selling software  products for internet  applications
(the "Business"); and

                  WHEREAS,  Purchaser desires to acquire from Seller, and Seller
desires to transfer to Purchaser,  substantially all of the assets,  properties,
and rights of Seller in the  Business  (except as provided in Section 1.2 below)
as provided by this  Agreement,  upon the terms and conditions of this Agreement
(the "Acquisition").

                  NOW,  THEREFORE,  in  consideration of the mutual promises and
covenants set forth herein, the parties hereby agree as follows:

                                    ARTICLE 1
                           PURCHASE AND SALE OF ASSETS

1.1  Description  of Assets to be  Acquired.  Upon the terms and  subject to the
conditions  set forth in this  Agreement,  at the Closing (as defined in Section
4.1), Seller agrees to convey, sell, transfer,  assign and deliver to Purchaser,
and  Purchaser  shall  purchase  from Seller,  all right,  title and interest of
Seller  at the  Closing  in and to the  assets,  properties,  and  rights of the
Business  of  every  kind,  nature  and  description,   personal,  tangible  and
intangible,  known or unknown, wherever located, including, without limiting the
generality of the foregoing (but  excluding the "Excluded  Assets," as such term
is defined in Section 1.2 below):

(a) All  interests  in  machinery,  equipment,  copiers,  computers,  furniture,
fixtures,  supplies,  other tangible  personal property and fixed assets and all
proprietary rights relating thereto (the "Personal Property"), including without
limitation those listed on Schedule 1.1(a) hereto;

(b) All lease deposits,  prepaid expenses,  prepaid property taxes and all other
current assets,  including  without  limitation  those listed on Schedule 1.1(b)
hereto;

(c) All claims and rights  under all  agreements,  contracts,  contract  rights,
licenses,  evidences of indebtedness,  purchase and sale orders,  quotations and
other executory  commitments (but, except as provided in Section 2.1,  excluding
any  liabilities   associated   therewith)   (collectively,   the  "Contracts"),
including, without limitation those listed on Schedule 1.1(c) hereto;

<PAGE>

(d) All franchises, licenses, permits, consents, authorizations and approvals of
any federal,  state or local regulatory,  administrative  or other  governmental
agency or body;

(e) All Intellectual Property (as such term is defined in Section 4.2(l) below);

(f) Originals of all sales invoices,  revenue registers and accounts  receivable
records,  and originals of all warranties on all supplies and equipment,  files,
papers and all other records of Seller, that relate to the Business;

(g) All rights  under  express or implied  warranties  from  suppliers of Seller
and/or the Business to the extent assignable;

(h) All causes of action,  judgments  and claims or demands of whatever  kind or
description of Seller, or that arise out of or relate to the Business;

(i) All rights and  interests  of Seller to the  proceeds  of  insurance  claims
arising from damage to the Assets (as defined below) prior to Closing;

(j)      All employee and customer lists and records of Seller;

(k) All  interests  in the lease of office space  described in Schedule  1.1(k),
including all leasehold improvements thereto, and all related rights; and

(l)      All goodwill of the Business.

                  The  assets,  properties,  and  rights to be  conveyed,  sold,
transferred,  assigned,  and delivered to Purchaser pursuant to this Section 1.1
are sometimes hereinafter collectively referred to as the "Assets."

1.2 Excluded Assets.  Notwithstanding  the provisions of Section 1.1 hereof, the
Assets to be  transferred  to  Purchaser  pursuant to this  Agreement  shall not
include the assets, if any, listed on Schedule 1.2 (collectively,  the "Excluded
Assets").

1.3  Non-Assignment  of  Certain  Contracts.  Notwithstanding  anything  to  the
contrary in this Agreement,  to the extent that the assignment  hereunder of any
of the Assets shall require the consent of any other party (or in the event that
any of the same shall be  nonassignable),  neither this Agreement nor any action
taken pursuant to its provisions  shall constitute an assignment or an agreement
to assign if such assignment or attempted  assignment  would constitute a breach
thereof or result in the loss or diminution thereof; provided,  however, that in
each  such  case,  Seller  shall,  at its  own  expense,  use  its  commercially
reasonable efforts to obtain the consent of such other party to an assignment to
Purchaser.

<PAGE>

                                    ARTICLE 2
                               LIABILITIES ASSUMED

2.1 Liabilities  Assumed.  Purchaser  hereby agrees to assume,  satisfy,  and/or
perform when due and to indemnify and hold harmless  Seller and the Members from
those liabilities and obligations of Seller  specifically listed on Schedule 2.1
attached  hereto (the  "Assumed  Liabilities").  Purchaser  shall not assume any
liabilities of Seller not specifically set forth on Schedule 2.1.

                                   ARTICLE 3
                                 PURCHASE PRICE

3.1  Consideration.  Upon the terms and subject to the  conditions  contained in
this  Agreement,  in  consideration  for the Assets and the  covenants set forth
herein and in the Related Agreements,  Purchaser will pay to Seller (or cause to
be paid to Seller) the  purchase  price set forth in Section  3.2.  The "Related
Agreements"  shall  mean the  Registration  Rights  Agreement  (as such  term is
defined in Section  7.1(d)),  the  Non-Competition  Agreements  (as such term is
defined in Section 7.1(g)), the Employee Confidential Information and Inventions
Agreements (as such term is defined in Section 7.1(h)) and the Escrow  Agreement
(as such term is defined in Section 7.1(k)).

3.2  Purchase Price. The purchase price ("Purchase Price") shall be as follows:

(a)  The assumption of the Assumed Liabilities;

(b) Three Million Dollars  ($3,000,000)  in cash,  payable to Seller by check or
wire transfer at the Closing (the "Initial Cash Consideration");

(c) Four Hundred Nine Thousand Five Hundred Fifty Six (409,556)  validly issued,
fully paid and nonassessable shares of Purchaser's Common Stock issued to Seller
at the Closing (the "Stock  Consideration"  or the "Shares"),  said Shares being
subject to the restrictions,  rights and obligations described in this Agreement
and the Related Agreements; and

(d) The Earnout (as such term is defined in Section 3.3 below).

3.3      Earnout.

(a) Subject to offset pursuant to Section 8.2(b) hereof,  Purchaser shall pay to
Seller up to One Million Dollars  ($1,000,000) in cash, payable by check or wire
transfer  (the  "Earnout"),  if, and only if,  Earnout  Revenues for the Earnout
Period shall meet certain targets as follows:

(i) If Earnout  Revenues  for the  Earnout  Period are equal to or greater  than
Three  Million  Dollars  ($3,000,000),  then one hundred  percent  (100%) of the
Earnout shall be earned;

<PAGE>

(ii) If Earnout  Revenues for the Earnout Period are less than One Million Seven
Hundred Thousand Dollars  ($1,700,000),  then no portion of the Earnout shall be
earned; and

(iii) If Earnout Revenues are between One Million Seven Hundred Thousand Dollars
($1,700,000)  and Three Million Dollars  ($3,000,000),  then the Earnout will be
equal to the  product of (x) Earnout  Revenues  times (y)  thirty-three  percent
(33.0%). For example, if Earnout Revenues are Two Million Dollars  ($2,000,000),
then the Earnout shall be Six Hundred and Sixty Thousand Dollars ($660,000), and
if Earnout Revenues are One Million Six Hundred  Thousand Dollars  ($1,600,000),
then no Earnout shall be earned.

(b) "Earnout Period" shall mean the eighteen  (18)-month  period commencing upon
the earlier to occur of (i)  establishment of  technological  feasibility of the
Splash Site Software  ("Splash  Site") defined as completion of final beta prior
to  acceptance  for  commercial  shipment or (ii) April 30,  1999,  whichever is
sooner.

(c) "Earnout  Revenues" shall mean Purchaser's gross revenues during the Earnout
Period,  plus any revenue paid before the Earnout Period as pre-payments or fees
for  initiation of  development,  and  subtracting  from that sum actual returns
and/or accounts actually written off, and derived from the following:

(i) With  respect to any new  license  of Splash  Site on a  stand-alone  basis,
Earnout  Revenues shall be all royalty,  license and services,  and  integration
fees associated therewith;

(ii) With  respect to any  add-on  license of Splash  Site to  existing  Netopia
Virtual Office ("NVO") hosting  partners,  either (a) Earnout  Revenues shall be
the add-on royalty and/or license fees associated  therewith or (b) in the event
Splash Site is added with no incremental  licensing fee,  Earnout Revenues shall
be attributed 50-50;

(iii) With respect to any license of NVO and Splash Site to new hosting partners
on an integrated basis, Earnout Revenues shall be attributed 50-50;

(iv) With respect to any addition of Splash Site to  Netopia's  existing  Hosted
Services,  Earnout  Revenues  shall be based upon the  incremental  monthly fees
attributed to Splash Site (e.g.  current  $20/month  services  include only form
based  editing.  Current  plans  call for  Java-based  editing  to be  priced at
$25-30/month, yielding $5-$10/month revenue attribution for Splash Site). In the
event competitive requirements cause Java-based editing to be added to $20/month
services  with no  incremental  charge,  then Earnout  Revenues  shall be twenty
percent (20%) of revenues from such Hosted Services; and

(v) With  respect  to any new NVO Hosted  Services  with  integrated  Java-based
Splash Site editing, Earnout Revenues shall be attributed 50-50.

<PAGE>

(d) Netopia's  Chief  Financial  Officer shall prepare and deliver to Seller and
the Members a report  detailing the Earnout  Revenues for the Earnout Period not
later than ninety  (90) days after the  expiration  of the  Earnout  Period (the
"Earnout  Determination")  or the date on which Earnout Revenues equal or exceed
Three Million Dollars ($3,000,000),  whichever is sooner. The report will detail
gross  revenues less any actual returns and accounts  actually  written off, and
any  returns  or  write-offs  after that  period  shall not reduce the amount of
Earnout  Revenue.  Seller  and its  Members  shall  have the  right  to  inspect
Netopia's  books and records or other  supporting  documentation  to confirm the
report of  Earnout  Revenues.  If Seller or its  Members  do not agree  that the
Earnout  Determination  correctly  states the  Earnout  Revenue  for the Earnout
Period,  Seller and the Members  shall  promptly (but not later than thirty (30)
days after the later of the delivery of the Earnout Determination or the receipt
by Seller and the Members of all supporting  documentation  reasonably requested
by Seller and the Members to confirm the Purchaser's report of Earnout Revenues)
give written notice to Netopia of any exceptions  thereto (in reasonable  detail
describing the nature of the disagreement  asserted).  If Seller and the Members
and Netopia reconcile their  differences,  such Earnout  Determination  shall be
adjusted accordingly and shall thereupon become final and conclusive upon all of
the parties hereto and  enforceable in a court of law. If Seller and the Members
and Netopia are unable to reconcile their differences the items in dispute shall
be submitted to an outside independent  accounting firm reasonably acceptable to
Seller,  the  Members  and  Netopia  (the  "Independent   Auditors")  for  final
determination,  and such  Earnout  Determination  shall be  deemed  adjusted  in
accordance with the  determination of the Independent  Auditors and shall become
binding,  final and conclusive upon all of the parties hereto and enforceable in
a court of law.  The  Independent  Auditors  shall  consider  only the  items in
dispute  and  shall  be  instructed  to act  within  twenty  (20)  days of their
appointment (or such longer period as Seller, the Members and Netopia may agree)
to resolve all items in dispute. If Seller and the Members do not give notice of
any  exception   within  thirty  (30)  days  after   delivery  of  such  Earnout
Determination  or if Seller and the  Members in their  discretion  give  written
notification of their acceptance of an Earnout Determination prior to the end of
such thirty (30) day period,  such Earnout  Determination shall thereupon become
binding,  final and conclusive  upon all the parties hereto and enforceable in a
court of law. The fees and expenses of the  Independent  Auditors shall be borne
equally by Netopia and  Purchaser  on the one hand and Seller and the Members on
the other hand.

                                    ARTICLE 4
                                     CLOSING

4.1 Closing. The transactions  contemplated by this Agreement shall be effective
as of December  16, 1998 (the  "Closing").  The Closing  shall take place at the
offices of Gunderson Dettmer Stough Villeneuve Franklin & Hachigian,  LLP, Menlo
Park, California, or at such other place or date as may be agreed upon from time
to time in writing by the parties.

4.2 Deliveries by Seller and the Members. At the Closing, Seller and the Members
shall deliver to Purchaser, all duly and properly executed, the following:

<PAGE>

(a) A good and  sufficient  Bill of Sale,  which shall be in form and  substance
reasonably  satisfactory to Purchaser,  selling,  delivering,  transferring  and
assigning to Purchaser  all right,  title and interest to the Assets (other than
the Contracts),  free and clear of all mortgages,  pledges, liens, encumbrances,
security  interests,  equities,  charges,  clouds and restrictions of any nature
whatsoever,  except  for (i)  liens  for  taxes  not yet due and  payable;  (ii)
statutory  liens that were created in the ordinary course of business and secure
obligations which are not past due; (iii)  restrictions or rights required to be
granted  to  governmental  authorities  or  otherwise  imposed  by  governmental
authorities  under applicable law; or (iv) liens and  encumbrances  disclosed in
the Disclosure Letter (as defined in Section 5.2) (the "Permitted Liens");

(b) Good and sufficient assignments of the Contracts, which shall be in form and
substance  reasonably  satisfactory  to Purchaser and shall include,  subject to
Section 1.3 hereof,  the written  consents of all parties  necessary in order to
transfer all of Seller's rights thereunder to Purchaser.

(c) An  opinion of Dow Lohnes &  Albertson,  counsel to Seller and the  Members,
dated the Closing,  in substantially  the form attached hereto as Exhibit 4.2(c)
(the "Seller's Counsel Opinion").

(d) Executed copies of the Related Agreements to which each is a party.

4.3 Deliveries by Netopia and Purchaser.  At the Closing,  Purchaser and Netopia
shall  deliver,  or  cause  to be  delivered  to  Seller  and  the  Members,  as
applicable, all duly and properly executed, the following:

(a) The portion of the Purchase Price set forth in Section 3.2(a) in the form of
executed  assumption  agreements or conclusive  evidence of  satisfaction of the
assumed liabilities, Section 3.2(b) and Section 3.2(c).

(b) An opinion of Gunderson Dettmer, counsel to Purchaser, dated the Closing, in
substantially  the form  attached  hereto as Exhibit  4.3(b)  (the  "Purchaser's
Counsel Opinion").

(c) Executed copies of the Related Agreements to which it is a party.

4.4 Further Assurances.  At or after the Closing, each party shall each prepare,
execute and  deliver,  at such party's  expense,  such  further  instruments  of
conveyance,  sale,  assignment or transfer,  and shall take or cause to be taken
such other or further action, as any party shall reasonably request of any other
party at any time or from time to time in order to perfect,  confirm or evidence
in  Purchaser  title to all or any part of the Assets or to  consummate,  in any
other manner, the terms and provisions of this Agreement.

                                   ARTICLE 5
                         REPRESENTATIONS AND WARRANTIES

<PAGE>

5.1 Representations and Warranties of Netopia and Purchaser. Each of Netopia and
Purchaser hereby represents and warrants jointly and severally to Seller that:

(a)  Organization.  It is a corporation duly organized,  validly existing and in
good standing under the laws of the State of Delaware.

(b) Authorization.  It has full corporate power and authority to enter into this
Agreement  and the  Related  Agreements  to which it is a party,  to perform its
obligations   hereunder  and  thereunder  and  to  consummate  the  transactions
contemplated hereby and thereby,  including,  without limitation,  the execution
and  delivery  of this  Agreement  and the Related  Agreements  to which it is a
party. It has taken all necessary and appropriate  corporate action with respect
to the execution and delivery of this Agreement and the Related  Agreements,  to
which it is a party,  and this  Agreement and each of the Related  Agreements to
which it is a party (to the extent to which it is a party)  constitute valid and
binding  obligations  of it  enforceable  against  it in  accordance  with their
respective  terms,  except as  limited  by  applicable  bankruptcy,  insolvency,
moratorium,  reorganization  or  other  laws  affecting  creditors'  rights  and
remedies generally.

(c) Exchange  Act Filings.  Netopia has timely filed all filings with the United
States  Securities and Exchange  Commission (the "SEC") under the Securities Act
or under  Section  13(a) or 15(d) of the  Securities  Exchange  Act of 1934,  as
amended (the "Exchange Act") or under the rules and  regulations  promulgated by
the SEC (any such  filing,  an "SEC  Filing")  required  to be filed by  Netopia
pursuant  to such acts and no SEC  Filing  contained,  on the date on which such
document  was filed with the SEC,  any untrue  statement  of a material  fact or
omitted to state any material fact required to be stated therein or necessary in
order to make the statements, in the light of the circumstances under which they
were made, not misleading.  The financial  statements of Netopia included in SEC
Filings (including any similar documents filed after the date of this Agreement)
comply  as  to  form  in  all  material  respects  with  applicable   accounting
requirements  and the published  rules and  regulations  of the SEC with respect
thereto,  have been prepared in accordance  with generally  accepted  accounting
principles  (except, in the case of unaudited  statements,  as permitted by Form
10-Q of the SEC)  applied on a  consistent  basis  during the  periods  involved
(except  as may be  indicated  in the notes  thereto),  and fairly  present  the
consolidated financial position of Netopia and its consolidated  subsidiaries as
of the dates thereof and the  consolidated  results of their operations and cash
flows for the periods then ended (subject,  in the case of unaudited statements,
to normal year-end audit adjustments).

(d)  Litigation.  Except  as set  forth in the  statements,  reports  and  other
documents  filed or  required  to be filed by Netopia  with the  Securities  and
Exchange  Commission,   there  is  no  private  or  governmental  action,  suit,
proceeding, claim, arbitration or investigation pending before any agency, court
or tribunal, foreign or domestic, or, to the knowledge of Purchaser,  threatened
against  Purchaser  or any  of its  subsidiaries  or  any  of  their  respective
properties or any of their respective officers or directors (in their capacities
as such) that, individually or in the aggregate, could reasonably be expected to
have a  material  adverse  effect  on the  business  of  Purchaser.  There is no
judgment,  decree or order against  Purchaser or any of its  subsidiaries or, to
the knowledge of Purchaser or any of its  subsidiaries,  any of their respective
directors or officers (in their capacities as such) that could prevent,  enjoin,
or  materially  alter  or delay  any of the  transactions  contemplated  by this
Agreement or the Related Agreements.

<PAGE>

(e) Shares Validly Issued.  Netopia represents that the Shares when issued, sold
and  delivered  in  accordance   with  the  terms  of  this  Agreement  for  the
consideration  expressed herein, will be duly and validly issued, fully paid and
nonassessable   and  will  be  free  of  restrictions  on  transfer  other  than
restrictions  on transfer  under this Agreement and under  applicable  state and
federal securities laws.

(f) Form 8-K. Since the date of Netopia's most recent  quarterly  report on Form
10-Q or most recent  periodic  report on Form 8-K filed with the SEC,  there has
not been any development that has not otherwise been publicly  disclosed that is
reasonably  likely to result in any  material  adverse  change in the  financial
condition or results of operations of Netopia.

(g) No Conflict or Default. Neither the execution and delivery of this Agreement
nor the Related  Agreements by Purchaser or Netopia,  nor  compliance by each of
Purchaser and Netopia with the terms and provisions hereof or thereof, including
without limitation, the consummation of the transactions contemplated hereby and
thereby, will violate any statute,  regulation, or ordinance of any governmental
authority,  or conflict with or result in the breach of any term, condition,  or
provision of the charter  documents of Purchaser or Netopia or of any agreement,
deed, contract,  mortgage,  indenture, writ, order, decree, legal obligation, or
instrument  to which  Purchaser  or Netopia is a party or by which  Purchaser or
Netopia may be bound, or constitute a default (or an event which, with the lapse
of  time  or the  giving  of  notice,  or  both,  would  constitute  a  default)
thereunder.

5.2  Representations  and  Warranties  of  Seller  and the  Members.  Except  as
otherwise  set forth in the  disclosure  letter  dated as of the date hereof and
delivered  by  Seller  and  the  Members  to  Purchaser  and  its  counsel  (the
"Disclosure Letter") or as set forth in the Schedules to this Agreement,  Seller
and the Members hereby jointly and severally  represent and warrant to Purchaser
that:

(a) Organization, Good Standing and Qualification of Seller. Seller is a limited
liability  company duly  organized  and validly  existing  under the laws of the
State of Utah and has all limited liability company power and authority to carry
on its business as now conducted.  Seller is qualified to transact  business and
in good  standing in each  jurisdiction  where  failure to qualify  would have a
material adverse effect on the Business or the Assets.

<PAGE>

(b) Authorization of Seller. Seller has full limited liability company power and
authority to enter into this Agreement and those Related  Agreements to which it
is a  party,  to  perform  its  obligations  hereunder  and  thereunder,  and to
consummate the transactions contemplated hereby and thereby, including,  without
limitation,  the execution and delivery of this Agreement,  general conveyances,
bills of sale,  assignments and other  documents and instruments  evidencing the
conveyance of the Assets or delivered in accordance  with Section 4.2 or Article
7 hereunder (the "Closing  Documents") and the Related Agreements to which it is
a party.  Seller has taken all necessary  and  appropriate  company  action with
respect to the execution and delivery of this Agreement,  the Closing Documents,
and the Related  Agreements to which it is a party. This Agreement,  the Closing
Documents  and the Related  Agreements to which Seller is a party (to the extent
to which it is a party)  constitute  valid  and  binding  obligations  of Seller
enforceable  against it in accordance  with their  respective  terms,  except as
limited by applicable  bankruptcy,  insolvency,  moratorium,  reorganization  or
other laws affecting creditors' rights and remedies generally.

(c)  Authorization  of the  Members.  Each of the  Members  has full  power  and
authority to enter into this Agreement and those Related  Agreements to which he
or she or it is a party, to perform his or her or its obligations  hereunder and
thereunder,  and to consummate the transactions contemplated hereby and thereby.
The Members have taken all necessary and appropriate  Member action with respect
to the execution and delivery of this Agreement,  the Closing Documents, and the
Related  Agreements  to which he or she or it is a party.  This  Agreement,  the
Closing  Documents and the Related  Agreements (to the extent to which he or she
or it is a party)  constitute  valid  and  binding  obligations  of each  Member
enforceable  against him or her or it in accordance with their respective terms,
except  as   limited   by   applicable   bankruptcy,   insolvency,   moratorium,
reorganization,   or  other  laws  affecting   creditors'  rights  and  remedies
generally.

(d)  Capital  Structure.  The  membership  interests  of  Serus  are held by the
individuals and entities in the percentages set forth on Schedule 5.2(d).  These
interests  constitute  all of the  membership  interests of Serus.  There are no
outstanding  subscriptions,  options, warrants, calls, conversion rights, rights
of exchange, or other rights, plans,  agreements or commitments of any character
whatsoever  (including,  without  limitation,  conversion or preemptive  rights)
providing for the purchase, issuance or sale of any membership interest of Serus
or any securities  convertible into or exchangeable for any membership  interest
of  Serus.  There  are no  obligations,  contingent  or  otherwise,  of Serus to
repurchase, redeem or otherwise acquire any membership interest of Serus.

(e) Assets and Bulk Sales Laws.  There are no "bulk  sales" laws in the State of
Utah that impose any obligation on Purchaser  regarding the sale and transfer of
the Assets contemplated hereunder.

(f)      Title to Assets.

(i) Seller has good and  marketable  title to the Assets,  free and clear of all
mortgages, pledges, liens, encumbrances,  security interests,  equities, charges
and restrictions of any nature whatsoever, except for Permitted Liens.

(ii) By virtue of the deliveries made at the Closing, Purchaser will obtain good
and  marketable  title to the  Assets,  free and clear of all liens,  mortgages,
pledges,  encumbrances,  security interests, charges, equities, and restrictions
of any  nature  whatsoever,  other  than those  described  in Section  5.2(f)(i)
hereof.

<PAGE>

(g) Financial Information. Seller has delivered to Purchaser unaudited financial
statements (Balance Sheet,  Profit and Loss Statement,  Statement of Cash Flows,
and Statement of Members Equity) for Seller for the period April 1, 1998 through
November 30, 1998 (collectively, the "Financial Statements"), a copy of which is
attached  hereto as Schedule  5.2(g).  The Financial  Statements  present fairly
Seller's  financial  condition and the results of its operations.  Except as set
forth  in  the  Financial  Statements,   there  are  no  debts,  liabilities  or
obligations  of  Seller  to  which  the  Assets  or the  Business  are  subject,
contingent or otherwise  (whether or not such debts,  liabilities or obligations
would  be  required  to  be  described  or  included  under  generally  accepted
accounting  principles),  other than liabilities incurred in the ordinary course
of business subsequent to November 30, 1998.

(h) Absence of Certain Changes and Events.  Except as contemplated herein, since
November 30, 1998, there has not been:

(i)  Any  material  adverse  change  in  the  financial  condition,   assets  or
liabilities,  or, to the  knowledge  of Seller and the Members  any  occurrence,
circumstance,  or  combination  thereof  which  reasonably  could be expected to
result in any such material adverse change;

(ii) Any material  transaction  relating to or involving  the Business or Seller
(other than the  transactions  contemplated  herein)  which was entered  into or
carried out by Seller other than in the ordinary and usual course of business;

(iii) Any mortgage, pledge, lien, security interest,  hypothecation,  charge, or
other encumbrance  imposed or agreed to be imposed on or with respect to Seller,
the Business or the Assets;

(iv) Any sale,  lease,  or  disposition  of, or any agreement to sell,  lease or
dispose of any of the Assets,  other than sales,  leases, or dispositions in the
usual and ordinary course of business and consistent with prior practice;

(v) Any  agreement  to do any of the  foregoing  or any other  change,  event or
condition  (whether or not covered by insurance)  that has resulted in, or might
reasonably be expected to result in, a material adverse effect, on the financial
condition or assets or liabilities of Seller.

<PAGE>

(i) Taxes.  Seller has  completed and duly and timely filed in correct form with
the appropriate tax authorities all tax returns and reports required to be filed
on or prior to the date  hereof.  All of such tax  returns  that have been filed
were  accurate  and  complete  as filed.  Sellers  have paid in full all  taxes,
assessments or deficiencies  shown to be due on those tax returns that have been
filed,  claimed to be due by any taxing  authority  or  otherwise  due or owing.
Seller has made all withholdings of tax required to be made under all applicable
tax laws and regulations; and such withholdings have been or will be paid to the
respective  governmental  agencies  when due and to the  extent not yet due have
been set aside in  accounts  for  purposes of such  payment.  The Assets are not
subject to any liens for taxes,  except  liens for current ad valorem  taxes not
yet due, and neither Purchaser nor any affiliate thereof will become directly or
indirectly liable for, and no lien, claim or encumbrance will be placed upon the
Assets with respect to, (A) any taxes  attributable  to the  ownership or use of
the  Assets  with  respect  to periods  prior to and  including  the date of the
Closing  (other than ad valorem taxes not yet due and payable as of the Closing)
or (B) any other taxes  (regardless of whether  attributable to periods prior to
and including the date of the Closing)  imposed upon Seller or  attributable  to
the actions or activities of Seller.

(j)  Compliance  With Law.  The use of the  Assets and  Seller's  conduct of the
Business  is and has been in  compliance,  in all  material  respects,  with all
applicable laws,  statutes,  ordinances,  rules regulations,  decrees and orders
(each and all of the foregoing  being herein  referred to as "Laws"),  including
Laws respecting employment, employment practices, labor and safety.

(k)  Proprietary  Rights.  Seller is the sole and exclusive  owner of all Seller
Intellectual  Property  (defined below) free of all contingent and noncontingent
liens,  restrictions,  interests,  rights of reversion or  termination,  and all
other  encumbrances of any nature. The conduct of Seller's business as currently
conducted or as proposed to be conducted  will not infringe,  misappropriate  or
violate  any  Intellectual  Property  (defined  below)  of  others.  All  Seller
Intellectual  Property that is the subject of any  application,  registration or
issuance with or from any governmental  entity is identified on Schedule 5.2(k);
all such registered or issued Intellectual  Property is valid and subsisting and
is free from any  challenge  (or threat  thereof) and Seller is not aware of any
specific basis therefor. All such applications, registrations and issuances have
been properly maintained. Seller has reasonably endeavored to adequately protect
all  other  Seller  Intellectual  Property  through  the use of  confidentiality
agreements  and  otherwise  and  Seller  is not  aware of any use,  exercise  or
exploitation  of any  Seller  Intellectual  Property,  except as  authorized  by
Seller.  Each current and former  employee and contractor of Seller has executed
and delivered (and to Seller's knowledge,  is in compliance with) an enforceable
agreement in substantially the form of Seller's standard Proprietary Information
and  Inventions  Agreement  (in the case of an  employee)  or Seller's  standard
Consulting  Agreement (in the case of a contractor)  (which  agreement  provides
valid  written  assignments  of all title and rights to any Seller  Intellectual
Property  conceived or developed  thereunder or otherwise in connection with his
or her consulting or employment.  "Intellectual  Property"  means patent rights;
trade  name,  trademark,  service  mark  and  similar  rights  ("Mark"  rights);
copyrights;  mask work rights; sui generis database rights; trade secret rights;
moral rights;  software;  source code; and all other intellectual and industrial
property  rights  of any  sort  throughout  the  world,  and  all  applications,
registrations, issuances and the like with respect thereto. "Seller Intellectual
Property" also means all Intellectual Property that has been, is, or is proposed
to be owned by Seller, or used, exercised,  or exploited, or otherwise necessary
for the Assets.

(l) Contracts and  Commitments.  Except as set forth in the  Disclosure  Letter,
there are no agreements or contracts, whether or not in writing, to which Seller
is a party which may:

<PAGE>

(i)  involve obligations of, or payments by (contingent or otherwise), Seller in
excess of $25,000;

(ii)  contain   provisions   restricting   and/or   affecting  the  development,
distribution, marketing or sales of the Assets;

(iii) involve any joint venture or  partnership  contract or  arrangement or any
other  agreement  which has  involved  or is  expected  to  involve a sharing of
profits with other persons;

(iv) involve any agreement  containing covenants purporting to limit the freedom
of Seller to compete in any line of business or  geographic  area or involve the
distribution of Seller's or the Business' products or services;

(v)   involve any agreement of indemnification regarding Seller or the Business;

(vi)  establish any powers of attorney regarding Seller or the Business;

(vii) obligate Seller for the repayment of borrowed money;

(viii) involve any license,  sublicense or other  agreement to which Seller is a
party (or by which it or any Seller  Intellectual  Property is bound or subject)
and pursuant to which any person has been or may be assigned, authorized to Use,
or given access to any Seller Intellectual Property;

(ix) involve any license, sublicense or other agreement pursuant to which Seller
has been or may be assigned or  authorized  to use, or has or may  incurred  any
obligation in connection with, (A) any third party Intellectual  Property or (B)
any Seller Intellectual Property; or

(x) involve any other  agreement,  contract,  or commitment which is material to
the Assets.  Each such contract is valid and binding on all parties  thereto and
in full force and effect.  Neither  Seller nor any of the Members have  received
any notice of default,  cancellation, or termination in connection with any such
contract.

(m)  Litigation.  Neither  Seller nor any of Seller's  officers or  directors is
engaged  in,  or has  received  any  threat  of,  any  litigation,  arbitration,
investigation,  or other  proceeding,  at law or in equity,  before any federal,
state,  local or foreign  court,  or regulatory  agency,  or other  governmental
authority,   involving  Seller,  the  Business,  the  Assets,  or  employees  or
consultants of Seller; or against or affecting the transactions  contemplated by
the Agreement and the Related Agreements.  There is no action, suit, proceeding,
or  investigation  pending  or to  the  knowledge  of  Seller  and  the  Members
threatened  against Seller or Seller's  officers or directors that questions the
validity of this Agreement,  the Related Agreements to which it is or they are a
party,  or the right of  Seller,  to enter  into  this  Agreement,  the  Related
Agreements,  to consummate the transactions  contemplated  hereby or thereby, or
which might result in any material adverse change in Seller,  the Business,  the
Assets or the results of operations,  prospects,  or financial  condition of the
Business or Seller.  There is no action, suit,  proceeding,  or investigation by
Seller  currently  pending or which it currently  intends to  initiate.  None of
Seller nor  Seller's  officers or directors  is bound by any  judgment,  decree,
injunction,  ruling,  or  order  of  any  court,  governmental,   regulatory  or
administrative department, commission, agency or instrumentality, arbitrator, or
any  other  person  which has or could  have a  material  adverse  effect on the
Business,  the Assets,  or the results of  operations,  prospects,  or financial
condition of the Business or Seller.

<PAGE>

(n) No Conflict or Default. Neither the execution and delivery of this Agreement
nor the Related  Agreements by Seller or the Members,  nor compliance by each of
Seller and each of the Members with the terms and provisions  hereof or thereof,
including without limitation,  the consummation of the transactions contemplated
hereby and thereby,  will violate any statute,  regulation,  or ordinance of any
governmental  authority,  or conflict  with or result in the breach of any term,
condition,  or provision of the charter documents of Seller or of any agreement,
deed, contract,  mortgage,  indenture, writ, order, decree, legal obligation, or
instrument  to which  Seller or any of the  Members is a party or by which it or
her or she or any of the Assets are or may be bound, or constitute a default (or
an event which,  with the lapse of time or the giving of notice,  or both, would
constitute a default) thereunder.

(o) Third-Party  Consents.  No consent,  approval, or authorization of any third
party on the part of Seller is required in connection  with the  consummation of
the transactions contemplated hereunder.

(p)      Employees and Employee Benefit Plans.

(i) The Disclosure  Letter sets forth a full and complete list of all directors,
officers,  employees,  and consultants of Seller and the Business (collectively,
"Service  Providers")  who rendered  services to Seller.  Such list includes the
names,  job  title,  and the  total  amount  of base  salary,  whether  fixed or
commission or a combination thereof,  and bonus for each Service Provider.  None
of the Service Providers is subject to any contracts, written or unwritten, that
specify a particular  employment  or service term,  or limit  Seller's  right to
terminate the employment or service  relationship of such Service  Provider with
Seller.  Seller  does not have any  contractual  obligation  (A) to provide  any
particular form or period of notice prior to  termination,  or (B) to pay any of
such  Service  Providers  any  severance   benefits  in  connection  with  their
termination of employment or service. In addition,  no severance pay will become
due to any Service Providers in connection with the transactions contemplated by
this Agreement, as a result of any Seller agreement,  plan, or program.  Neither
the execution and delivery of this Agreement by Seller nor the  consummation  of
the transactions  contemplated by this Agreement will result in the acceleration
or creation of any rights of any Service Provider to benefits under any employee
plan  (including,  without  limitation,  the  acceleration  of  the  vesting  or
exercisability of any options or equity  interests).  Following the consummation
of the transactions contemplated by this Agreement,  Purchaser will not have any
obligations  towards any Service  Provider,  nor any former  director,  officer,
employee,  or consultant of the Business,  or of Seller,  other than pursuant to
agreements  directly  entered into by Purchaser  with such  persons.  Except for
employment  with  Netopia,  neither  Seller nor the  Members  are aware that any
Employee, or that any group of Employees,  intends to terminate their employment
with  Seller,  nor  does  Seller  have a  present  intention  to  terminate  the
employment of any of the foregoing.

<PAGE>

(ii) Seller has not failed to comply in any respect  with Title VII of the Civil
Rights Act of 1964, as amended,  the Fair Labor  Standards Act, as amended,  the
Occupational Safety and Health Act of 1970, as amended,  the Safe Drinking Water
and Toxic Enforcement Act of 1986, as amended,  all applicable  federal,  state,
and  local  laws,  rules,  and  regulations  relating  to  employment,  and  all
applicable laws,  rules, and regulations  governing payment of minimum wages and
overtime rates,  and the  withholding and payment of taxes from  compensation of
employees.

(iii)  Seller is not a party to any plan defined in Section 3(1) of the Employee
Retirement  Income  Security  Act of 1974,  as  amended  ("ERISA")  including  a
pension,  profit  sharing,  savings,  or  retirement  plan;  any plan defined in
Section 3(2) of ERISA,  including a cafeteria  or group  health  plan;  or other
deferred  compensation  plan, or any bonus (whether payable in cash or stock) or
incentive  program;  or any stock,  stock  purchase,  option,  or similar  plan;
director  or employee  loan or fringe  benefit  program;  or  severance  plan or
arrangement;  or any  other  plan  that  provides  any  benefits  to  employees,
including  but not limited to any plan defined in Section 3(3) of ERISA.  If any
such plans exist, Seller has furnished to Purchaser and its counsel complete and
accurate  copies of such plans,  summaries,  summary plan  descriptions,  annual
reports  such as Form 5500s.  Seller has prepared in good faith and timely filed
all requisite  governmental  reports  including  Form 5500s and a  determination
letter with the IRS to the extent applicable and has properly and timely posted,
or  distributed  all  notices  and  reports to  employees  required to be filed,
posted,  or  distributed  with respect to each of such plans.  The terms of each
such plans  comply with all  applicable  laws,  including  ERISA,  the  Internal
Revenue Code of 1986,  as amended (the "Code") and the Family  Medical Leave Act
(FMLA) and the plans at all times have been  operated  and  administered  in all
material respects in accordance with its terms and all applicable laws currently
in effect, including ERISA, the Code and FMLA.

(iv)  Seller has not  violated  any of the  health  care  continuation  coverage
requirements  of the  Consolidated  Omnibus  Budget  Reconciliation  Act of 1985
("COBRA") applicable to its employees prior to the Closing.

(v) There  are no  pending  claims  by or on  behalf  of any  ERISA  Plan by any
Employee or beneficiary  covered under any such plan or otherwise  involving any
such plan (other than routine claims for benefits).

(vi) All contributions, premiums or other payments due from Seller to (or under)
any Plan  have  been  fully  paid or  adequately  provided  for on the books and
financial  statements of Seller.  All accruals  (including,  where  appropriate,
proportional  accruals for partial  periods) have been made in  accordance  with
prior practices.

<PAGE>

(q) Interested Party Relationships.  Neither Seller, nor any officer or director
of Seller (nor any family member of such officer or director of Seller,  nor any
corporation, partnership, or other entity that, directly or indirectly, alone or
together with others,  controls,  is controlled by, or is in common control with
Seller, any officer or director of Seller, or any such family member),  have any
financial  interest,  direct or  indirect,  in any supplier or customer of or to
Seller or other party to any contract with Seller.

(r) Indebtedness.  The Disclosure Letter sets forth a list of all agreements and
other instruments under which Seller is indebted for borrowed money.  Seller has
furnished Purchaser with true and correct copies of each such agreement or other
instrument  under  or  pursuant  to which it has  outstanding  indebtedness  for
borrowed  money.  Seller is not in default under any of such agreements or other
instruments,  nor are Seller or the Members  aware of any event  that,  with the
passage  of time,  or  notice,  or both,  would  result  in an event of  default
thereunder.
No employee or consultant of Seller or the Business is indebted to Seller.

(s) Books and Records.  The books and records of Seller to which  Purchaser  has
been  given  access  are the true  books and  records  of  Seller  and truly and
accurately  reflect  the  underlying  facts  and  transactions  in all  material
respects.

(t)  Complete  Disclosure.  No  representation  or  warranty  by  Seller in this
Agreement, and no exhibit, schedule,  statement,  certificate,  or other writing
furnished to Purchaser or its advisors pursuant to this Agreement or the Related
Agreements  to  which  it is a party  or in  connection  with  the  transactions
contemplated  hereby and thereby,  contains  any untrue  statement of a material
fact or  omits  to  state a  material  fact  necessary  to make  the  statements
contained herein and therein not misleading.

5.3 Additional  Representations and Warranties of Seller and the Members. Seller
and the Members hereby jointly and severally  represent and warrant to Purchaser
that:

(a)  Investment  Intent.  The Shares are being acquired for Seller's own account
for investment purposes only, and not as a nominee or agent, and not with a view
to the  resale  or  distribution  of all or any part of the  Shares.  Seller  is
prepared  to hold  the  Shares  for an  indefinite  period  and  has no  present
intention of selling,  granting any participation in, or otherwise  distributing
any of the Shares. Seller does not have any contract, undertaking,  agreement or
arrangement with any person to sell, transfer or grant a participating  interest
in, any of the Shares.  Seller has no present  plan or  intention to engage in a
sale, exchange, transfer, distribution,  redemption, reduction in any way of its
risk of ownership by short sale or otherwise, or other disposition,  directly or
indirectly, of the Shares.

(b)  Information.  Seller has been  furnished  with, and has had access to, such
information  as he considers  necessary or appropriate  for deciding  whether to
invest in the Shares,  and Seller has had an  opportunity  to ask  questions and
receive  answers from Netopia and its  representatives  regarding  the terms and
conditions of the issuance of the Shares.

(c) Accredited  Investor Status.  Seller is an "accredited  investor" within the
meaning of the United States  Securities  and Exchange  Commission  ("SEC") Rule
501(a) of Regulation D, as presently in effect.

(d)  Knowledge  and  Experience.  Seller  is  able  to fend  for  itself  in the
transactions  contemplated  by this  Agreement,  can bear the  economic  risk of
investment in the Shares and has such  knowledge and  experience in financial or
business  matters  to be  capable  of  evaluating  the  merits  and risks of the
investment in the Shares.

<PAGE>

                                    ARTICLE 6
                              ADDITIONAL AGREEMENTS

6.1  Restricted  Securities.  The  Shares  have not been  registered  under  the
Securities Act of 1933 as amended (the "1933 Act"),  on the ground that the sale
provided for in this Agreement is exempt from the  requirements  of the 1933 Act
and   Purchaser's   reliance  on  such  exemptions  is  predicated  on  Seller's
representations  herein.  Seller  hereby  confirms that Seller has been informed
that the  Shares  are  restricted  securities  under the 1933 Act and may not be
resold or transferred  unless the Shares are first  registered under the federal
securities  laws or unless an exemption  from such  registration  is  available.
Accordingly,  Seller  hereby  acknowledges  that  Seller is prepared to hold the
Shares for an indefinite period and that Seller is aware that SEC Rule 144 under
the 1933 Act, which exempts certain resales of unrestricted  securities,  is not
presently  available  to exempt the resale of the Shares  from the  registration
requirements of the 1933 Act.

6.2 Restrictions on Disposition of Shares.  Seller shall make no distribution or
other  disposition of the Shares except pursuant to the exercise of registration
rights under the Registration  Rights Agreement for twelve (12) months after the
Closing and Seller or the Members shall take no action which would result in the
termination,  dissolution  or winding up of Seller  during such  period.  Seller
shall make no distribution  or other  disposition of the Shares unless and until
there is compliance  with all  requirements of this Agreement and any applicable
laws.  Netopia  shall not be  required  (i) to  transfer on its books any Shares
which have been sold or  transferred  in  violation  of the  provisions  of this
Agreement or (ii) to treat as the owner of the Shares any transferee to whom the
Shares have been transferred in contravention of this Agreement.

<PAGE>

6.3  Restrictive  Legends.  The stock  certificates  for  the  Shares  shall  be
endorsed with one or more of the following  restrictive legends:

(a) "The  securities  represented  hereby have not been  registered or qualified
under the  Securities  Act of 1933, as amended,  or the  securities  laws of any
state, and may be offered and sold only if registered and qualified  pursuant to
the relevant  provisions of federal and state securities laws or if an exemption
from such registration or qualification is available."

(b) Any other legend that may be required by applicable state law.

6.4  Post-Closing  Access to  Information.  With respect to the originals of the
books and  records  of Seller  relating  to the  Business  prior to the  Closing
provided to Purchaser  pursuant to this Agreement,  Purchaser shall allow Seller
or its  representatives  appropriate  access to such original books and records.
Purchaser agrees that for three (3) years after the Closing such originals shall
not be removed from their principal places of business or destroyed  without the
prior written consent of the Members, which shall not be unreasonably withheld.

6.5 Taxes.  Seller and Members will complete and duly and timely file in correct
form with the appropriate  tax authorities all tax returns and reports  required
to be filed after the date  hereof.  All of such tax returns  that will be filed
will be accurate and complete  when filed.  Seller and Members shall pay in full
when due all taxes  imposed  upon  Seller and Members as a result of the sale of
the Assets,  including without  limitation all state and local sales or transfer
taxes.

6.6  Publicity.  Purchaser  and Seller  agree not to issue any press  release or
public  statement  regarding  this  Agreement or the  transactions  contemplated
hereunder  without  the prior  consent of the other  party,  which  shall not be
unreasonably  withheld.  A mutually agreed upon press release shall be made upon
the execution of the Agreement.

6.7 Allocation of Purchase  Price.  The Purchase Price shall be allocated  among
the Assets in the manner  required by Section 1060 of the Internal  Revenue Code
of 1986,  as amended (the "Code"),  and in accordance  with Schedule 6.7 hereto.
The parties agree that they will prepare and file their federal and any state or
local tax  returns  based on such  allocation  of  Purchase  Price.  The parties
further  agree that they will  prepare  and file any  notices  or other  filings
required  pursuant  to Section  1060 of the Code,  and that any such  notices or
filings will be prepared based on such allocation of the Purchase Price.

<PAGE>

                                   ARTICLE 7
                                   CONDITIONS

7.1  Conditions  to  Obligations  of  Purchaser.  Each and every  obligation  of
Purchaser to be performed at the Closing shall be subject to the satisfaction as
of, or before, the Closing of the following conditions (unless waived in writing
by Purchaser):

(a) Representations and Warranties. The representations and warranties of Seller
and the  Members  set  forth in  Article 5 of this  Agreement  shall be true and
correct.

(b) Consents. Seller shall have obtained and delivered to Purchaser all consents
Purchaser deems necessary or desirable, in Purchaser's sole discretion, in order
to consummate the transactions contemplated herein.

(c)  Performance of Agreement.  All covenants and other  obligations  under this
Agreement that are to be performed or complied with by Seller and the Members at
the Closing shall have been performed and complied with.

(d) Registration Rights Agreement. Seller shall have entered into a registration
rights agreement defining the rights and obligations of the parties with respect
to the Shares in  substantially  the form attached hereto as Exhibit 7.1(d) (the
"Registration Rights Agreement").

(e) Absence of  Governmental  or Other  Objection.  There shall be no pending or
threatened  lawsuit  challenging  the  Acquisition  by any body or agency of the
federal, state, or local government, or by any third party, and the consummation
of the  transaction  shall  not  have  been  enjoined  by a court  of  competent
jurisdiction as of the Closing.

(f)  Approval of  Documentation.  The form and  substance  of all  certificates,
instruments,  opinions,  and other  documents  delivered  or to be  delivered to
Purchaser  under this  Agreement  shall be  satisfactory  to  Purchaser  and its
counsel in all reasonable respects.

(g)   Non-Competition   Agreements.   Purchaser   shall  have   entered  into  a
non-competition  agreement  with each of the Members in  substantially  the form
attached hereto as Exhibit 7.1(g) (the "Non-Competition Agreements").

(h) Employee Confidential Information and Inventions Agreements. Purchaser shall
have entered into a employee  confidential  information and inventions agreement
with each of the individuals  identified on Schedule 7.1(h) in substantially the
form attached hereto as Exhibit 7.1(h) (the "Employee  Confidential  Information
and Inventions Agreements").

<PAGE>

(i) Due  Diligence  Review.  The  Purchaser  shall  have  completed  to its sole
satisfaction its due diligence review of Seller and the Assets, the Business and
its business operations,  financial condition and prospects, and Purchaser shall
have  received  favorable  review from its  advisors of the results of their due
diligence review of the same.

(j) Board Approval. The Board of Directors of Purchaser shall have approved this
Agreement and the Acquisition.

(k) Escrow  Agreement.  Purchaser,  Seller,  the  Members  and Greater Bay Trust
Company,  as escrow agent (the "Escrow Agent") shall have entered into an escrow
agreement  in  substantially  the form  attached  hereto as Exhibit  7.1(k) (the
"Escrow Agreement").

7.2 Conditions to Obligations of Seller.  Each and every obligation of Seller to
be performed at the Closing shall be subject to the satisfaction as of or before
such time of the following conditions (unless waived in writing by Seller):

(a)  Representations  and  Warranties.  The  representations  and  warranties of
Purchaser and Netopia set forth in Article 5 of this  Agreement  shall have been
true and correct.

(b)  Performance of Agreement.  All covenants and other  obligations  under this
Agreement which are to be performed or complied with by Purchaser and Netopia at
or prior to the Closing shall have been fully performed and complied with.

(c)  Registration  Rights  Agreement.   Netopia  shall  have  entered  into  the
Registration Rights Agreement.

(d) Absence of  Governmental  or Other  Objection.  There shall be no pending or
threatened  lawsuit  challenging  the  Acquisition  by any body or agency of the
federal, state, or local government, or by any third party, and the consummation
of the  transaction  shall  not  have  been  enjoined  by a court  of  competent
jurisdiction as of the Closing;

(e)  Approval of  Documentation.  The form and  substance  of all  certificates,
instruments,  opinions,  and other  documents  delivered  or to be  delivered to
Seller under this Agreement  shall be  satisfactory to Seller and its counsel in
all reasonable respects.

(f) Escrow Agreement.  Netopia, Purchaser,  Seller, the Members and Escrow Agent
shall have entered into the Escrow Agreement.

<PAGE>

                                   ARTICLE 8
                                 INDEMNIFICATION

8.1      Survival of Representations, Warranties, and Agreements.

(a) Subject to the terms and conditions of this Article 8, the  representations,
warranties,  covenants,  and  agreements of each party in this  Agreement  shall
survive the execution,  delivery, and performance of this Agreement and shall in
no way be affected by any investigation of the subject matter thereof made by or
on behalf  of the  parties  to this  Agreement.  The  obligations  of  indemnity
provided herein with respect to the representations and warranties of Seller and
the Members set forth in Article 5 shall terminate on June 16, 2000, except with
respect to claims made prior to that date; provided,  however,  that obligations
of indemnity provided herein with respect to the  representations and warranties
set forth in Section 5.2(e) (Assets and Bulk Sales Laws),  Section 5.2(f) (Title
to Assets) and Section 5.2(j) (Compliance With Law) shall survive  indefinitely,
and the obligations of indemnity provided herein with respect to representations
and  warranties  set forth in Section  5.2(i)  (Taxes)  shall  survive until the
expiration  of  the  applicable  statutes  of  limitation.  The  obligations  of
indemnity provided herein with respect to the  representations and warranties of
Purchaser  and Netopia  set forth in Article 5 shall  terminate  June 16,  2000,
except with respect to claims made prior to that date.

(b) As used in this Article,  any reference to a  representation,  warranty,  or
covenant contained in this Agreement shall include any Schedule relating to such
representation, warranty, or covenant.

8.2      Indemnification of Purchaser.

(a) Seller and each of the Members hereby agrees,  severally and not jointly, to
indemnify  and  hold  harmless  Purchaser  and  Netopia  (and,  insofar  as such
indemnification  is sought pursuant to a single proceeding with Purchaser and/or
Netopia,  their respective  officers and directors)  against any and all losses,
liabilities,  damages,  demands, claims, suits, actions,  judgments or causes of
action,  assessments,   costs  and  expenses,   including,  without  limitation,
interest,  penalties,   attorneys'  fees,  any  and  all  expenses  incurred  in
investigating,  preparing,  or defending  against any  litigation,  commenced or
threatened, or any claim whatsoever,  and any and all amounts paid in settlement
of  any  claim  or  litigation  (collectively,  "Purchaser  Damages"),  asserted
against,  resulting  from,  imposed  upon,  or incurred or suffered by Purchaser
and/or  Netopia (or,  insofar as such  indemnification  is sought  pursuant to a
single proceeding with Purchaser and/or Netopia,  their respective  officers and
directors) directly or indirectly:

(i) as a result of or arising from any inaccuracy in or breach or nonfulfillment
of any of the  representations,  warranties,  covenants,  or agreements  made by
Seller or the Members in this Agreement; or

(ii) except as specifically  set forth on Schedule 2.1, without giving effect to
any of the disclosures set forth in this Agreement,  any accompanying  Schedule,
Exhibit,  Certificate or the Disclosure  Letter,  any Purchaser  Damages arising
from the  operation  of the  Business  prior to the  Closing,  or arising out of
Seller's  status as employer of current or former  employees or  consultants  of
Seller,  or as a result of failure to comply with the  requirements of the "bulk
sales"  laws  of any  jurisdiction  applicable  to the  sale  of the  Assets  to
Purchaser.

<PAGE>

All of the claims described in Section 8.2(a)(i) and Section 8.2(a)(ii) shall be
referred to as "Purchaser Indemnifiable Claims." (b) With respect to the payment
of such  Purchaser  Damages  owed by Seller or the Members to  Purchaser  and/or
Netopia  or their  officers  or  directors,  Seller and the  Members  agree that
Purchaser shall be entitled to offset as payment for such Purchaser  Damages all
or any portion of the Earnout.

(c) Purchaser's  rights to indemnity and to offset hereunder are in addition to,
and not in lieu of, any other rights,  claims,  or remedies  that  Purchaser may
have at law or in equity  arising  out of any breach by Seller or the Members of
any representation,  warranty, covenant or agreement set forth in this Agreement
or the Related Agreements.

8.3      Indemnification of Seller and the Members.

(a)  Purchaser and Netopia  jointly and severally  hereby agree to indemnify and
hold harmless  Seller and the Members  against any and all losses,  liabilities,
damages,  demands,  claims,  suits,  actions,  judgments  or causes  of  action,
assessments,  costs  and  expenses,  including,  without  limitation,  interest,
penalties,  attorneys'  fees,  any and all expenses  incurred in  investigating,
preparing, or defending against any litigation,  commenced or threatened, or any
claim  whatsoever,  and any and all amounts paid in  settlement  of any claim or
litigation  (collectively,  the  "Seller  Damages"  or  the  "Member  Damages"),
asserted  against,  resulting  from,  imposed  upon,  or incurred or suffered by
Seller or the Members directly or indirectly, as a result of or arising from any
inaccuracy  in or  breach  or  nonfulfillment  of any  of  the  representations,
warranties,  covenants,  or  agreements  made by  Purchaser  or  Netopia in this
Agreement (all of which shall be referred to as "Member Indemnifiable  Claims").
(Purchaser  Indemnifiable  Claims and Member  Indemnifiable Claims are sometimes
referred  to herein as  "Indemnifiable  Claims;"  Purchaser  Damages  and Member
Damages and Seller Damages are sometimes referred to herein as "Damages.")

(b) Seller's and the Members' rights to indemnity  hereunder are in addition to,
and not in lieu of, any other  rights,  claims,  or remedies  that Seller or the
Members may have at law or in equity  arising out of any breach by  Purchaser or
Netopia of any representation, warranty, covenant or agreement set forth in this
Agreement or the Related Agreements.

8.4      Procedure for Indemnification With Respect to Third-Party Claims.

(a) If Purchaser or Netopia or their respective  officers or directors or Seller
or any of the Members  determines to seek  indemnification  under this Article 8
with respect to Indemnifiable  Claims (the party seeking such indemnification is
hereinafter  referred to as the  "Indemnified  Party" and the party against whom
such  indemnification is sought is hereinafter  referred to as the "Indemnifying
Party")  resulting  from  the  assertion  of  liability  by third  parties,  the
Indemnified  Party shall give written  notice to the  Indemnifying  Party within
thirty  (30)  days  of  the  Indemnified   Party  becoming  aware  of  any  such
Indemnifiable  Claim or of facts upon which any such Indemnifiable Claim will be
based; the notice shall set forth such material information with respect thereto
as is then  reasonably  available  to the  Indemnified  Party.  In case any such
liability is asserted against the Indemnified  Party, and the Indemnified  Party
notifies  the  Indemnifying  Party  thereof,  the  Indemnifying  Party  will  be
entitled,  if it so elects by written notice delivered to the Indemnified  Party
within  twenty (20) days after  receiving the  Indemnified  Party's  notice,  to
assume the defense thereof with counsel  satisfactory to the Indemnified  Party.
Notwithstanding  the foregoing,  (i) the  Indemnified  Party shall also have the
right to employ its own counsel in any such case,  but the fees and  expenses of
such  counsel  shall be at the  expense  of the  Indemnified  Party  unless  the
Indemnified  Party  shall  reasonably  determine  that  there is a  conflict  of
interest between the Indemnified  Party and the Indemnifying  Party with respect
to such Indemnifiable Claim, in which case the fees and expenses of such counsel
will be borne by the Indemnifying  Party,  (ii) the Indemnified  Party shall not
have any  obligation to give any notice of any assertion of liability by a third
party  unless  such  assertion  is in  writing,  and  (iii)  the  rights  of the
Indemnified Party to be indemnified hereunder in respect of Indemnifiable Claims
resulting  from the  assertion  of  liability  by  third  parties  shall  not be
adversely  affected  by its failure to give  notice  pursuant  to the  foregoing
unless,  and,  if so,  only  to the  extent  that,  the  Indemnifying  Party  is
materially  prejudiced thereby.  With respect to any assertion of liability by a
third party that results in an  Indemnifiable  Claim,  the parties  hereto shall
make  available  to each  other all  relevant  information  in their  possession
material to any such assertion.

<PAGE>

(b) In the event that the  Indemnifying  Party,  within  twenty  (20) days after
receipt of the aforesaid notice of an Indemnifiable  Claim,  fails to assume the
defense  of  the  Indemnified  Party  against  such  Indemnifiable   Claim,  the
Indemnified Party shall notify the Indemnifying Party of such failure, whereupon
the Indemnifying Party shall have ten (10) additional days to assume the defense
of the Indemnifiable  Claim, after the expiration of which the Indemnified Party
shall have the right to undertake the defense, compromise, or settlement of such
action on behalf of and for the account and risk of the Indemnifying Party.

(c) Notwithstanding  anything in this Section 8.4 to the contrary,  (i) if there
is a reasonable  probability  that an  Indemnifiable  Claim may  materially  and
adversely  affect the Indemnified  Party,  the Indemnified  Party shall have the
right to participate, at its own cost and expense, in such defense,  compromise,
or settlement  and the  Indemnifying  Party shall not,  without the  Indemnified
Party's  written  consent  (which consent shall not be  unreasonably  withheld),
settle or compromise any Indemnifiable Claim or consent to entry of any judgment
in respect thereof unless such settlement, compromise, or consent includes as an
unconditional  term thereof the giving by the  claimant or the  plaintiff to the
Indemnified Party a release from all liability in respect of such  Indemnifiable
Claim.

8.5 Procedure For Indemnification With Respect to Non-Third Party Claims. In the
event that the Indemnified Party asserts the existence of a claim giving rise to
Damages (but excluding claims resulting from the assertion of liability by third
parties),  it shall give written notice to the Indemnifying  Party. Such written
notice shall state that it is being given pursuant to this Section 8.5,  specify
with  particularity the nature and amount of the claim asserted,  accompanied by
any written materials supporting such claim, and indicate the date on which such
assertion  shall be deemed  accepted  and the amount of the claim deemed a valid
claim (such date to be established in accordance with the next sentence). If the
Indemnifying  Party,  within  sixty (60) days after the mailing of notice by the
Indemnified  Party,  shall  not give  written  notice to the  Indemnified  Party
announcing its intent to contest such assertion of the Indemnified  Party,  then
such assertion  shall be deemed accepted and the amount of claim shall be deemed
a valid claim. In the event,  however,  that the Indemnifying Party contests the
assertion  of a claim by giving such  written  notice to the  Indemnified  Party
within said period,  then the parties shall act in good faith to reach agreement
regarding such claim.

<PAGE>

                  Threshold Determination of and Limitations on Indemnification.
Notwithstanding  anything  in this  Article 8 to the  contrary,  Seller  and the
Members  shall  not be under  any  obligations  of  indemnity  with  respect  to
Purchaser or Netopia or their  respective  officers or directors,  and Purchaser
and Netopia shall not be under any  obligations  to Seller and the Members until
such time as Purchaser or Netopia or their respective officers or directors,  on
the one hand, or Seller and the Members,  on the other hand, shall have incurred
Purchaser  Damages or Seller Damages or Member  Damages,  as the case may be, in
the  aggregate  in excess of $25,000,  for which  Purchaser  or Netopia or their
respective officers or directors, or Seller or the Members, respectively,  would
have been  entitled to be  indemnified  against but for the  provisions  of this
Section  8.6;  and upon  reaching  the $25,000  threshold  set forth  above,  an
Indemnified  Party shall be entitled to recover the full amount of such Damages,
including such $25,000 threshold.  Notwithstanding anything in this Agreement to
the contrary, (i) the Members (as a group) shall not be liable for more than six
million  dollars  ($6,000,000),  plus any portion to the Earnout by Purchaser to
Seller  (after  taking into  account  any portion of the Earnout  used to offset
Purchaser  Damages)  less any amounts of Purchaser  Damages paid by Seller,  and
(ii) no individual Member shall be required to indemnify Purchaser or Netopia or
their respective  officers or directors,  for any amount of Purchaser Damages in
excess of such  Member's Pro Rata Share of the amount of  Purchaser  Damages set
forth in the  immediately  preceding  clause (i). Each Member's "Pro Rata Share"
shall be the  percentages  set forth  opposite  such  Member's  name on Schedule
5.1(d).

8.6 Escrow Fund. As security for the  indemnity  provided for in this Article 8,
One Hundred  Sixty-Three  Thousand Eight Hundred  Twenty-Three  (163,823) shares
shall be deposited by Purchaser in an escrow account with the Escrow Agent as of
the Closing, such deposit to constitute an escrow fund (the "Escrow Fund") to be
governed by the terms set forth in this Agreement,  the Member's  Agreements and
the provisions of the Escrow Agreement. Upon compliance with, and subject to the
provisions of this Agreement, the Member's Agreements, and the Escrow Agreement,
Purchaser  and Netopia and their  respective  officers  and  directors  shall be
entitled to obtain  indemnity  from the Escrow  Fund for Damages  covered by the
indemnity provided for in those agreements. Subject to the provisions of Article
6, all  Shares  held in the  Escrow  Fund at the  expiry of 12  months  from the
Closing shall be released to Seller free of encumbrance or restriction.

<PAGE>

8.7 Resolution of Disputed Claims. In case Seller or the Members' Representative
or  Purchaser  or  Netopia  shall  object in  writing to any claim or claims for
Purchaser Damages or Seller Damages,  Seller and the Members' Representative and
Purchaser  and Netopia shall attempt in good faith for twenty (20) days to agree
upon the rights of the  respective  parties with respect to each of such claims.
If the Seller and the Members'  Representative  and Purchaser and Netopia should
so agree, a memorandum setting forth such agreement shall be prepared and signed
by  both  parties.  If no  such  agreement  can  be  reached  after  good  faith
negotiation,   either   Purchaser   or  Netopia   or  Seller  or  the   Members'
Representative  may, by written notice to the other,  demand  arbitration of the
matter unless the amount of the damage or loss is at issue in pending litigation
with a third party, in which event arbitration shall not be commenced until such
amount is ascertained or both parties agree to  arbitration;  and in either such
event the matter  shall be settled by  arbitration  in  accordance  with Section
10.16 herein.

                                    ARTICLE 9
                             MEMBERS' REPRESENTATIVE

9.1 Duties and Powers.  Mr. Mark Hendricks shall be constituted and appointed as
agent ("Members'  Representative")  for and on behalf of the Members to give and
receive  notices  and  communications  with  respect to any  disputes or matters
related to  indemnification  involving  the Members,  to  authorize  delivery to
Purchaser of the Shares or other  property from the Escrow Fund in  satisfaction
of claims by Purchaser or Netopia or their respective officers or directors,  to
object to such deliveries,  to agree to,  negotiate,  enter into settlements and
compromises  of, and demand  arbitration  and comply  with  orders of courts and
awards of  arbitrators  with  respect to such  claims,  and to take all  actions
necessary or appropriate in the judgment of the Members'  Representative for the
accomplishment of the foregoing. Such agency may be changed by a majority of the
Members from time to time upon not less than ten (10) days' prior written notice
to Purchaser.  The Shareholder's  Agent may resign upon ten (10) days' notice to
the  parties  to this  Agreement.  No bond  shall be  required  of the  Members'
Representative. Notices or communications to or from the Members' Representative
shall constitute notice to or from each of the Members.

<PAGE>

9.2 Limit on Liability.  The Members' Representative shall not be liable for any
act done or omitted  hereunder as Members'  Representative  while acting in good
faith and in the exercise of  reasonable  judgment,  and any act done or omitted
pursuant  to the advice of counsel  shall be  conclusive  evidence  of such good
faith.  The Members shall severally  indemnify the Members'  Representative  and
hold him harmless against any loss,  liability or expense incurred without gross
negligence or bad faith on the part of the Members'  Representative  and arising
out of or in  connection  with the  acceptance or  administration  of his duties
hereunder.

9.3 Use of Escrow Funds;  Power of Attorney.  By virtue of the execution of this
Agreement  the  Members  have,  without  any  further  act by any such  Members,
consented to: (A) the use of the Escrow Fund as collateral  for damages  arising
from the Members' indemnity obligations contained herein, (B) the appointment of
the Representative as their representative for purposes of this Agreement and as
attorney-in-fact and agents for all such Members and the taking by such Members'
Representative  of any and all actions and the making of any decisions  required
or permitted to be taken by it under this  Agreement  and the Escrow  Agreement,
and (C) all of the other terms, conditions and limitations in this Agreement and
the Escrow Agreement.  Accordingly,  the Members' Representative has, subject to
the terms of this Agreement and the Escrow Agreement, authority and power to act
on  behalf  of the  Members  with  respect  to this  Agreement  and  the  Escrow
Agreement,  and the  disposition,  settlement  or other  handling of all claims,
rights or  obligations  arising  hereunder and  thereunder.  The Members will be
bound by all actions taken by the Members'  Representative  in  compliance  with
this  Agreement  and the Escrow  Agreement,  and the Escrow Agent and  Purchaser
shall  be  entitled  to  rely  on  any  action  or  decision  of  the   Members'
Representative in accordance herewith.

<PAGE>

                                   ARTICLE 10
                            MISCELLANEOUS PROVISIONS

10.1 Notices. All notices and other communications hereunder shall be in writing
and shall be deemed given (a) on the same day if delivered personally, (b) three
(3) business  days after being mailed by  registered  or certified  mail (return
receipt  requested),  or (c) on the same day if sent by facsimile,  confirmation
received, to the parties at the following addresses and facsimile numbers (or at
such other address or number for a party as shall be specified by like notice):

                            If to Purchaser, to:
                            Netopia, Inc.
                            2470 Mariner Square Loop
                            Alameda, CA  94501
                            Attention:  James Clark
                            Telephone No.: 510-814-5120
                            Facsimile No.:  510-814-5021
                            with copy (which shall not constitute notice) to:

                            Gunderson Dettmer Stough Villeneuve
                                Franklin & Hachigian, LLP
                            155 Constitution Drive
                            Menlo Park, CA  94025
                            Attention:  Steven M. Spurlock, Esq.
                            Telephone No.:  (650) 321-2400
                            Facsimile No.:   (650) 321-2800

                            If to Seller or the Members:
                            Serus, LLC
                            c/o Christian Hendricks Law Office
                            550 North Brand Blvd.
                            Suite 1960
                            Glendale, CA  91203-1900
                            Attention:  Mark C. Hendricks
                            Telephone No.:  818-243-4000
                            Facsimile No.:  818-243-4290

                            with copies (which shall not constitute notice) to:

                            Studeo Inc.
                            3507 North University Avenue
                            3rd Floor
                            Provo, Utah  84604
                            Attention:  David B. Allen
                            Telephone No.:  801-373-5599
                            Facsimile No.:  801-373-0502

<PAGE>

10.2 Entire Agreement.  This Agreement,  the exhibits and schedules hereto,  and
the documents  referred to herein embody the entire agreement and  understanding
of the parties hereto with respect to the subject  matter hereof,  and supersede
all prior and contemporaneous  agreements and  understandings,  oral or written,
relative to said subject  matter  including the letter of intent dated  November
27, 1998, as amended by letter agreement dated December 11, 1998.

10.3 Binding  Effect;  Assignment.  This  Agreement  and the various  rights and
obligations  arising hereunder shall inure to the benefit of and be binding upon
Seller, its successors and permitted assigns, the Members,  their successors and
permitted  assigns,  and Purchaser  and its  successors  and permitted  assigns.
Neither  this  Agreement  nor  any  of the  rights,  interests,  or  obligations
hereunder shall be transferred or assigned (by operation of law or otherwise) by
either of the  parties  hereto  without the prior  written  consent of the other
party;  provided,  however,  that Purchaser may,  without such written  consent,
assign its rights in connection  with a merger of Purchaser with or into another
entity,  a  sale  of all  or  substantially  all  of  Purchaser's  assets,  or a
reorganization involving Purchaser.

10.4 Captions.  The Article and Section  headings of this Agreement are inserted
for  convenience  only and  shall not  constitute  a part of this  Agreement  in
construing or interpreting any provision hereof.

10.5 Expenses of Acquisition.  Seller and the Members shall pay in full all fees
and  expenses  incurred  by  Seller  and the  Members  in  connection  with this
Agreement, and the transactions contemplated hereby. The Purchaser shall pay all
fees and expenses  incurred by Purchaser in connection with this Agreement,  and
the transactions contemplated hereby.

10.6 Waiver;  Consent. This Agreement may not be changed,  amended,  terminated,
augmented,  rescinded, or discharged (other than by performance), in whole or in
part,  except by a writing executed by the parties hereto,  and no waiver of any
of the  provisions  or  conditions  of this  Agreement or any of the rights of a
party  hereto  shall be  effective  or binding  unless such  waiver  shall be in
writing  and signed by the party  claimed to have  given or  consented  thereto.
Except to the extent that a party hereto may have  otherwise  agreed in writing,
no waiver by that  party of any  condition  of this  Agreement  or breach by the
other party of any of its obligations or representations hereunder or thereunder
shall be deemed to be a waiver of any other  condition  or  subsequent  or prior
breach of the same or any other obligation or representation by the other party,
nor  shall  any  forbearance  by the  first  party  to  seek a  remedy  for  any
noncompliance or breach by the other party be deemed to be a waiver by the first
party of its rights and remedies with respect to such noncompliance or breach.

10.7 Third-Party  Beneficiaries.  Except as otherwise  expressly provided for in
this Agreement,  nothing herein,  expressed or implied,  is intended or shall be
construed  to confer upon or give to any  person,  firm,  corporation,  or legal
entity, other than the parties hereto, any rights,  remedies,  or other benefits
under or by reason of this Agreement.

10.8  Counterparts.  This Agreement may be executed  simultaneously  in multiple
counterparts,  each of which shall be deemed an original, but all of which taken
together shall constitute one and the same instrument. A facsimile signature may
be in lieu of an  original  signature  provided  that  original  signatures  are
thereafter promptly delivered on demand.

<PAGE>

10.9 Gender. Whenever the context requires,  words used in the singular shall be
construed  to mean or include  the plural and vice  versa,  and  pronouns of any
gender shall be deemed to include and  designate  the  masculine,  feminine,  or
neuter gender.

10.10 Severability.  If one or more  provisions of this Agreement are held to be
unenforceable  under  applicable law, such provision shall be excluded from this
Agreement  and the  balance of the  Agreement  shall be  interpreted  as if such
provision  were so excluded  and shall be  enforceable  in  accordance  with its
terms.

10.11 Remedies of  Purchaser.  Seller and the Members  agree that the Assets are
unique and not otherwise readily available to Purchaser. Accordingly, Seller and
the  Members  acknowledge  that,  in  addition  to all other  remedies  to which
Purchaser  is entitled,  Purchaser  shall have the right to enforce the terms of
this Agreement by a decree of specific performance, provided Purchaser is not in
material default hereunder.

10.12 Governing  Law.  This  Agreement  shall in all  respects be  construed  in
accordance with and governed by the laws of the State of California,  as applied
to contracts  entered into and to be performed  solely within the state,  solely
between residents of the state.

10.13     Intentionally Omitted.

10.14 Attorney's Fees. If any action at law or in equity is necessary to enforce
or  interpret  the terms of this  Agreement  or to protect  the rights  obtained
hereunder the prevailing  party shall be entitled to its  reasonable  attorneys'
fees,  costs, and  disbursements in addition to any other relief to which it may
be entitled.

10.15 Rules of  Construction.  The  parties  hereto  agree  that  they have been
represented by counsel during the negotiation, preparation and execution of this
Agreement and, therefore, waive the application of any law, regulation,  holding
or rule of  construction  providing  that  ambiguities  in an agreement or other
document  will be  construed  against  the  party  drafting  such  agreement  or
document.

<PAGE>

10.16  Arbitration.  If the parties are unable to resolve any dispute arising in
connection   with  this  Agreement  and  its  exhibits,   or  the   transactions
contemplated  herein and therein,  within twenty (20) days,  either Purchaser or
Seller may, by written  notice to the other,  demand  arbitration  of the matter
(subject to the limitations  contained in Section 8.7). Within fifteen (15) days
after such written  notice is sent,  Purchaser  and Seller shall each select one
arbitrator, and the two arbitrators so selected shall select a third arbitrator.
The decision of the arbitrators as to the validity and amount of any claim shall
be binding and conclusive upon the parties to this Agreement.  Judgment upon any
award  rendered  by  the   arbitrators  may  be  entered  in  any  court  having
jurisdiction.  Any such arbitration  shall be held in Salt Lake City, Utah under
the expedited rules then in effect of the American Arbitration Association. Each
party to an arbitration  shall pay its own expenses and half of the fees of each
arbitrator and the administrative fee of the American Arbitration Association.

                      [The Remainder of this Page is Blank]

<PAGE>

                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Agreement to be executed as of the day and year first above written.

                                       NETOPIA, INC.

                                       By: /s/ James A. Clark                   
                                       Address: 2470 Mariner Square Loop        
                                                Alameda, CA  94501


                                       PURCHASER:

                                       SERUS ACQUISTION CORPORATION

                                       By: /s/ James A. Clark                   
                                       Address: 2470 Mariner Square Loop
                                                Alameda, CA  94501              

                                       SELLER:

                                       SERUS, LLC

                                       By: /s/ Mark C. Hendricks                
                                       Name: Mark Hendricks        
                                       Title: Managing Director                 
                                       Address: Christian Hendricks Law Office
                                                550 North Brand Blvd.
                                                Suite 1960
                                                Glendale, CA  91203-1900

                                       MEMBERS:

                                       /s/ Shayne McQuade
                                       Address:                                 

                                       /s/ Mark Hendricks 
                                       Address:                                 

                                       /s/ Jody Rookstool
                                       Address:                                 
 
                                       /s/ Scott Iverson
                                       Address:                                 

                                       /s/ Todd Shepherd
                                       Address:                                 

                                       Studeo, Inc.
                                       Address:                                 



EXHIBIT 10.7(b)  
                          BILL OF SALE AND ASSIGNMENT

                  This Bill of Sale and  Assignment  is made as of December  16,
1998, by Serus LLC, a Utah limited  liability company (the "Seller") in favor of
Serus Acquisition Corporation, a Delaware corporation (the "Purchaser").

                                   WITNESSETH

                  WHEREAS, pursuant to and in connection with that certain Asset
Purchase  Agreement dated December 17, 1998, by and between Purchaser and Seller
(the "Asset Purchase  Agreement"),  Seller has agreed to assign,  transfer,  set
over and convey to Purchaser  each and all of the assets  described  therein for
good and valuable  consideration  received by Seller from Purchaser (capitalized
terms not otherwise defined in this Bill of Sale and Assignment have the meaning
given them in the Asset Purchase Agreement);

                  NOW,  THEREFORE,  in  consideration of the mutual promises and
covenants set forth herein, the parties hereby agree as follows:

1. Upon the terms and subject to the  conditions set forth in the Asset Purchase
Agreement, at the Closing, Seller hereby conveys, sells, transfers,  assigns and
delivers to Purchaser,  and Purchaser hereby  purchases from Seller,  all right,
title and  interest of Seller at the  Closing in and to the assets,  properties,
and  rights of the  Seller of every  kind,  nature  and  description,  personal,
tangible and intangible,  known or unknown, wherever located, including, without
limiting the generality of the foregoing  (but excluding the "Excluded  Assets,"
as such term is defined in Section 1.2 of the Asset Purchase Agreement):

a.  All  interests  in  machinery,  equipment,  copiers,  computers,  furniture,
fixtures,  supplies,  other tangible  personal property and fixed assets and all
proprietary rights relating thereto;

b. All lease deposits,  prepaid  expenses,  prepaid property taxes and all other
current assets;

c. All claims and  rights  under all  agreements,  contracts,  contract  rights,
licenses,  evidences of indebtedness,  purchase and sale orders,  quotations and
other  executory  commitments  (but,  except as provided in Section  2.1, of the
Asset Purchase Agreement excluding any liabilities associated therewith);

d. All franchises, licenses, permits, consents,  authorizations and approvals of
any federal,  state or local regulatory,  administrative  or other  governmental
agency or body;

e. All Intellectual Property;

f. Originals of all sales invoices,  revenue  registers and accounts  receivable
records,  and originals of all warranties on all supplies and equipment,  files,
papers and all other records of Seller, that relate to the Business;

<PAGE>

g. All rights  under  express or implied  warranties  from  suppliers  of Seller
and/or the Business to the extent assignable;

h. All causes of action,  judgments  and claims or demands of  whatever  kind or
description of Seller, or that arise out of or relate to the Business;

i. All  rights and  interests  of Seller to the  proceeds  of  insurance  claims
arising from damage to the Assets prior to Closing;

j.  All employee and customer lists and records of Seller;

k.  All  interests  in  the  lease  of  office  space  including  all  leasehold
improvements thereto, and all related rights; and

l. All goodwill of the Business.

2.  Seller  hereby  constitutes  and  appoints  Purchaser,  its  successors  and
permitted  assigns,  the true and lawful  attorney  of Seller with full power of
substitution,  in the name of Purchaser, or the name of Seller, on behalf of and
for the  benefit  of  Purchaser,  to  collect  the items  being  transferred  to
Purchaser as provided herein, to endorse,  without recourse,  checks,  notes and
other  instruments in respect of such items in the name of Seller,  to institute
and  prosecute,  in the  name of  Seller  or  otherwise,  all  proceedings  that
Purchaser  may deem  proper in order to collect,  assert,  or enforce any claim,
right or title of any kind in or to the Assets as provided herein, to defend and
compromise  any and all actions,  suits or  proceedings in respect of any of the
Assets and to do all such acts and things in relation  thereto as Purchaser  may
deem  advisable.  Seller  agrees that the  foregoing  powers are coupled with an
interest and shall be irrevocable by Seller directly or indirectly in any manner
or for any reason. Seller further agrees that Purchaser shall retain for its own
account any amounts collected pursuant to the foregoing powers, and Seller shall
pay to Purchaser,  if and when  received,  any amounts that shall be received by
Seller on or after the date hereof in respect of the Assets as provided  herein.
Purchaser agrees, subject to the exclusions and limitations contained herein and
in the Asset  Purchase  Agreement,  to  perform,  pay or  discharge  the Assumed
Liabilities (as defined in the Asset Purchase Agreement).

3. Seller will from time to time, at Purchaser  request and without further cost
or expense to Purchaser, execute and deliver to Purchaser such other instruments
of transfer and take such other actions as Purchaser may  reasonably  request so
as more effectively to transfer the Assets to Purchaser free of mortgages, deeds
of trust, liens, encumbrances, security interests and claims.

4. Notwithstanding anything contained in this Bill of Sale and Assignment to the
contrary, nothing in this Bill of Sale and Assignment will constitute a transfer
or an  attempted  transfer of any  contracts  or permits that are not capable of
being transferred without the consent,  approval,  novation or waiver of a third
person or entity (including,  without limitation, a governmental agency), or any
contracts  or  permits  the  transfer  or  attempted  transfer  of  which  would
constitute a breach of such contract or permit or violation of any law.

<PAGE>

5.  This  Bill of Sale and  Assignment  will be  binding  upon and  inure to the
benefit of the parties  hereto and their  respective  successors  and  permitted
assigns,  but will not be assignable or delegable by any party without the prior
written consent of the other party; provided, however, that nothing in this Bill
of Sale and Assignment is intended to limit Purchaser's  ability to assign or to
transfer any of the Assets following the date hereof.

6. This Bill of Sale and  Assignment and the legal  relations  among the parties
hereto will be  governed by and  construed  in  accordance  with the laws of the
State of California.

7. This Bill of Sale and Assignment may be executed in two or more counterparts,
each of which  shall be  deemed an  original,  but all of which  together  shall
constitute one and the same instrument.

<PAGE>

                  IN WITNESS WHEREOF,  the undersigned has executed this Bill of
Sale and Assignment as of the day and year above first written.

                                                SELLER:

                                                SERUS LLC,
                                                a Utah limited liability company

                                                By:  /s/ Mark C. Hendricks      

                                                PURCHASER:

                                                SERUS ACQUISITION CORPORATION,
                                                a Delaware corporation

                                                By:  /s/ James A. Clark         


EXHIBIT 10.7(c)
                                ESCROW AGREEMENT

         This Escrow Agreement (the  "Agreement") is entered into as of December
16, 1998, by and among Netopia, Inc., a Delaware corporation ("Netopia"),  Serus
Acquisition Corp., a Delaware corporation and wholly owned subsidiary of Netopia
("Purchaser"),  Serus, LLC, a Utah limited liability company ("Seller"), and the
Escrow Agent named herein.  Terms not defined in this  Agreement  shall have the
meaning given to them in the Asset Purchase Agreement (defined below).

A. Netopia, Purchaser, and Seller have entered into an Asset Purchase Agreement,
dated as of December 16, 1998 (the "Asset Purchase Agreement") pursuant to which
Purchaser will acquire substantially all of the assets,  properties,  and rights
of Seller  for a cash sum of  $3,000,000  (the  "Cash")  and Four  Hundred  Nine
Thousand Five Hundred Fifty Six shares of Netopia  Common Stock (the  "Shares"),
and other consideration.  The Asset Purchase Agreement provides that One Hundred
Sixty Three Thousand Eight Hundred Twenty Three (163,823) Shares shall be placed
in an escrow (the "Escrow Amount") to secure contingent obligations to Purchaser
in  respect  of certain  indemnification  rights  arising as a result of certain
breaches of the representations,  warranties, covenants, or agreements under the
Asset  Purchase  Agreement  on the terms and  conditions  set forth  herein  and
therein.

B. The parties hereto desire to establish the terms and  conditions  pursuant to
which the Escrow  Amount  will be  deposited,  held in, and  disbursed  from the
Escrow Fund.

         NOW, THEREFORE, the parties hereto hereby agree as follows:

1.       Escrow.

(a) Escrow of Escrow Amount. The Escrow Amount will be held in escrow by Greater
Bay Trust  Company (the "Escrow  Agent"),  located at 400 Emerson  Street,  Palo
Alto,  California  94301,  as  collateral  for  obligations  of the Seller under
Article 8 of the Asset  Purchase  Agreement,  until such Escrow  Amount is to be
released  pursuant to the terms of this  Agreement.  The Escrow  Agent agrees to
accept  delivery of the Escrow  Amount and to hold such Escrow  Amount in escrow
subject  to the  terms  and  conditions  of this  Agreement.  

(b) Claims Under Indemnity Obligations. The parties agree that the Escrow Amount
will be held as security for the  obligations  of Seller under  Article 8 of the
Asset  Purchase Agreement. Promptly after the receipt by Purchaser of notice or 
discovery of any claim  giving  rise to rights of  indemnification under Article
8 of the Asset Purchase  Agreement,  Purchaser will give the Escrow Agent prompt
written notice of such claim in  accordance with Section 11 hereof and to Seller
in accordance with  Section 6 hereof. Failure of  Purchaser  to furnish  written
notice in a  prompt  manner to the  Escrow Agent of a  claim shall  not  release
Seller from its indemnification  obligations,  except to the extent that Seller 
is prejudiced by such failure,  provided that no  claim shall be  honored as  to
which written notice is delivered after the Termination Date(as defined herein).

<PAGE>

(c) Protection of Escrow  Amount.  The Escrow  Agent  shall hold  and  safeguard
the Escrow Amount during the Escrow Period, in accordance with the terms of this
Agreement and not as the   property of  Purchaser or Seller, and  shall hold and
dispose of the Escrow Amount only in accordance with the terms hereof. 

2. Deposit of Escrow Amount.

(a) Delivery of Escrow Amount.  At the Effective Time, the Escrow Amount will be
delivered  by  Purchaser  to the  Escrow  Agent by  courier  from the  Company's
transfer  agent.  

(b)  Distribution  to Seller.  Within five (5)  business days following December
16, 1999, (the "Termination Date"), the Escrow Agent shall deliver to the Seller
all of the Escrow Amount in excess  of the  aggregate  amount of all  unresolved
claims for Purchaser Damages as specified  in  Officer's Certificates  delivered
to the Escrow Agent on or  before the  Termination  Date  pursuant to Section 3.
After the Termination  Date, as soon as any such claim  is resolved,  the Escrow
Agent shall promptly deliver to the Seller  that  portion of  the Escrow  Amount
that  exceeds  the  amount  of  the  remaining   unresolved  claims.  After  the
Termination  Date, as soon as all such claims  have  been  resolved,  the Escrow
Agent shall  promptly deliver to the Seller any portion of the Escrow Amount not
required to satisfy  such claims.  

(c)  Ownership of Shares; Voting Rights. Seller shall have all indicia of owner-
ship of the Shares while they areheld in escrow, including,  without limitation,
the right  to  vote the  Shares  and  receive  distributions  thereon  and  the
obligations to pay all taxes, assessments, and charges with respect thereto, but
excluding the  right  to sell any  of  the  Shares  or transfer  any  rights  or
interests  in the Shares;  provided  that any  distribution, other than cash and
taxable stock dividends (which  dividends shall be  paid to the  Seller), on or
with respect to the Shares and any other shares or securities  into  which  such
Shares may be changed  or for which they may be exchanged  pursuant to corporate
action of Netopia  affecting holders of Netopia Common  Stock generally shall be
delivered to and held by the Escrow Agent and treated  as  included  within  the
term  Shares  and  shall be  subject  to the provisions of this Agreement. 

3. Claims.

(a) Upon  receipt by the Escrow  Agent on or before  the  Termination  Date of a
certificate  signed  by the  chief  financial  or  chief  executive  officer  of
Purchaser (an "Officer's Certificate");  

(i)      stating that Purchaser has incurred  Purchaser  Damages (as  defined in
         the "Asset Purchase Agreement") with  respect  to  which  Purchaser  is
         entitled to  indemnification  pursuant to the Asset Purchase Agreement,
         and stating the amount of  Purchaser  Damages  with  respect  to  which
         Purchaser is entitled to indemnification; and

(ii)     specifying  in  reasonable  detail the  individual  items of  Purchaser
         Damages  included in the amount so stated,  the date each such item was
         incurred,  paid or properly  accrued,  and the  specific  nature of the
         breach to which such item is related, the Escrow  Agent  shall, subject
         to the  provisions  of  Section 4,  deliver  to  Purchaser  the  amount
         necessary  to  indemnify  Purchaser  for  the amount  specified  in the
         Officer's Certificate.  For  purposes  of this Section 3 and Section 2,
         the value of the  Shares  on the  date of  any  payment  shall  be  the
         average  of the closing prices of Netopia's  Common Stock on the Nasdaq
         National Market over the 30 trading day period  ending two trading days
         prior to the date of payment.  

<PAGE>

4.Claims.  

(a)  Objections to Claims. At the time of delivery of any  Officer's Certificate
to the Escrow Agent, a duplicate copy  of such Officer's  Certificate  shall  be
delivered  to Seller,  and for a period of thirty (30) days after such  delivery
to the Escrow Agent,  the Escrow Agent shall make no delivery of Shares or other
property  pursuant  to Section 3 unless the  Escrow  Agent  shall have  received
written  authorization  from  the  Seller  to  make  such  delivery.  After  the
expiration of such thirty (30) day period,  the Escrow Agent shall make delivery
of the Shares or other property which constitute the Escrow Amount in accordance
with  Section 3,  provided  that no such  payment or delivery may be made if the
Seller  shall object in a written  statement to the claim made in the  Officer's
Certificate,  and such  statement  shall have been delivered to the Escrow Agent
and to Purchaser prior to the expiration of such thirty (30) day period.

(b) Resolution of Claims.  All claims for  indemnification by Purchaser shall be
resolved in accordance  with the Asset  Purchase  Agreement. Upon the resolution
of any claim,  a memorandum  setting forth the resolution of the claim  shall be
prepared and signed by both parties and shall be furnished to the Escrow  Agent.
The  Escrow  Agent  shall be  entitled  to rely on any such memorandum and shall
distribute  all or a  portion  of the Escrow Amount in accordance with the terms
thereof and this  Agreement.  

5. No  Encumbrance.  No interest in the Escrow Amount or any beneficial interest
therein may be pledged, sold,  assigned or  transferred, other than by operation
of law, by any party hereto or be taken or reached by  any  legal  or  equitable
process in satisfaction of any debt or other  liability  of  any  party  hereto,
prior to the delivery to the Seller of payments by the Escrow  Agent.  

6.  Limitation  of the Escrow  Agent's Liability.  

(a) The Escrow Agent shall be obligated only for the  performance of such duties
as are  specifically  set forth in this  Agreement  and  may rely  and  shall be
protected  in  relying or  refraining from  acting on any  instrument reasonably
believed to be genuine and to have been signed or presented  by the proper party
or parties. The Escrow Agent shall not be liable or responsible for any act done
or omitted hereunder  as Escrow  Agent  while acting in  good faith  and  in the
exercise of reasonable judgment,  and any act done  or  omitted  pursuant to the
advice of  counsel   knowledgeable   as to  such  matters  shall  be  conclusive
evidence of such good faith. 

(b) The Escrow Agent is hereby expressly authorized to  disregard  any  and  all
warnings  given by any of the parties  hereto or by any other person,  excepting
the instructions specified herein and orders or process of courts of law, and is
hereby expressly authorized to comply with and obey orders, judgments or decrees
of any court. In case the Escrow Agent obeys or complies  with  any  such order,
judgment or decree of any court, the Escrow Agent shall not be  liable to any of
the  parties  hereto  or to  any  other  person by  reason of  such  compliance,
notwithstanding  any such order, judgment or decree being subsequently reversed,
modified, annulled, set aside, vacated or  found to  have been  entered  without
jurisdiction. 

<PAGE>

(c) The Escrow Agent shall not be liable in any respect on account of any  claim
made that the parties hereto (except with respect to the Escrow Agent) that this
Agreement was not properly  executed and delivered  by such  party  or  that any
documents  or papers  required  under  this  Agreement  have not  been  properly
delivered.  

(d) The Escrow Agent shall not be liable for the  outlawing  of any rights under
any statute of  limitations  with respect to this  Agreement  or  any  documents
deposited with the Escrow Agent. 

(e) The Escrow Agent is hereby  expressly  authorized to engage legal counsel as
it may deem necessary or advisable.  

(f) In the event conflicting  demands are made or notices are  served  upon  the
Escrow Agent with  respect to the Escrow  Amount, the Escrow Agent will have the
absolute right,  at the  Escrow  Agent's  election,  to  do  any  or all of  the
following:  (i) resign so a successor  can be appointed  pursuant to  Section  8
hereof or (ii) file a suit in  interpleader  and obtain an order from a court of
competent jurisdiction requiring the parties to interplead and litigate in  such
court their several claims and  rights  among  themselves.  In  the  event  such
interpleader  suit is brought,  the Escrow Agent will thereby be fully  released
and  discharged  from  all  further  obligations  imposed  upon  it  under  this
Agreement, and Purchaser will pay the Escrow  Agent  (subject  to  reimbursement
from the Seller pursuant to Section 9 hereof) all costs, expenses and reasonable
attorney's fees expended  or  incurred  by  the  Escrow  Agent  pursuant  to the
exercise of the Escrow Agent's rights under this Section 8 (such costs, fees and
expenses will be treated as extraordinary fees and expenses for the purposes  of
Section 9  hereof).  

          7.  Expenses  of Escrow  Agent.  All fees and expenses of Escrow Agent
incurred in the  ordinary  course of  performing  its responsibilities hereunder
shall be paid by Purchaser upon  receipt  of  a  written  invoice  by the Escrow
Agent.  Any  extraordinary  fees and  expenses, including without limitation any
reasonable fees or expenses incurred by the Escrow Agent  in  connection  with a
dispute over the distribution of the Escrow Amount or the validity of a claim or
claims by  Purchaser  made  in  an  Officer's  Certificate, shall be paid 50% by
Purchaser  and 50% by  the Seller . The Escrow  Agent  shall  deliver  a written
invoice of such fees to Purchaser and the Seller.

         10.  Successor  Escrow  Agent.  In the event the Escrow  Agent  becomes
unavailable or unwilling to continue in its capacity herewith,  the Escrow Agent
may resign and be discharged from its duties or obligations hereunder (except to
the extent of actions, if any, of the Escrow Agent not taken in good faith or in
the exercise of reasonable  judgment) by delivering  its written  resignation to
the parties to this  Agreement,  specifying  not less than sixty (60) days prior
written notice of such a date when such resignation will take effect.  Purchaser
will  designate a successor  Escrow Agent prior to the  expiration of such sixty
(60) day period by giving  written  notice to the Escrow  Agent and the  Seller.
Purchaser may appoint a successor Escrow Agent without the consent of the Seller

<PAGE>

so long as such  successor is a bank with assets of at least $50 million and two
(2) days notice of such appointment is provided to the Seller, and Purchaser may
appoint any other successor  Escrow Agent with the consent of the Seller,  which
will not be unreasonably  withheld.  The Escrow Agent will promptly transfer the
Escrow Amount to such  designated  successor.  In the event no successor  Escrow
Agent is  appointed  as described in this Section 10, the Escrow Agent may apply
to a court of competent  jurisdiction  for the appointment of a successor Escrow
Agent.  Any  Successor  Escrow  Agent  shall be bound and abide by the terms and
conditions of this Escrow Agreement.

         11. Notices.  Any notice provided for or permitted under this Agreement
will be treated as having been given when (i) delivered  personally with written
verification  of  receipt,  (ii)  sent  by  confirmed  telecopy,  (iii)  sent by
commercial  overnight  courier with  written  verification  of receipt,  or (iv)
mailed  postage  prepaid  by  certified  or  registered  mail,   return  receipt
requested,  to the party to be notified,  at the address set forth below,  or at
such other place of which the other party has been notified in  accordance  with
the  provisions  of this  Section 11. Such notice will be treated as having been
received upon actual receipt

                             If to Purchaser, to:

                             Netopia, Inc.
                             2470 Mariner Square Loop
                             Alameda, CA  94501
                             Attention:  James Clark
                             Telephone No.: 510-814-5120
                             Facsimile No.:  510-814-5021

                             with copy (which shall not constitute notice) to:

                             Gunderson Dettmer Stough Villeneuve
                                 Franklin & Hachigian, LLP
                             155 Constitution Drive
                             Menlo Park, CA  94025
                             Attention:  Steven M. Spurlock, Esq.
                             Telephone No.:  (650) 321-2400
                             Facsimile No.:   (650) 321-2800

                             If to Seller or the Members:

                             Serus, LLC
                             c/o Christian Hendricks Law Office
                             550 North Brand Blvd.
                             Suite 1960
                             Glendale, CA  91203-1900
                             Attention:  Mark C. Hendricks
                             Telephone No.:  818-243-4000
                             Facsimile No.:  818-243-4290

<PAGE>

                             with copies (which shall not constitute notice) to:

                             Studeo Inc.
                             3507 North University Avenue
                             3rd Floor
                             Provo, Utah  84604
                             Attention:  David B. Allen
                             Telephone No.:  801-373-5599
                             Facsimile No.:  801-373-0502

                             If to Escrow Agent:

                             Greater Bay Trust Company
                             400 Emerson Street
                             Palo Alto, California 94301
                             Attention: Anna Paiva
                             Telecopy: (650) 473-1326


         12.  Seller  Covenant  to  Perpetuate  During  the Term of this  Escrow
Agreement.  Seller agrees not to dissolve or otherwise cease to exist as a legal
entity during the pendency of this Escrow Agreement.

         13.      General.

(a) Governing  Law. It is the intention of the parties  hereto that the internal
laws of the State of California (without regard to its choice of law principles)
shall govern the validity of this Agreement,  the  construction of its terms and
the  interpretation  and  enforcement  of the rights  and duties of the  parties
hereto.  

(b)  Binding  upon  Successors  and  Assigns.  Subject  to, and unless otherwise
provided in, this  Agreement,  each and all of the covenants, terms, provisions,
and agreements contained herein shall be binding upon, and inure to  the benefit
of, the permitted  successors, executors, heirs, representatives, administrators
and  assigns  of the  parties  hereto.  

(c)  Counterparts. This Agreement may be executed in any number of counterparts,
each of which shall be an  original as against any party whose signature appears
thereon and all of which together  shall constitute one and the same instrument.
This Agreement shall become  binding  when  one  or  more  counterparts  hereof,
individually or taken together,  shall bear the signatures of all of the parties
reflected  hereon as signatories.  

<PAGE>

(d) Entire  Agreement. Except as set forth in the Asset Purchase Agreement, this
Agreement,  the documents  referenced in this Agreement and the exhibits to such
documents  constitute the  entire  understanding  and  agreement  of the parties
hereto with  respect to the subject matter  hereof and thereof and supersede all
prior  and   contemporaneous   agreements   or   understandings, inducements  or
conditions,  express  or  implied,  written  or  oral,  between the parties with
respect  hereto and thereto. The express terms hereof  control and supersede an
course of performance or usage of the trade  inconsistent with any of  the terms
hereof.  

(e)  Conflicts.   In  the event of  any conflict  or inconsistency  between  the
terms of this Agreement and the terms of the Asset Purchase Agreement, the terms
of this Agreement shall control.  

(f) Waivers. No waiver by any  party hereto of any condition or of any breach of
any provision of this  Agreement will be effective  unless in writing. No waiver
by any party of any such  condition  or  breach,  in any one  instance,  will be
deemed to be a further or continuing waiver of any such condition or breach or a
waiver of any other  condition  or  breach  of  any  other  provision  contained
herein.  

(g) Amendment.  This Agreement  may be  amended  with  the  written  consent  of
Purchaser, the Escrow  Agent and the  Seller, provided  that if the Escrow Agent
does not agree to  an  amendment  agreed  upon  by  Purchaser  and  the  Seller,
Purchaser  will appoint a  successor  Escrow  Agent in  accordance  with Section
10 above.  

(h)
Additional Agreements; Reasonable Efforts. Each of the parties agrees to use all
reasonable efforts to take, or cause to be taken, all action and to do, or cause
to be done, all things necessary,  proper or advisable under applicable laws and
regulations to consummate and make effective the  transactions  contemplated  by
this Agreement.

<PAGE>

         IN WITNESS WHEREOF, the parties have duly executed this Agreement as of
the day and year first above written.

                                  ESCROW AGENT:

                                  By: /s/ Anna Paiva  
                                  Name: Anna Paiva  
                                  Title: Escrow Agent 

                                  PURCHASER:

                                  By:  /s/ James A.  Clark                     
                                  Name:  James A. Clark                       
                                  Title:  V.P. and CFO                         

                                  SELLER:

                                  By: /s/ Mark C. Hendricks 
                                  Name: Mark C. Hendricks
                                  Title: Managing Director



EXHIBIT 10.7(d)
                           NON-COMPETITION AGREEMENT

                  This  Non-Competition  Agreement  is entered into by and among
Netopia, Inc.  ("Netopia"),  Serus Acquisition Corp., a Delaware corporation and
wholly owned subsidiary of Netopia  ("Subsidiary") and Shayne McQuade ("Member")
as of December 16, 1998.

                                    RECITALS

                  A.  Pursuant to that certain  Asset  Purchase  Agreement  (the
"Asset Purchase  Agreement") dated as of December 16, 1998 by and among Netopia,
Subsidiary,   and  Serus  LLC,  a  Utah  limited  liability  company  ("Serus"),
Subsidiary will acquire substantially all of the assets,  properties, and rights
of Serus (the "Acquisition");

                  B.  Member  owns a  substantial  interest  in  Serus  (whether
through  outstanding  membership  interests  or options to  purchase  membership
interests), and as a participant in the LLC has gained substantial knowledge and
expertise in connection with Serus' products, organization and customers;

C. Netopia,  Subsidiary and Member  acknowledge  that it would be detrimental to
Subsidiary  and Netopia if Member were to compete with  Subsidiary or Netopia in
any part of the Business (as defined below) following the Acquisition;

                  D.       It is a condition  to the  obligation  of Netopia to 
consummate  the  Acquisition  that  certain  Members of Serus, including Member,
enter into this Agreement; and

                  E. As inducement to Netopia to consummate the Acquisition, and
in  consideration  of the  amounts  paid  to  Serus  under  the  Asset  Purchase
Agreement, Member desires to agree with Netopia as further provided herein;

                  NOW,  THEREFORE,  intending to be legally  bound  hereby,  the
parties hereto agree as follows:

ARTICLE I

                                 Non-Competition

1.1      Non-Competition.

(a) The parties  understand  and agree that this  Agreement  is entered  into in
connection with the Acquisition.  The parties further  understand and agree that
Member is a  participating  and key Member of Serus and that the  Acquisition is
contingent upon Member entering into this  Agreement.  In addition,  the parties
understand that prior to the  Acquisition,  Serus was engaged in the Business in
each of the fifty states of the United States (together with its territories and
possessions and the District of Columbia).  The parties further  understand that
Netopia is  currently  engaged in  business  in each of the fifty  states of the
United States. The United States and the regions set forth above shall hereafter
be  referred  to as the  "Geographic  Scope of the  Business.")  Member  further
acknowledges that Subsidiary and Netopia following the Acquisition will continue
conducting  such business in all parts of the Geographic  Scope of the Business.
The parties expressly acknowledge and agree that the non-competition  provisions
contained in this  Agreement are  permissible  and  enforceable  pursuant to the
provisions of applicable law.

<PAGE>

(b) For purposes of this  Agreement,  the  "Restricted  Period" shall be one (1)
year from the date of this Agreement. During the Restricted Period, Member shall
not either as an  individual  or as an  employee,  agent,  consultant,  advisor,
independent  contractor,  general partner,  officer or director,  shareholder or
investor of any person, firm,  corporation,  partnership or other entity without
the prior written consent of the Chief Executive Officer of Netopia:

(i)      Enter into or  engage in  the  business  of  developing,  marketing  or
         selling  browser  based web site editor products;

(ii)     Solicit  customers or business  patronage  which results in competition
         with Subsidiary or Netopia in the business of developing,  marketing or
         selling browser based web site editor products; or

(iii)    Promote  or  assist,   financially  or  otherwise,  any  person,  firm,
         association,  corporation,  or  other  entity  engaged  in  developing,
         marketing or selling browser based web site editor products; or

(iv)     Solicit  employees of Subsidiary or Netopia  engaged in the business of
         developing, marketing or selling browser based web site editor products
         to leave the employ of Subsidiary or Netopia.

                  Notwithstanding  the  foregoing,  Member may own,  directly or
indirectly,  solely as an  investment,  up to one  percent  (1%) of any class of
"publicly  traded  securities"  of any person or entity which owns a competitive
Business.  For the purposes of this  Paragraph  1.1, the term  "publicly  traded
securities"  shall mean  securities  that are  traded on a  national  securities
exchange or listed on the National  Association of Securities  Dealers Automated
Quotation System.

                  Further,  notwithstanding  the  foregoing,  Member will not be
prohibited from competing with Netopia or Subsidiary in the Geographic  Scope of
the Business, if Netopia or Subsidiary or any of their successors, or any entity
deriving  title to its good will or shares,  ceases to carry on a like  Business
therein.

1.2      Arbitration; Consent to Personal Jurisdiction.

(a) Any  controversy or claim arising out of or relating to this  Agreement,  or
the breach thereof, shall be settled in Oakland,  California,  by arbitration in
accordance  with the Commercial  Arbitration  Rules of the American  Arbitration
Association.  The decision of the  arbitrator  shall be final and binding on the
parties,  and judgment on the award rendered by the arbitrator may be entered in
any court  having  jurisdiction  thereof.  The  parties  hereby  agree  that the
arbitrator shall be empowered to enter an equitable  decree  mandating  specific
enforcement  of the terms of this  Agreement.  Subsidiary  (or  Netopia  if then
employing  Member) and Member  shall share  equally all fees and expenses of the
arbitrator;  provided,  however,  that  Subsidiary (or Netopia if then employing

<PAGE>

Member) or Member,  as the case may be,  shall bear all fees and expenses of the
arbitrator  and all of the legal fees and  out-of-pocket  expenses  of the other
party if the arbitrator  determines that the claim or position of Subsidiary (or
Netopia if then  employing  Member) or Member,  as the case may be, was  without
reasonable  foundation.  Member hereby consents to personal  jurisdiction of the
state and federal  courts  located in the State of California  for any action or
proceeding  arising  from or  relating  to this  Agreement  or  relating  to any
arbitration in which the parties are participants.

(b)  MEMBER  HAS  READ  AND  UNDERSTANDS   THIS  SECTION  1.2,  WHICH  DISCUSSES
ARBITRATION. MEMBER UNDERSTANDS THAT BY SIGNING THIS AGREEMENT, MEMBER AGREES TO
SUBMIT  ANY CLAIMS  ARISING  OUT OF,  RELATING  TO, OR IN  CONNECTION  WITH THIS
AGREMEENT, OR THE INTERPRETATION, VALIDITY, CONSTRUCTION, PERFORMANCE, BREACH OR
TERMINATION  THEREOF TO BINDING  ARBITRATION,  AND THAT THIS ARBITRATION  CLAUSE
CONSTITUTES  A WAIVER  OF  MEMBER'S  RIGHT TO A JURY  TRIAL AND  RELATES  TO THE
RESOLUTION OF ALL DISPUTES RELATING TO THIS AGREEMENT.

1.3 Savings Clause. If any restriction set forth in Section 1.1 above is held to
be unreasonable or unenforceable, then Member agrees, and hereby submits, to the
reduction and limitation of such  prohibition to such area or period or business
as shall be deemed reasonable.

ARTICLE II

                                  Miscellaneous

2.1 Successors, Assigns. This Agreement shall be binding upon and shall inure to
the benefit of Netopia and its successors and assigns.  This Agreement  shall be
binding  upon  Member and shall  inure to his  benefit and to the benefit of his
heirs, executors,  administrators,  and legal representatives,  but shall not be
assignable by Member.

2.2 Entire  Agreement.  This Agreement  constitutes  the entire  agreement among
Netopia, Subsidiary and Member relating to the matters herein provided for. This
Agreement supersedes and replaces any prior verbal or written agreements between
the parties.  This  Agreement may be amended or altered only in a writing signed
by the Chief Executive Officer of Netopia and Member.

2.3  Applicable  Law;  Severability.  This  Agreement  shall  be  construed  and
interpreted  in  accordance  with the laws of the  State of  California  without
regard to conflicts of laws and principles.  Each provision of this Agreement is
severable  from the others,  and if any provision  hereof shall be to any extent
unenforceable  it  and  the  other  provisions   hereof  shall  continue  to  be
enforceable to the full extent allowable, as if such offending provision had not
been a part of this Agreement.

2.4  Proprietary   Information   Agreement.   Member  shall  execute   Netopia's
Proprietary  Information and Inventions  Agreement prior to becoming an employee
of Netopia or Subsidiary.

<PAGE>

                  IN WITNESS  WHEREOF,  the parties have executed this Agreement
effective as of the date first written above.

SERUS ACQUISITION CORP.                                NETOPIA, INC.

By: /s/ James A. Clark                                 By: /s/ James A. Clark
Its: Secretary                                         Its: V.P. and CFO


                                                       MEMBER

                                                       Name:


EXHIBIT 10.7(e)

                         REGISTRATION RIGHTS AGREEMENT

                  This Registration  Rights Agreement,  dated as of December 16,
1998 (the "Closing Date") is by and among Netopia,  Inc., a Delaware corporation
(the "Company"),  Serus, LLC, a Utah limited liability company ("Serus") and the
other signatories hereto (the "Members").

                                    RECITALS

                  WHEREAS,  the  Company  has  entered  into an  Asset  Purchase
Agreement (the "Asset Purchase Agreement"),  dated as of the date hereof, by and
among the Company, Serus Acquisition  Corporation,  a Delaware corporation and a
wholly-owned subsidiary of the Company, and Serus, pursuant to which the Company
is acquiring  certain  assets from Serus in return for a combination of cash and
shares of the Company's Common Stock,  par value $.001 (the "Common Stock"),  as
consideration therefor; and

                  WHEREAS,  the Company  deems it  desirable  for the Company to
grant certain registration rights to Serus in order to induce Serus to accept as
partial  consideration  the  Common  Stock  pursuant  to the  terms of the Asset
Purchase Agreement.

                  NOW,  THEREFORE,  in  consideration  of the  premises  and the
mutual covenants herein contained and other good and valuable consideration, the
receipt and  sufficiency  of which are hereby  acknowledged,  the parties hereto
hereby agree as follows:

                  1.       Definitions

                             As used in this Agreement:

                           (a)    "Commission" means the Securities and Exchange
Commission or any other federal agency at the time administering the  Securities
Act.

                           (b)     "Holder" or "Holders"  means  Serus  and  the
Members, or any person or persons who shall, pursuant to Section 8 or Section 14
hereof,  become parties  hereto. For  purposes  of this Agreement, a Person will
be deemed to be a Holder of Registrable Shares whenever such Person has the then
existing right to acquire  or  receive  such  Registrable  Shares (by  exercise,
conversion  or  otherwise), whether or not such acquisition  has  actually  been
effected.

                           (c)     "Person" means a natural  person, a  partner-
ship, a corporation, a limited liability  company, an association, a joint stock
company, a trust, a joint venture, an unincorporatedorganization  or  a  govern-
mental  entity  or  any department, agency or political subdivision thereof.

                           (d)     "Registrable Shares" means at  any  time  (i)
the Common Stock issued to Serus under the Asset Purchase Agreement or otherwise
acquired by a Holder, and (ii) any  securities of the Company issued or issuable
with respect to any securities  referred  to  in  clause  (i)  above,  upon  any
stock  split,  stock  dividend,  recapitalization  or  similar event,  excluding
shares that have been sold (A) to or through a broker,  dealer or underwriter in
a public distribution or a public securities  transaction,  or (B)  pursuant  to
Rule  144  promulgated  under  the  Securities  Act (or  any  similar  successor
provision thereto).

<PAGE>

                           (e)     "Registration  Expenses"  has  the  meaning 
ascribed to it in Section 5 of this Agreement.

                           (f)     "Securities Act" means the Securities Act  of
1933, as amended, or any similar federal statute, and the rules and  regulations
of the Commission thereunder, all as the same shall  be in effect from  time  to
time.

                           (g)    "Securities Exchange Act" means the Securities
Exchange Act of 1934, as amended,  or any similar federal statute, and the rules
and regulations of the Commission thereunder, all as the same shall be in effect
from time to time.

                  2.       Piggyback Registrations

                           (a)      Notice of Registration to Holders. If at any
time or from time to time the Company shall determine  to  register  any  of its
equity securities, either for its own  account  or the  account  of  a  security
holder or group of  security  holders, other  than (i) a  registration  relating
solely to employee benefit plans on Form S-8 (or  any  substitute  or  successor
form),  or (ii)  a  registration  relating  solely  to  a  Commission  Rule  145
transaction on Form S-4 (or any substitute or successor form), the Company will:

                                    (i)     promptly give to the Holders written
 notice thereof, which notice shall be given not less than 30 days  prior to the
date  the  registration  statement  is to  be  filed;  and 

                                    (ii) include  in such registration (and  any
related qualification under blue sky laws  or  other  compliance),  and  in  any
underwriting  involved therein, all the Registrable  Securities  specified  in a
written request or requests,  made within 15 days  after receipt of such written
notice from the Company,  by any of the Holders.

                           (b)      Priority  on  Primary  Registrations.  If  a
registration is an underwritten primary  registration  on behalf of the Company,
and the managing  underwriters  advise  the  Company  in  writing  that in their
opinion  the number of  securities requested to be included in such registration
(i) creates a risk  that  the  price  per  share  in  such  registration will be
materially and adversely affected or (ii) exceeds the  number  which  reasonably
can be sold in such  offering, the Company will include in such registration (x)
first, the securities the Company proposes to sell, (y) second, the  Registrable
Shares the Holders requested to be included in  such  registration  plus  shares
held by other  parties  entitled  to  similar  rights  to  registration  ("Other
Holders"), which  in  the  opinion  of  the underwriters can be sold, pro  rata,
among the Holders of such Registrable Shares and Other Holders, on the basis  of
the number of Registrable Shares requested to be included in  such  registration
by each such Holder and Other Holder.

<PAGE>

     (c)  Priority  on  Secondary   Registrations.   If  a  registration  is  an
underwritten  secondary  registration  on behalf  of  holders  of the  Company's
securities,  and the managing underwriters advise the Company in writing that in
their  opinion  the  number  of  securities  requested  to be  included  in such
registration  (i)  creates a risk that the price per share in such  registration
will be materially  and adversely  affected or (ii) exceeds the number which can
reasonably  be  sold  in  such  offering,  the  Company  will  include  in  such
registration (x) first,  the securities  requested to be included therein by the
holder or group of holders  requesting such registration (the "Demand Holders"),
which in such  opinion of such  underwriters  can be sold,  pro rata,  among the
Demand Holders, on the basis of the number of Demand Holders shares requested to
be included in such  registration  by each such Demand Holder,  (y) second,  the
securities  requested  to be  included  therein by the  Holders  of  Registrable
Shares", which in such opinion of such underwriters can be sold, pro rata, among
the Holders of  Registrable  Shares,  on the basis of the number of  Registrable
Shares  requested to be included in such  registration by each such Holder,  and
(z)  third,  the shares  requested  to be  included  by Other  Holders  who have
requested to be included in such registration.

     (d)  Withdrawal.  Any selling  Holder  shall have the right to withdraw its
request for inclusion of its Registrable Shares in any registration  pursuant to
this  Section 2 by  giving  written  notice to the  Company  of its  request  to
withdraw  no later than five days  before such  registration  statement  becomes
effective.

     (e)  Registration  Rights of Other  Security  Holders of the  Company.  The
Company may not grant registration  rights to any holder of equity securities of
the Company which is inconsistent  with the rights granted to the Holders of the
Registrable  Shares in this Agreement or more favorable to such security  holder
than those granted to Serus and the Members pursuant to this Agreement.

                  3.       Holdback Agreements

     (a) The  Holders  agree not to effect any public  sale or  distribution  of
equity  securities  of  the  Company,  or any  securities  convertible  into  or
exchangeable or exercisable for such securities, during the 15 days prior to and
the  120-day  period  beginning  on  the  effective  date  of  any  underwritten
registration  (except  as part of such  underwritten  registration),  unless the
underwriters  managing the  registered  public  offering  otherwise  agree.  The
Company agrees (i) not to effect any public sale or  distribution  of its equity
securities,  or any securities  convertible  into or exchangeable or exercisable
for such  securities,  during the seven  days  prior to and  during the  120-day
beginning on the effective date of any underwritten registration (except as part
of such  underwritten  registration or pursuant to  registrations on Form S-8 or
any  substitute  or  successor  form),  unless  the  underwriters  managing  the
registered public offering otherwise agree, and (ii) use commercially reasonable
efforts to cause each holders of at least 5% (on a  fully-diluted  basis) of its
equity  securities  (other than equity  securities  acquired in a public trading
market), or any securities convertible into, or exchangeable or exercisable for,
such  securities,  purchased  from  the  Company  at any time  (other  than in a
registered  public  offering)  to  agree  not  to  effect  any  public  sale  or
distribution of any such  securities  during such period (except as part of such
underwritten  registration,  of otherwise  permitted),  unless the  underwriters
managing the registered public offering otherwise agree.

<PAGE>

                  4.       Registration Procedures

     Whenever the Holders are entitled to include their Registrable  Shares in a
registered offering of the Company's shares, the Company will:

     (a) furnish to each seller of Registrable  Shares and the  underwriters  of
the  securities  being  registered  such  number of copies of such  registration
statement  (including any documents  incorporated  by reference  therein and all
exhibits  thereto),  each  amendment  and  supplement  thereto,  the  prospectus
included in such registration statement (including each preliminary  prospectus)
and such other documents as such seller or underwriters  may reasonably  request
in order to facilitate the disposition of the  Registrable  Shares owned by such
seller or the sale of such securities by such underwriters;

     (b) use  commercially  reasonable  efforts  to  register  or  qualify  such
Registrable  Shares  under  such  other  securities  or  blue  sky  laws of such
jurisdictions  as any Holder  reasonably  requests and do any and all other acts
and things which may be reasonably necessary or advisable to enable such Holders
to consummate the disposition in such  jurisdictions  of the Registrable  Shares
owned by the Holders;  provided,  however, that the Company will not be required
to (i) qualify  generally to do business in any jurisdiction  where it would not
otherwise  be required to qualify but for this  subparagraph  or (ii) consent to
general service of process in any such jurisdiction;

     (c) cause all such  Registrable  Shares  to be  listed  or  authorized  for
quotation on each  securities  exchange or automated  quotation  system on which
similar securities issued by the Company are then listed or quoted;

     (d) provide a transfer agent and registrar for all such Registrable  Shares
not later than the effective date of such registration statement;

     (e) promptly notify each Holder of such Registrable Shares,  after it shall
receive notice thereof, of the time when such registration  statement has become
effective, or a supplement to any prospectus forming a part of such registration
statement has been filed;

     (f) promptly notify each seller of such  Registrable  Shares of any request
by the  Commission  for the  amending  or  supplementing  of  such  registration
statement or prospectus or for additional information;

     (g) prepare and promptly file with the Commission, and promptly notify each
Holder of such Registrable Shares of the filing of, such amendment or supplement
to such registration  statement or prospectus as may be necessary to correct any
statements  or  omissions  if, at the time when a  prospectus  relating  to such
securities is required to be delivered under the Securities Act, any event shall
have occurred as the result of which any such prospectus or any other prospectus
as then in effect would  include an untrue  statement of a material fact or omit
to state any material  fact  necessary to make the  statements  therein,  in the
light of the circumstances in which they were made, not misleading;

<PAGE>

     (h) promptly  advise each Holder of such  Registrable  Shares,  immediately
after it shall receive notice or obtain  knowledge  thereof,  of the issuance of
any  stop  order  by  the  Commission   suspending  the  effectiveness  of  such
registration  statement or the  initiation or  threatening of any proceeding for
such  purpose and  promptly  use its best efforts to prevent the issuance of any
stop order or to obtain its withdrawal if such stop order should be issued;

     (i)  otherwise  use  commercially  reasonable  efforts  to comply  with the
provisions  of  the  Securities  Act  with  respect  to the  disposition  of all
securities  covered  by such  registration  statement  in  accordance  with  the
intended method of disposition.

     (j) Each Holder of Registrable  Shares that sells such  Registrable  Shares
pursuant to a registration  under this Agreement agrees, in connection with that
registration, as follows:
     
     (i) Such  Holder  shall  cooperate  as with the  Company,  when  reasonably
requested by the Company, in connection with the preparation of the registration
statement,  and  for so long as the  Company  is  obligated  to  file  and  keep
effective the registration statement,  shall provide to the Company, in writing,
for use in the registration statement, the information regarding such Holder and
its plan of distribution of the Registrable  Shares  reasonably  required by the
Company to maintain the effectiveness of the Registration Statement.
     
     (ii) During such time as such  Holder may be engaged in a  distribution  of
the Registrable  Shares,  such seller shall comply with Rule 102 and Rule 104 of
Regulation M promulgated under the Securities  Exchange Act and pursuant thereto
it shall,  among other things,  cease  distribution of such  Registrable  Shares
pursuant to such registration  statement upon receipt of written notice from the
Company that the prospectus  covering the Registrable Shares contains any untrue
statement  of a material  fact or omits a material  fact  required  to be stated
therein or necessary to make the statements therein not misleading.
                  
5.       Registration Expenses

     (a) All expenses  incident to the  Company's  performance  of or compliance
with this Agreement,  including, without limitation, all registration and filing
fees, fees of transfer  agents and  registrars,  fees and expenses of compliance
with securities or blue sky laws (including, without limitation, reasonable fees
and  disbursements  of one counsel for the  underwriters in connection with blue
sky  qualification),  fees of the National  Association  of Securities  Dealers,
Inc.,  printing  expenses,  travel and other road show  expenses,  messenger and
delivery  expenses,  fees and  disbursements  of counsel for the Company and its
independent certified public accountants,  underwriters (excluding discounts and
commissions   attributable   to  the   Registrable   Shares   included  in  such
registration) and other Persons retained by the Company (all such expenses being
herein called

<PAGE>

"Registration  Expenses") will be borne by the Company. In addition, the Company
will pay its internal expenses (including,  without limitation, all salaries and
expenses of its officers and employees  performing legal or accounting  duties),
the expense of any annual or special audit or quarterly  review,  the expense of
any  liability  insurance  obtained by the Company and the expenses and fees for
listing or  authorizing  for quotation  the  securities to be registered on each
securities  exchange  on which any  shares of  common  stock are then  listed or
quoted.

     (b)  In  connection  with  each  registration  effected  pursuant  to  this
Agreement,  the Company will reimburse the Holders of Registrable Shares covered
by such  registration  for the reasonable fees and  disbursements of one counsel
for the Holders, chosen by the Holders of a majority of such Registrable Shares.

                  6.       Indemnification

     (a) The Company  agrees to indemnify,  to the fullest  extent  permitted by
law,  each Holder of  Registrable  Shares,  its officers and  directors and each
Person who controls each seller (within the meaning of the Securities Act or the
Securities Exchange Act) against all losses,  claims,  damages,  liabilities and
expenses (including,  without limitation,  attorneys' fees, except as limited by
paragraph  6(c)) caused by any untrue or alleged untrue  statement of a material
fact  contained  in  any  registration  statement,   prospectus  or  preliminary
prospectus,  or any amendment thereof or supplement  thereto, or any omission or
alleged  omission of a material fact required to be stated  therein or necessary
to make the statements  therein not  misleading,  except insofar as the same are
caused by or contained in any information furnished in writing to the Company by
such  Holder  expressly  for  use  therein.  The  Company  shall  enter  into an
underwriting   agreement  in  customary  form  containing  such  provisions  for
indemnification  and  contribution  as  shall  be  reasonably  requested  by the
underwriters. The reimbursements required by this paragraph 6(a) will be made by
periodic payments during the course of the investigation or defense, as and when
bills are received or expenses incurred.

     (b) In  connection  with any  registration  statement  in which a Holder of
Registrable  Shares is  participating,  each such Holder agrees to indemnify the
Company,  its directors and executive  officers and each Person who controls the
Company (within the meaning of the Securities  Act) against any losses,  claims,
damages,  liabilities and expenses  (including,  without limitation,  attorneys'
fees except as limited by paragraph 6(c)) resulting from any untrue statement of
a  material  fact  contained  in  the  registration  statement,   prospectus  or
preliminary  prospectus,  or any amendment thereof or supplement thereto, or any
omission of a material fact  required to be stated  therein or necessary to make
the statements  therein not misleading,  but only to the extent that such untrue
statement or omission is contained  in any  information  furnished in writing by
such Holder; provided that the obligation to indemnify will be in proportion to,
and such liability  will be limited to, the amount  received by such Holder from
the sale of Registrable Shares pursuant to such registration statement.

<PAGE>

     (c) Any Person entitled to  indemnification  hereunder will (i) give prompt
written notice to the  indemnifying  party of any claim with respect to which it
seeks  indemnification  (provided that the failure to give such notice shall not
limit the  rights of such  Person,  except to the  extent  such  failure to give
notice shall  materially  prejudice the rights of the indemnifying  party),  and
(ii) unless in such indemnified party's reasonable judgment (with written advice
of counsel),  a conflict of interest  between such  indemnified and indemnifying
parties may exist with respect to such claim,  permit such indemnifying party to
assume the defense of such claim with  counsel  reasonably  satisfactory  to the
indemnified  party. If such defense is assumed,  the indemnifying party will not
be subject to any liability for any  settlement  made by the  indemnified  party
without its consent  (but such consent will not be  unreasonably  withheld).  An
indemnifying  party who is not entitled to, or elects not to, assume the defense
of a claim will not be  obligated  to pay the fees and expenses of more than one
counsel for all parties  indemnified by such indemnifying  party with respect to
such claim,  unless in the reasonable  judgment (with written advice of counsel)
of any  indemnified  party,  a  conflict  of  interest  may exist  between  such
indemnified party and any other of such indemnified parties with respect to such
claim.

     (d) Each party hereto agrees that if, for any reason,  the  indemnification
provisions  contemplated  by Section 6(a) or Section 6(b) are unavailable to, or
insufficient  to hold  harmless an  indemnified  party in respect of any losses,
claims,  damages,  liabilities  or  expenses  (or  actions in  respect  thereof)
referred to therein, then each indemnifying party shall contribute to the amount
paid or payable by such  indemnified  party as a result of such losses,  claims,
damages,  liabilities  or  expenses  (or  actions in respect  thereof),  in such
proportion as is appropriate,  to reflect the relative fault of the indemnifying
party  and  the  indemnified  party,  as well as any  other  relevant  equitable
considerations.  The relative fault of such  indemnifying  party and indemnified
party shall be  determined  by  reference  to, among other  things,  whether the
untrue or alleged  untrue  statement  of a material  fact or omission or alleged
omission  to state a material  fact  relates  to  information  supplied  by such
indemnifying  party or  indemnified  party,  and the parties'  relative  intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement  or omission.  The parties  hereto agree that it would not be just and
equitable if  contribution  pursuant to this Section 6(d) were determined by pro
rata  allocation  (even if the Holders or any  underwriters  or all of them were
treated as one entity for such  purpose),  or by any other method of  allocation
which does not take account of the equitable  considerations referred to in this
Section 6(d),  unless such allocation is called for after  consideration of such
equitable considerations.  The amount paid or payable by an indemnified party as
a result of the losses, claims, damages,  liabilities or expenses (or actions in
respect thereof) referred to above shall be deemed to include any legal or other
fees or expenses  reasonably  incurred by such  indemnified  party in connection
with  investigating  or, except as provided in Section 6(c),  defending any such
action or claim.  Notwithstanding  the  provisions  of this  Section  6(d),  the
Holders shall not be required to  contribute  an amount  greater than the dollar
amount of the proceeds  received by such Holders with respect to the sale of any
Registrable Shares. No person guilty of fraudulent misrepresentation (within the
meaning  of  Section  11(f)  of  the  Securities   Act)  shall  be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.   The  Holders'   obligations,   in  this  Section  6(d),  to
contribute,  shall be several in proportion to the amount of Registrable  Shares
registered by them, and not joint.

<PAGE>

     (e) The indemnification and contribution  provided for under this Agreement
will remain in full force and effect regardless of any investigation  made by or
on behalf of the  indemnified  party or any  officer,  director  or  controlling
Person of such indemnified  party, and will survive,  for such indemnified party
and such officers,  directors or controlling  Persons of such indemnified party,
the transfer of securities.  The Company also agrees to make such  provisions as
are reasonably requested by any indemnified party for contribution to such party
in the event the Company's indemnification is unavailable for any reason.
                 
                  7.       Compliance with Rule 144

     (a) The Company shall (i) make and keep public  information  available,  as
those terms are understood  and defined in Rule 144 of the Securities  Act, (ii)
file with the  Commission  in a timely  manner all reports  and other  documents
required of the Company under the Securities Act and the Exchange Act, and (iii)
at the request of any Holder who proposes to sell  securities in compliance with
Rule 144,  forthwith  furnish to such Holder a written  statement of  compliance
with the reporting  requirements of the Commission,  as set forth in Rule 144 as
such rule may be amended from time to time, and make available to the public and
such Holders such  information as will enable the Holders to make sales pursuant
to Rule 144.

     (b) The Holders may sell any Registrable  Shares,  if such sale or sales do
not violate the restrictions Rule 144 places on sales of "restricted securities"
(as defined under Rule 144).

     (c) At the expiration of 12 months from the Closing Date,  there will be no
contractual restrictions on any sale or sales, by any Holder, of any Registrable
Shares; provided, however, that the Company will take all reasonable affirmative
actions to ensure the Registrable Shares are no longer  "restricted  securities"
(as defined under Rule 144),  including (i) making  available  adequate  current
public information with respect to the Company, as issuer of the securities,  as
required  by Rule  144(c),  and (ii) all  other  actions  which the  Company  is
required  to  perform  to ensure  the  Registrable  Shares no longer  qualify as
restricted securities.

     (d) At the  expiration of 24 months from the Closing Date,  and upon demand
of any Holder,  the Company  shall  effect a removal of the legend on each stock
certificate held by the Holder which identifies the security represented thereby
as a "restricted security" (as defined under Rule 144).

                  8.       Transfers by Holders

     Any Holder may transfer the  registration  rights it holds pursuant to this
Agreement  to any other  Person who after such  transfer  holds at least  35,000
shares,  or if less  than  35,000  shares,  then all  shares  held by a  Holder;
provided,  however,  that such transfer will be permitted only if the transferee
or transferees agree(s) to comply with, and otherwise be bound by, all the terms
and conditions this Agreement.

<PAGE>
                  9.       Participation in Underwritten Registrations

     (a) No  Person  may  participate  in any  registration  hereunder  which is
underwritten  unless such Person (a) agrees to sell such Person's  securities on
the basis provided in any  underwriting  arrangements  approved by the Person or
Persons entitled hereunder to approve such  arrangements,  and (b) completes and
executes  all  questionnaires,  powers of  attorney,  indemnities,  underwriting
agreements and other  documents  required  under the terms of such  underwriting
arrangements.

     (b) No  Person  may  participate  in any  registration  hereunder  if  such
Person's Registrable Shares could then be sold in any three-month period without
registration  in accordance  with Rule 144, and in such case,  such Person shall
not be bound by any of the terms or obligations of this Agreement.

                  10.    Representations and Warranties of Serus and the Members


     (a)  Investment  Representations  and  Warranties.  As of the Closing Date,
Serus and the Members hereby jointly and severally  represent and warrant to the
Company that:
     
     (i) The  Registrable  Shares issued under the Asset Purchase  Agreement are
being acquired for the Serus's own account for investment purposes only, and not
as a nominee or agent,  and not with a view to the resale or distribution of all
or any part of such  Registrable  Shares.  Serus  does  not  have any  contract,
undertaking, agreement or arrangement with any Person to sell, transfer or grant
a participating interest, in the Registrable Shares issued pursuant to the Asset
Purchase Agreement.

     (ii) Serus has been furnished with, and has had access to, such information
as it considers  necessary or appropriate for deciding  whether to invest in the
Company,  and Serus has had an opportunity to ask questions and receive  answers
from the Company and its  representatives  regarding the terms and conditions of
issuance of the Registrable Shares pursuant to the Asset Purchase Agreement.

     (iii) Serus and the Members can bear the economic risk of the investment in
the Registrable  Shares issued under the Asset Purchase  Agreement and have such
knowledge and  experience  in financial or business  matters as to be capable of
evaluating the merits and risks of such investment in the Company.

     (b) Restricted  Securities.  The Registrable  Shares issued under the Asset
Purchase  Agreement  have not been  registered  under the  Securities Act on the
ground that the sale provided for in the Asset Purchase Agreement is exempt from
the registration  requirements of the Securities Act, and the Company's reliance
on such exemption is predicated,  in part, on the representations and warranties
in Section 10(a) above.  Serus and the Members hereby confirm that Serus and the
Members have been  informed that the  Registrable  Shares issued under the Asset
Purchase  Agreement such Shares are "restricted  securities" (as defined in Rule
144) and may not be offered and sold  unless  such  Shares are first  registered
under the  Securities  Act or unless an exemption  from  registration  under the
Securities  Act  is  available.   Accordingly,  Serus  and  the  Members  hereby
acknowledge  that  the  Registrable  Shares  issued  under  the  Asset  Purchase
Agreement may not be transferred except in compliance with applicable securities
laws and regulations.

<PAGE>

     (c) Restrictive  Legends.  Subject to Section 7(c), the stock  certificates
for the  Registrable  Shares  issued under the Asset  Purchase  Agreement on the
Closing Date shall be endorsed with any restrictive legend required by state law
and the following legend:

THE SECURITIES  REPRESENTED  HEREBY HAVE NOT BEEN  REGISTERED OR QUALIFIED UNDER
THE SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE, AND
MAY BE  OFFERED  AND SOLD  ONLY IF  REGISTERED  AND  QUALIFIED  PURSUANT  TO THE
RELEVANT PROVISIONS OF FEDERAL AND STATE SECURITIES LAWS OR IF AN EXEMPTION FROM
SUCH REGISTRATION OR QUALIFICATION IS AVAILABLE.

                  11.      Adjustments Affecting Registrable Shares

     The Company will not take any action,  or permit any change to occur,  with
respect to its  securities,  which  would  adversely  affect the  ability of the
Holders of the Registrable Shares to include such Holder's Registrable Shares in
a registration  undertaken pursuant to this Agreement,  or which would adversely
affect the marketability of such Registrable Shares in any such registration.

                  12.      Remedies

     Any Person  having  rights under any  provision of this  Agreement  will be
entitled  to enforce  such rights  specifically,  to recover  damages  caused by
reason of any breach of any  provision  of this  Agreement,  and to exercise all
other rights granted by law.

                  13.      Amendments and Waivers

     Except as otherwise  expressly  provided  herein,  the  provisions  of this
Agreement may be amended or waived at any time only by the written  agreement of
the Company and the Holders of 50% of the Registrable Shares,  provided that any
such  amendment  or waiver  shall apply  equally to all  Holders of  Registrable
Shares, except to the extent a Holder of Registrable Shares,  adversely affected
by  unequal  treatment,  otherwise  consents.  Any  waiver,  permit,  consent or
approval  of any kind or  character,  on the part of any  such  Holders,  of any
provision or condition of this  Agreement,  must be made in writing and shall be
effective only to the extent specifically set forth in writing.

<PAGE>

                  14.      Successors and Assigns

     All  covenants  (other than those in Section 10,  which are made only as of
the Closing Date) and agreements  contained in this Agreement by or on behalf of
any of the parties hereto (including,  without limitation, any Holder) will bind
and inure to the benefit of the respective successors and assigns of the parties
hereto (including,  without limitation, any Holder) whether so expressed or not.
In  addition,  and  whether or not any  express  assignment  has been made,  the
provisions  of this  Agreement  which  are for the  benefit  of the  Holders  of
Registrable  Shares  are  also for the  benefit  of,  and  enforceable  by,  any
subsequent  Holder  of  Registrable  Shares  who  agrees  to be  bound  by  this
Agreement.

                  15.      Final Agreement

     This Agreement  constitutes the final  agreement of the parties  concerning
the  matters  referred  to  herein,  and  supersedes  all prior  agreements  and
understandings.
                  16.      Severability

     Whenever possible,  each provision of this Agreement will be interpreted in
such  manner as to be  effective  and valid  under  applicable  law,  but if any
provision  of this  Agreement  is held to be  prohibited  by, or invalid  under,
applicable law, such provision  shall be ineffective  only to the extent of such
prohibition or invalidity, without invalidating the remainder of this Agreement.

                  17.      Descriptive Heading

     The descriptive  headings of this Agreement are inserted for convenience of
reference  only and do not  constitute  a part of, and shall not be  utilized in
interpreting, this Agreement.

                  18.      Notices

     Any notices  required or permitted to be sent hereunder  shall be delivered
personally,  or mailed by certified mail, return receipt requested, or delivered
by  overnight  courier  service to the  addresses  below,  the  addresses on the
signature  page  hereto  or such  other  addresses  as shall be given by  notice
delivered  hereunder,  and shall be deemed to have been given upon delivery,  if
delivered  personally,  three  business days after  mailing,  if mailed,  or one
business day after  delivery to the courier,  if delivered by overnight  courier
service:
                  
     If to the Holders of Registrable  Shares, to the addresses set forth on the
stock record books of the Company;

                           with a copy to:
                           Christian Hendricks Law Office
                           550 North Brand Blvd., Suite 1960
                           Glendale, CA  91203-1900
                           Attention: Mark C. Hendricks
                           Tel: (818) 243-4000
                           Fax: (818) 243-4290

<PAGE>

                  19.      Governing law

     The validity,  meaning and effect of this agreement  shall be determined in
accordance with the laws of the State of California applicable to contracts made
and to be performed in that state,  without regard to principles of conflicts of
laws.

                  20.      Counterparts

     This Agreement may be executed in any number of counterparts, each of which
when  so  executed  and  delivered  shall  be  deemed  an  original,   and  such
counterparts together shall constitute one instrument.  Each party shall receive
a duplicate  original of the  counterpart  copy or copies executed by it and the
Company.

                  21.      Attorneys Fees

     In the event of any action or suit,  based  upon,  or  arising  out of, any
actual or  alleged  breach by any  party,  of any  representation,  warranty  or
agreement in this Agreement,  the prevailing  party shall be entitled to recover
its  reasonable  attorneys'  fees and  expenses  of such action or suit from the
other party, in addition to any other relief ordered by the court.

                           [The Remainder of this Page is Blank.]

<PAGE>

                  This Registration Agreement was executed on the date first set
forth above.

                                                 NETOPIA, INC.

                                                 By:/s/ James A. Clark
                                                 Name: James A. Clark
                                                 Title: V.P. and CFO

                                                 SERUS LLC

                                                 By: /s/ Mark C. Hendricks
                                                 Name: Mark C. Hendricks
                                                 Title: Managing Director

                                                 STUDEO, INC.

                                                 By: /s/ Todd Shepherd
                                                 Name: Todd Shepherd
                                                 Title: Director of Strategy
                                                 Address:



                                                 SHAYNE MCQUADE

                                                 /s/ Shayne McQuade
                                                 Address:

                                                 MARK HENDRICKS

                                                 /s/ Mark Hendricks
                                                 Address:

                                                 JODY ROOKSTOOL

                                                 /s/ Jody Rookstool
                                                 Address:

                                                 SCOTT IVERSON

                                                 /s/ Scott Iverson
                                                 Address:

                                                 TODD SHEPHERD

                                                 /s/ Todd Shepherd
                                                 Address:



EXHIBIT 23.1

             REPORT ON SCHEDULE AND CONSENT OF INDEPENDENT AUDITORS

The Board of Directors
Netopia, Inc. and subsidiary:

The audits  referred to in our report dated November 4, 1998,  except as to Note
9,  which  is  as  of  December  17,  1998,  included   the   related  financial
statement  schedule as of September  30, 1998,  and for each of the years in the
three-year  period ended  September  30, 1998,  included in the annual report on
Form  10-K  of  Netopia,   Inc.  This  financial   statement   schedule  is  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on the financial statement schedule based on our audits. In our opinion,
such  financial  statement  schedule,  when  considered in relation to the basic
consolidated  financial  statements  taken as a whole,  presents  fairly  in all
material respects the information set forth therein.

We consent to  incorporation  by reference in the  registration  statement  (No.
333-61845)  on Form S-8 of Netopia,  Inc.  and  subsidiary  of our report  dated
November 4, 1998,  except as  to  Note  9, which  is  as of  December  17, 1998,
relating to the consolidated  balance sheets of Netopia,  Inc. and subsidiary as
of  September  30, 1998 and 1997,  and the related  consolidated  statements  of
operations,  stockholders'  equity,  and cash flows for each of the years in the
three-year period ended September 30, 1998, and related  schedule,  which report
appears in the September 30, 1998 annual report on Form 10-K of Netopia, Inc.



San Francisco, California
December 28, 1998


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM FORM 10-K 
FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1998 AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.

</LEGEND>                                        
<MULTIPLIER>                                   1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                              SEP-30-1998
<PERIOD-START>                                 OCT-01-1997
<PERIOD-END>                                   SEP-30-1998
<CASH>                                              19,244
<SECURITIES>                                        22,851
<RECEIVABLES>                                        6,630
<ALLOWANCES>                                           617
<INVENTORY>                                          1,591
<CURRENT-ASSETS>                                    49,383
<PP&E>                                               2,068
<DEPRECIATION>                                       9,872
<TOTAL-ASSETS>                                      56,292
<CURRENT-LIABILITIES>                               11,231
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                                12
<OTHER-SE>                                          44,789
<TOTAL-LIABILITY-AND-EQUITY>                        56,292
<SALES>                                             24,836
<TOTAL-REVENUES>                                    24,836
<CGS>                                                7,955
<TOTAL-COSTS>                                        7,955
<OTHER-EXPENSES>                                    24,985
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                  (2,222)
<INCOME-PRETAX>                                     (5,882)
<INCOME-TAX>                                         2,155
<INCOME-CONTINUING>                                 (8,037)
<DISCONTINUED>                                      (2,496)
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       (10,533)
<EPS-PRIMARY>                                        (0.90)
<EPS-DILUTED>                                        (0.90)
        



</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission