Exhibit 99.1

ITEM 6. SELECTED FINANCIAL DATA.

The following selected financial data as of and for the fiscal years ended January 31, 2006, 2005, 2004, 2003, and 2002, respectively, have been derived from our consolidated financial statements audited by KPMG LLP, independent registered public accounting firm. These historical results are not necessarily indicative of the results of operations to be expected for any future period.

The data set forth below (in thousands, except per share data) should be read in conjunction with Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements included in Item 8. “Financial Statements and Supplementary Data.”

The following tables reflect the impact of the accounting policy change on the January 31, 2006 fiscal year end consolidated financial statement. (See Note 2A in the Notes to the Consolidated Financial Statements.)

1

	Fiscal Year Ended January 31,
	2006			2005			2004			2003			2002
	(As Adjusted - Note 2A)
	(in thousands, except per share data)
Consolidated Statement of Operations Data:
Revenues
Service revenues	$	167,194		$	107,166		$	61,560		$	39,261		$	19,297
Technology revenues		3,665			8,310			15,797			20,909			100
Hardware revenues		72,093			111,275			72,882			45,620			—
Rebates, revenue share, and other payment to the channel		(47,027	)		(54,696	)		(9,159	)		(9,780	)		—
Net Revenues		195,925			172,055			141,080			96,010			19,397
Cost and Expenses
Cost of service revenues		34,179			29,360			17,705			17,119			19,852
Cost of technology revenues		782			6,575			13,609			8,033			62
Cost of hardware revenues		86,817			120,323			74,836			44,647			—
Research and development		41,087			37,634			22,167			20,714			27,205
Sales and marketing		35,047			37,367			18,947			48,117			104,897
General and administrative		38,018			16,593			16,296			14,465			18,875
Loss from operations		(40,005	)		(75,797	)		(22,480	)		(57,085	)		(151,494	)
Interest income		3,084			1,548			498			4,483			2,163
Interest expense and other		(14	)		(5,459	)		(9,587	)		(27,569	)		(7,374	)
Loss before income taxes		(36,935	)		(79,708	)		(31,569	)		(80,171	)		(156,705	)
Provision for income taxes		(64	)		(134	)		(449	)		(425	)		(1,000	)
Net Loss		(36,999	)		(79,842	)		(32,018	)		(80,596	)		(157,705	)
Less: Series A redeemable convertible preferred stock dividend		—			—			—			(220	)		(3,018	)
Less: Accretion to redemption value of Series A redeemable convertible preferred stock		—			—			—			(1,445	)		—
Net loss attributable to common shareholder	$	(36,999	)	$	(79,842	)	$	(32,018	)	$	(82,261	)	$	(160,723	)
Net loss per share
Basic and diluted	$	(0.44	)	$	(0.99	)	$	(0.48	)	$	(1.61	)	$	(3.74	)
Weighted average shares used to calculate basic and diluted net loss per share		83,683			80,264			66,784			51,219			42,956
	As of January 31,
	2006			2005			2004			2003			2002
	(As Adjusted - Note 2A)
	(in thousands)
Consolidated Balance Sheet Data:
Cash and cash equivalents	$	85,298		$	87,245		$	138,210		$	40,401		$	46,527
Short-term investments		18,915			19,100			5,025			3,800			5,800
Total assets		159,008			160,052			183,891			82,320			149,934
Current redeemable convertible preferred stock		—			—			—			—			2
Long-term portion of convertible notes payable		—			—			6,005			4,265			18,315
Long-term portion of convertible notes payable-related parties		—			—			—			3,920			9,426
Long-term portion of deferred revenues		67,575			63,131			46,035			32,373			23,552
Long-term portion of obligations under capital lease		—			—			—			—			2
Total paid-in capital for current redeemable convertible preferred stock and redeemable common stock		—			—			—			—			46,553
Total stockholders’ equity (deficit)		(29,372	)		(2,692	)		65,632			(24,697	)		(29,944	)

Quarterly Results of Operations

The following table represents certain unaudited statement of operations data for our eight most recent quarters ended January 31, 2006. In management’s opinion, this unaudited information has been prepared on the same basis as the audited annual financial statements and includes all adjustments, consisting only of normal recurring adjustments, necessary for a fair representation of the unaudited information for the quarters presented. This information should be read in conjunction with our audited consolidated financial statements, including the notes thereto, included elsewhere in this Current Report. The results of operations for any quarter are not necessarily indicative of results that may be expected for any future period. Certain amounts in prior periods have been reclassified to conform to the current year presentation.

2

The following table reflects the impact of the accounting policy change on the January 31, 2006 fiscal year end consolidated financial statement. (See Note 2A in the Notes to the Consolidated Financial Statements.)

	Three Months Ended
	Jan 31, 2006			Oct 31, 2005			Jul 31, 2005			Apr 30, 2005			Jan 31, 2005			Oct 31, 2004			Jul 31, 2004			Apr 30, 2004
	(As Adjusted - Note 2A)
	(unaudited, in thousands except per share data)
Revenues
Service revenues	$	46,305		$	42,296		$	40,249		$	38,344		$	32,996		$	27,678		$	24,333		$	22,159
Technology revenues		663			901			425			1,676			1,169			699			3,427			3,015
Hardware revenues		32,266			24,652			4,649			10,526			50,452			27,894			18,592			14,337
Rebates, revenue share, and other payments to channel		(19,167	)		(18,234	)		(5,988	)		(3,638	)		(25,188	)		(17,944	)		(6,576	)		(4,988	)
Net revenues		60,067			49,615			39,335			46,908			59,429			38,327			39,776			34,523
Cost of revenues
Cost of service revenues		10,250			8,431			6,859			8,639			10,426			6,505			6,836			5,593
Cost of technology revenues		(121	)		77			599			227			440			1,465			2,708			1,962
Cost of hardware revenues		38,811			24,667			7,697			15,642			52,267			28,486			22,720			16,850
Total cost of revenues		48,940			33,175			15,155			24,508			63,133			36,456			32,264			24,405
Gross margin		11,127			16,440			24,180			22,400			(3,704	)		1,871			7,512			10,118
Operating Expenses
Research and development		10,693			9,712			9,778			10,904			11,206			9,291			8,138			8,999
Sales and marketing		10,637			10,006			7,574			6,830			11,529			14,212			6,026			5,600
General and administrative		11,769			11,702			8,409			6,138			4,194			4,366			3,794			4,239
Loss from operations		(21,972	)		(14,980	)		(1,581	)		(1,472	)		(30,633	)		(25,998	)		(10,446	)		(8,720	)
Interest income		900			826			734			624			458			397			366			327
Interest expense and other		(1	)		(10	)		(2	)		(1	)		(3,464	)		(671	)		(668	)		(656	)
Income (loss) before income taxes		(21,073	)		(14,164	)		(849	)		(849	)		(33,639	)		(26,272	)		(10,748	)		(9,049	)
Provision for income taxes		(13	)		—			(43	)		(8	)		(26	)		(78	)		(12	)		(18	)
Net income (loss)	$	(21,086	)	$	(14,164	)	$	(892	)	$	(857	)	$	(33,665	)	$	(26,350	)	$	(10,760	)	$	(9,067	)
Net Income (loss) per common share basic and diluted	$	(0.25	)	$	(0.17	)	$	(0.01	)	$	(0.01	)	$	(0.42	)	$	(0.33	)	$	(0.13	)	$	(0.11	)
Weighted average common shares used to calculate basic net income (loss) per share		84,643			84,201			83,506			82,381			80,793			80,267			80,197			79,800
Weighted average common shares used to calculate diluted net income (loss) per share		84,643			84,201			86,479			82,381			80,793			80,267			80,197			79,800

3