Quantenna Communications, Inc. Consolidated Statements of Operations (GAAP) (in thousands, unaudited) Period Ending Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Jan 01 '17 Apr 02 '17 Jul 02 '17 Oct 01 '17 Dec 31 '17 Apr 01 '18 Jul 01 '18 Sep 30 '18 Revenue 37,492$ 37,891$ 47,085$ 50,108$ 41,275$ 45,117$ 53,427$ 59,349$ COGS 18,188 19,307 23,314 25,591 19,996 22,352 27,563 29,859 Gross Margin 19,304 18,584 23,771 24,517 21,279 22,765 25,864 29,490 GM % of revenue 51.5% 49.0% 50.5% 48.9% 51.6% 50.5% 48.4% 49.7% R&D 13,691 12,633 16,055 15,011 16,048 17,601 17,084 17,783 S&M 2,520 2,914 3,276 3,363 4,487 4,495 3,979 3,833 G&A 2,757 3,389 4,106 3,735 4,069 4,198 4,518 4,886 OPEX 18,968 18,936 23,437 22,109 24,604 26,294 25,581 26,502 OPEX % of revenue 50.6% 50.0% 49.8% 44.1% 59.6% 58.3% 47.9% 44.7% Operating Income (loss) 336$ (352)$ 334$ 2,408$ (3,325)$ (3,529)$ 283$ 2,988$ Op Inc % of revenue 0.9% -0.9% 0.7% 4.8% -8.1% -7.8% 0.5% 5.0% Interest & Other Income 10 3 45 120 237 334 230 243 Pretax Income (loss) 346 (349) 379 2,528 (3,088) (3,195) 513 3,231 Taxes 314 535 210 (274) (35,413) 52 (519) (648) Tax Rate 91% -153% 55% -11% 1147% -2% -101% -20% Net Income (loss) 32$ (884)$ 169$ 2,802$ 32,325$ (3,247)$ 1,032$ 3,879$ Consolidated Statements of Operations (Non-GAAP) (in thousands, unaudited) Period Ending Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Jan 01 '17 Apr 02 '17 Jul 02 '17 Oct 01 '17 Dec 31 '17 Apr 01 '18 Jul 01 '18 Sep 30 '18 Revenue 37,492$ 37,891$ 47,085$ 50,108$ 41,275$ 45,117$ 53,427$ 59,349$ COGS 18,170 19,264 23,272 25,553 19,954 22,318 27,501 29,809 Gross Margin 19,322 18,627 23,813 24,555 21,321 22,799 25,926 29,540 GM % of revenue 51.5% 49.2% 50.6% 49.0% 51.7% 50.5% 48.5% 49.8% R&D 13,234 11,428 14,641 13,644 14,418 15,208 14,555 15,535 S&M 2,392 2,561 2,866 2,947 3,704 3,511 3,386 3,292 G&A 2,494 2,886 3,398 2,787 3,089 3,017 3,373 3,723 OPEX 18,120 16,875 20,905 19,378 21,211 21,736 21,314 22,550 OPEX % of revenue 48.3% 44.5% 44.4% 38.7% 51.4% 48.2% 39.9% 38.0% Operating Income 1,202$ 1,752$ 2,908$ 5,177$ 110$ 1,063$ 4,612$ 6,990$ Op Inc % of revenue 3.2% 4.6% 6.2% 10.3% 0.3% 2.4% 8.6% 11.8% Interest & Other Income 10 3 45 120 237 334 230 243 Pretax Income 1,212 1,755 2,953 5,297 347 1,397 4,842 7,233 Taxes 314 535 210 (274) (108) 237 218 265 Tax Rate 26% 30% 7% -5% -31% 17% 5% 4% Net Income 898$ 1,220$ 2,743$ 5,571$ 455$ 1,160$ 4,624$ 6,968$ GAAP to Non-GAAP Reconciling Items (in thousands, unaudited) Period Ending Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Jan 01 '17 Apr 02 '17 Jul 02 '17 Oct 01 '17 Dec 31 '17 Apr 01 '18 Jul 01 '18 Sep 30 '18 Stock Based Compensation COGS 18$ 43$ 42$ 38$ 42$ 34$ 62$ 50$ R&D 457 1,205 1,414 1,367 1,630 2,393 2,529 2,248 S&M 128 353 410 416 584 984 593 541 G&A 263 503 708 948 980 1,181 1,145 1,163 Total 866$ 2,104$ 2,574$ 2,769$ 3,236$ 4,592$ 4,329$ 4,002$ Non-Recurring Items S&M 199$ Income Taxes (35,305)$ 185$ 737$ 913$ October 29, 2018 Quantenna Q3 2018 Financial Results Page 2 of 4
Quantenna Communications, Inc. Condensed Consolidated Balance Sheet (in thousands, unaudited) Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Period Ending Jan 01 '17 Apr 02 '17 Jul 02 '17 Oct 01 '17 Dec 31 '17 Apr 01 '18 Jul 01 '18 Sep 30 '18 Assets Current assets Cash, cash equivalents & marketable securities $ 117,045 $ 114,401 $ 124,389 $ 126,866 $ 118,627 $ 120,143 $ 120,082 $ 132,030 Accounts receivable 14,480 17,812 17,696 22,820 26,786 26,310 29,700 20,081 Inventory 15,820 13,361 20,985 23,700 12,662 18,420 21,391 21,578 Prepaid expenses and other current assets 2,470 3,745 4,332 2,444 2,744 2,949 2,369 6,512 Total current assets 149,815 149,319 167,402 175,830 160,819 167,822 173,542 180,201 Deferred tax assets - - - - 35,422 35,602 36,482 37,443 Property and equipment, net 4,742 6,025 6,380 11,215 12,511 12,415 12,838 13,418 Intangible and other assets, net 232 743 769 4,296 3,952 4,215 3,901 3,571 Total assets $ 154,789 $ 156,087 $ 174,551 $ 191,341 $ 212,704 $ 220,054 $ 226,763 $ 234,633 Liabilities, Convertible Preferred Stock, and Stockholders’ Equity (Deficit) Current liabilities Accounts payable $ 8,936 $ 4,658 $ 13,401 $ 13,805 $ 3,754 $ 11,833 $ 8,904 $ 10,255 Accrued liabilities and other current liabilities 10,641 15,401 19,147 27,054 21,065 22,394 23,155 23,220 Long-term debt, current portion 2,257 2,288 2,563 2,487 3,943 - - - Total current liabilities 21,834 22,347 35,111 43,346 28,762 34,227 32,059 33,475 Long-term debt 3,680 3,539 2,445 1,900 - - - - Other long term liabilities 527 - 425 3,413 3,339 3,222 3,214 2,670 Total liabilities 26,041 25,886 37,981 48,659 32,101 37,449 35,273 36,145 Stockholders’ equity (deficit) Common stock 3 3 3 3 3 3 3 3 Additional paid-in capital 290,319 292,710 298,943 302,240 308,023 313,503 321,669 324,931 Accumulated deficit and other accumulated loss (161,574) (162,512) (162,376) (159,561) (127,423) (130,901) (130,182) (126,446) Total stockholders’ equity 128,748 130,201 136,570 142,682 180,603 182,605 191,490 198,488 Total liabilities and stockholders' equity $ 154,789 $ 156,087 $ 174,551 $ 191,341 $ 212,704 $ 220,054 $ 226,763 $ 234,633 Condensed Consolidated Cash Flows (in thousands, unaudited) Q4 2016 Q1 2017 Q2 2017 Q3 2017 Q4 2017 Q1 2018 Q2 2018 Q3 2018 Period Ending Jan 01 '17 Apr 02 '17 Jul 02 '17 Oct 01 '17 Dec 31 '17 Apr 01 '18 Jul 01 '18 Sep 30 '18 Cash flows from operating activities Net income (loss) 32$ $ (884) 169$ 2,802$ 32,325$ $ (3,247) 1,032$ 3,879$ Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities Depreciation and amortization 398 479 545 542 1,103 1,125 1,138 1,204 Stock-based compensation expense 866 2,104 2,574 2,769 3,236 4,592 4,329 4,002 Deferred income taxes - - - - (35,333) (733) (908) Other 160 135 62 150 288 (50) 117 458 Changes in assets and liabilities Accounts receivable 2,826 (3,332) 116 (5,124) (3,966) 476 (3,390) 9,619 Inventory (5,552) 2,459 (7,624) (2,715) 11,038 (5,758) (2,971) (187) Prepaid expenses and other current assets (618) (1,324) (574) 1,876 (313) (205) 580 (4,143) Other assets (66) (511) (27) (252) 323 58 43 58 Accounts payable 4,100 (4,268) 10,236 2,194 (10,354) 8,185 (3,213) 1,526 Accrued liabilities (1,539) 4,707 1,890 5,020 (5,912) 1,593 150 332 Net cash provided by (used in) operating activities 607 (435) 7,367 7,262 (7,565) 6,769 (2,918) 15,840 Cash flows from investing activities Purchase of property and equipment (1,103) (1,700) (746) (4,515) (2,009) (924) (454) (2,584) Purchase of long-term investments & marketable securities - - (71,169) (32,875) (27,746) (13,801) (25,787) (8,919) Proceeds from sale and maturities of marketable securities - - 4,994 10,915 21,215 11,515 24,605 8,139 Restricted cash 1,500 - - - - - - - Net cash provided by (used in) investing activities 397 (1,700) (66,921) (26,475) (8,540) (3,210) (1,636) (3,364) Cash flows from financing activities Proceeds from issuance of common stock, net of issuance cost 406 194 3,882 477 3,122 1,438 3,874 779 Proceeds from initial public offering, net of issuance costs 97,483 - - - - - - - Principal payments on debt (551) (672) (433) (651) (650) (3,943) - - Other 881 (31) (65) - (892) (873) (360) (2,010) Net cash provided by (used in) financing activities 98,219 (509) 3,384 (174) 1,580 (3,378) 3,514 (1,231) Effect of exchange rate changes on cash & cash equivalents - - - - 113 - (152) (107) Net increase (decrease) in cash and cash equivalents 99,223 (2,644) (56,170) (19,387) (14,412) 181 (1,192) 11,138 Cash and cash equivalents Beginning of period 17,822 117,045 114,401 58,231 38,844 24,432 24,613 23,421 End of period 117,045 114,401 58,231 38,844 24,432 24,613 23,421 34,559 October 29, 2018 Quantenna Q3 2018 Financial Results Page 3 of 4