Sales from       Total    Tidalwire
             EMC Centera      NENG       Sales        1+1

2Q2002        $ 2.3M         $ 3.0M     $ 6.4M      $ 9.4M
3Q2002        $ 3.4M           4.1M     ~ 9.2M       13.3M
4Q2002        $ 4.8M           5.3M     ~ 9.2M      ~14.4M
1Q2003     ~$5.0M-$5.4M     ~5.5M-6.0M     -           -

TTM       ~$15.5M-15.9M  ~$17.9M-18.4M    -           -

biz.yahoo.com

Company Offers Financial Guidance

Because the closing of the TidalWire acquisition is 
not expected until late in the current quarter or 
early in the next quarter, there will be little or 
no impact on revenues and income for the fiscal
first quarter ending December 31, 2002.

Based on the current forecasts from our OEM and 
ISV partners, the Company anticipates net 
revenues in the first fiscal quarter ending 
December 31, 2002 will be approximately $5.5
million to $6.0 million with a continued high 
concentration of OEM revenue. The Company 
expects first quarter gross margins will be in
the 21 percent to 23 percent range.

Operating expenses in the first quarter are
expected to be $3.0 million to $3.2 million. 
The cash position at the end of the first
quarter is anticipated to be approximately
$40 million, which includes the impact of cash 
used for the acquisition.