SAN JOSE, Calif., Jan. 28, 2016 /PRNewswire/ -- Quantum Corp. (NYSE: QTM) today reported results for the fiscal third quarter 2016 ended Dec. 31, 2015.

http://photos.prnewswire.com/prnvar/20141209/163323LOGO

Fiscal Third Quarter 2016 Results:
(All comparisons are relative to the fiscal third quarter 2015.)


    --  Revenue was $128.0 million, driven by continued strength in scale-out
        storage offset by overall weakness in the general storage market and
        pricing environment of commodity tape media products.
    --  Scale-out storage and related service revenue grew approximately $8.5
        million to an all-time high of $35.7 million, a 31 percent increase,
        marking the 18(th) consecutive quarter of year-over-year growth.
    --  Royalty revenue increased $0.6 million to $11.3 million.
    --  Disk backup systems and related service revenue decreased to $19.6
        million.
    --  Branded tape automation and related service revenue decreased to $38.5
        million, while OEM tape automation and related service revenue decreased
        to $12.7 million.
    --  Devices and media revenue decreased to $10.2 million as a result of a
        $3.5 million decline in tape media revenue.
    --  GAAP and non-GAAP operating income of $2.0 million and $7.2 million,
        respectively.
    --  The GAAP net loss was $0.3 million, or $0.00 per diluted share.
    --  The non-GAAP net income was $5.3 million, or $0.02 per diluted share.

"We are pleased with our overall results and the continued scale-out revenue growth this quarter, to a new record high, especially given the overall weakness in the broad storage market environment," said Jon Gacek, president and CEO of Quantum. "In response to the market conditions, we also successfully implemented significant operational changes during the quarter that improved our profitability. For the quarter, our data protection revenue increased sequentially -- with higher sales of both disk and tape automation products. In our scale-out storage solutions line, targeted at specialized workflows, we grew revenue 31 percent over the comparable quarter a year ago, even with no 'mega deals' above $1 million in the just-completed quarter. Excluding mega deals, scale-out storage revenue grew 48 percent and 49 percent, respectively, over the comparable three- and nine-month periods in the prior year.

"For the fourth quarter, we will continue to focus on growing our run-rate scale-out revenue driven by expanding our media and entertainment, surveillance and technical workflow opportunities, and we will continue to work to close the mega deals in our sales funnel. In addition, similar to the third quarter, we will actively manage tape media revenue based on the pricing environment and optimize our activity for profit. We will also continue to manage our spending and our investments to achieve the right balance across our financial objectives."

The company also announced today that Linda Breard has resigned as senior vice president and chief financial officer of Quantum to pursue another opportunity. Chris Willis, vice president, Financial Planning and Analysis of Quantum, will serve as interim CFO while the company completes its search process for a permanent CFO.

Fiscal Fourth Quarter 2016 Outlook

Based on current market conditions, including tape media pricing dynamics and the difficulty in forecasting large and mega deals given their long sales cycles, Quantum provided the following guidance for the fiscal fourth quarter:


    --  Revenue of $118 million to $122 million.
    --  GAAP and non-GAAP gross margin of approximately 43-44 percent.
    --  GAAP and non-GAAP operating expenses of approximately $50 million to $51
        million and $48 million to $49 million, respectively.
    --  Interest expense of $1.5 million and taxes of $400,000.
    --  GAAP and non-GAAP earnings per share of ($0.01) to $0.00 and $0.00 to
        $0.01, respectively.

Fiscal Third Quarter 2016 Business Highlights



    --  Quantum purchased the remaining $83.7 million of aggregate principal
        amount of its convertible subordinated notes due November 2015, plus
        accrued interest, using $16.3 million in restricted cash and $68.9
        million of its revolving credit facility with Wells Fargo Capital
        Finance.
    --  The company unveiled Xcellis(TM) workflow storage, Quantum's
        next-generation, high-performance storage solution engineered to
        optimize demanding workflows, accelerate time to insight and empower
        organizations to drive greater success. The new solution addresses the
        explosive growth of unstructured data and the opportunity to capitalize
        on its strategic value by enabling users to share and leverage this data
        more quickly, easily and cost-effectively. Powered by Quantum
        StorNext(®) and its industry-leading streaming performance, Xcellis can
        be deployed as a standalone system or as the primary storage component
        within a multi-tier storage environment incorporating object storage,
        tape and cloud technologies.
    --  Quantum extended its StorNext scale-out platform with the release of
        StorNext 5.3, providing a range of advanced data management capabilities
        for multi-tier storage and hybrid cloud environments. In addition to
        powering the company's new Xcellis workflow storage solution, it also
        serves as the data management engine in Artico(TM), Quantum's
        intelligent NAS archive appliance.
    --  Quantum expanded its Q-Cloud(®) offerings with the launch of Q-Cloud
        Vault, a new service that enables users to take advantage of secure,
        low-cost public cloud storage for long-term retention of digital assets.
        Q-Cloud Vault is available for StorNext 5.3 users.
    --  The company released StorNext Connect 1.1, a significantly enhanced
        version of its easy-to-use management tool that simplifies the
        installation, discovery, administration and monitoring of StorNext
        environments. StorNext Connect(TM) is the first product of its kind to
        integrate management and reporting of a multi-tier storage environment,
        including disk, tape, object storage and cloud resources.
    --  Quantum added LTO-7 technology to its tiered storage portfolio, more
        than doubling the capacity over previous generations and enabling
        low-cost, energy-efficient and secure storage for protecting and
        retaining data.

Conference Call and Audio Webcast Notification
Quantum will hold a conference call today, Jan. 28, 2016, at 2:00 p.m. PST to discuss its fiscal third quarter results. Press and industry analysts are invited to attend in listen-only mode.
Dial-in number: (719) 457-2083 (U.S. and International); access code: 4726503
Replay number: (719) 457-0820 (U.S. and International); access code: 4726503
Replay expiration: Tuesday, Feb. 2, 2016, at 5:00 p.m. PST
Webcast site: www.quantum.com/investors

About Quantum

Quantum is a leading expert in scale-out storage, archive and data protection, providing solutions for capturing, sharing and preserving digital assets over the entire data lifecycle. From small businesses to major enterprises, more than 100,000 customers have trusted Quantum to address their most demanding data workflow challenges. With Quantum, customers can Be Certain(TM) they have the end-to-end storage foundation to maximize the value of their data by making it accessible whenever and wherever needed, retaining it indefinitely and reducing total cost and complexity. See how at www.quantum.com/customerstories.

Quantum, the Quantum logo, Be Certain, Xcellis, Artico, Q-Cloud, StorNext and StorNext Connect are either registered trademarks or trademarks of Quantum Corporation and its affiliates in the United States and/or other countries. All other trademarks are the property of their respective owners.

"Safe Harbor" Statement: This press release contains "forward-looking" statements. All statements other than statements of historical fact are statements that could be deemed forward-looking statements. Specifically, but without limitation, statements relating to: i) our focuses for the fourth quarter of this fiscal year, including growing our run-rate scale-out revenue, closing the mega deals in our sales funnel, managing our tape media revenue and managing our spending and investments; and ii) all of our statements under the heading "Fiscal Fourth Quarter 2016 Outlook" are forward-looking statements within the meaning of the Safe Harbor. All forward-looking statements in this press release are based on information available to Quantum on the date hereof. These statements involve known and unknown risks, uncertainties and other factors that may cause Quantum's actual results to differ materially from those implied by the forward-looking statements. More detailed information about these risk factors are set forth in Quantum's periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled "Risk Factors," in Quantum's Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on November 6, 2015 and in Quantum's Annual Report on Form 10-K filed with the Securities and Exchange Commission on June 12, 2015. Quantum expressly disclaims any obligation to update or alter its forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable law.

Use of Non-GAAP Financial Measures

Quantum believes that the non-GAAP financial measures disclosed above provide useful and supplemental information to investors regarding its quarterly financial performance. Quantum management and Board of Directors use these non-GAAP financial measures internally to understand, manage and evaluate the company's business results and make operating decisions. For instance, Quantum management often makes decisions regarding staffing, future management priorities and how the company will direct future operating expenses on the basis of non-GAAP financial measures. In addition, compensation of our employees is based in part on the performance of our business based on non-GAAP operating income.

The non-GAAP financial measures used in this press release exclude the impact of the items below for the following reasons:

Amortization of Intangible Assets
This includes acquired intangibles such as purchased technology and customer relationships in connection with prior acquisitions. These expenses are not factored into management's evaluation of potential acquisitions or Quantum's performance after completion of the acquisitions because they are not related to Quantum's core operating performance. In addition, the frequency and amount of such charges can vary significantly based on the size and timing of acquisitions and the maturities of the businesses being acquired. Excluding acquisition-related charges from non-GAAP measures provides investors with a basis to compare Quantum against the performance of other companies without the variability caused by purchase accounting.

Share-Based Compensation Expense
Share-based compensation expense relates primarily to equity awards such as stock options and restricted stock units. Share-based compensation is a non-cash expense that varies in amount from period to period and is dependent on market forces that are often beyond Quantum's control. Management believes that non-GAAP measures adjusted for share-based compensation provide investors with a basis to measure Quantum's core performance against the performance of other companies without the variability created by share-based compensation as a result of the variety of equity awards used by other companies and the varying methodologies and assumptions used.

Restructuring Charges
Restructuring charges primarily relate to expenses associated with changes to Quantum's operating structure. Restructuring charges are excluded from non-GAAP financial measures because they are not considered core operating activities. Although Quantum has engaged in various restructuring activities in the past, each has been a discrete event based on a unique set of business objectives. Management believes that it is appropriate to exclude restructuring charges from Quantum's non-GAAP financial measures, as it enhances the ability of investors to compare Quantum's period-over-period operating results from continuing operations.

Outsourcing Transition Costs
Outsourcing transition costs are expenses attributable to transitioning our manufacturing to an outsourced model. These costs are excluded from non-GAAP financial measures because they are not considered core operating activities and management believes that it is appropriate to exclude these costs in order to provide investors the ability to compare Quantum's period-over-period operating results from continuing operations.

Proxy Contest and Related Costs
Proxy contest and related costs are expenses incurred to respond to activities and inquiries of Starboard Value LP, including their proxy solicitation. The Company has not incurred significant expenses in connection with such matters in historical periods and these costs are not considered core operating activities. Management believes that it is appropriate to exclude these costs in order to provide investors the ability to compare Quantum's period-over-period operating results from continuing operations.

Crossroads Patent Litigation Costs
Crossroads patent litigation costs are expenses incurred to defend ourselves and perform other activities related to a patent infringement lawsuit filed by Crossroads Systems, Inc. These costs are excluded from non-GAAP financial measures because they are not considered core operating activities, and management believes that it is appropriate to exclude these costs in order to provide investors the ability to compare Quantum's period-over-period operating results from continuing operations.

Acquisition Expenses
The acquisition expenses were those expenses incurred to acquire Symform, Inc. ("Symform") and are not part of Quantum's future core operations.

Symform Expenses, Net
Quantum acquired a cloud storage services platform from Symform in July 2014. Symform revenue comprises revenue generated from the Symform cloud storage services platform. Symform expenses consist of costs related to running, maintaining and further developing the Symform cloud storage services platform as well as the costs of integrating Symform into Quantum's business. Management believed that it was appropriate to exclude these amounts in fiscal 2015 in order to provide investors with a view of Quantum's results consistent with how management viewed and ran the business. Beginning fiscal 2016, Symform has been fully integrated into our core operations and therefore, Symform revenue and expenses are no longer excluded from our results.

Loss on Debt Extinguishment
The loss on debt extinguishment relates to a specific debt repurchase action undertaken in October 2015. The loss is excluded from non-GAAP financial measures because it is not considered a core operating activity and management believes that it is appropriate to exclude the loss in order to provide investors the ability to compare Quantum's period-over-period results from continuing operations.

Non-GAAP financial measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material impact on the company's reported financial results and, therefore, should not be relied upon as the sole financial measures to evaluate the company. The non-GAAP financial measures are meant to supplement, and be viewed in conjunction with, GAAP financial measures. Investors are encouraged to review the reconciliation of the non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.



    Contact:

    Brinlea Johnson or Allise Furlani

    Investor Relations

    The Blueshirt Group

    (212) 331-8424 or (212) 331-8433

    brinlea@blueshirtgroup.com or allise@blueshirtgroup.com


                                                            QUANTUM CORPORATION

                                                   CONDENSED CONSOLIDATED BALANCE SHEETS

                                                               (In thousands)

                                                                (Unaudited)


                                                               December 31, 2015             March 31, 2015*
                                                               -----------------             --------------

                                      Assets

    Current assets:

    Cash and cash equivalents                                                        $32,919                            $67,948

    Restricted cash                                                        2,763                                 2,621

    Accounts receivable                                                  101,269                               124,159

    Manufacturing inventories                                             33,569                                50,274

    Service parts inventories                                             22,367                                24,640

    Other current assets                                                  11,578                                11,942
                                                                          ------                                ------

    Total current assets                                                 204,465                               281,584

    Long-term assets:

    Property and equipment                                                13,893                                14,653

    Intangible assets                                                        498                                   731

    Goodwill                                                              55,613                                55,613

    Other long-term assets                                                 3,732                                 4,577
                                                                           -----                                 -----

    Total long-term assets                                                73,736                                75,574

                                                                                    $278,201                           $357,158
                                                                                    ========                           ========

                      Liabilities and Stockholders' Deficit

    Current liabilities:

    Accounts payable                                                                 $41,666                            $54,367

    Accrued warranty                                                       3,422                                 4,219

    Deferred revenue, current                                             86,416                                95,899

    Accrued restructuring charges, current                                 1,757                                 3,855

    Convertible subordinated debt, current                                     -                               83,345

    Accrued compensation                                                  24,680                                35,414

    Other accrued liabilities                                             13,317                                20,740
                                                                          ------                                ------

    Total current liabilities                                            171,258                               297,839

    Long-term liabilities:

    Deferred revenue, long-term                                           34,182                                39,532

    Accrued restructuring charges, long-term                                 831                                   991

    Long-term debt                                                        68,920                                     -

    Convertible subordinated debt, long-term                              69,138                                68,793

    Other long-term liabilities                                           10,738                                10,441
                                                                          ------                                ------

    Total long-term liabilities                                          183,809                               119,757

    Stockholders' deficit                                               (76,866)                             (60,438)

                                                                                    $278,201                           $357,158
                                                                                    ========                           ========



    *  Derived from the March 31,
     2015 audited Consolidated
     Financial Statements.


                                                                                        QUANTUM CORPORATION

                                                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                             (In thousands, except per share amounts)

                                                                                            (Unaudited)


                                                  Three Months Ended                                          Nine Months Ended
                                                  ------------------                                          -----------------

                                         December 31,               December 31,
                                              2015                       2014                    December 31, 2015              December 31, 2014
                                        -------------               -------------                -----------------              -----------------

    Revenue:

    Product                                              $79,672                                                     $92,166                          $213,448  $257,576

    Service                                    37,099                                  39,191                                             112,285       116,848

    Royalty                                    11,277                                  10,706                                              30,196        30,873
                                               ------                                  ------                                              ------        ------

    Total revenue                             128,048                                 142,063                                             355,929       405,297

    Cost of revenue:

    Product                                    56,323                                  59,772                                             156,360       170,273

    Service                                    15,028                                  17,224                                              49,590        52,502
                                               ------                                  ------                                              ------        ------

    Total cost of revenue                      71,351                                  76,996                                             205,950       222,775
                                               ------                                  ------                                             -------       -------

      Gross margin                             56,697                                  65,067                                             149,979       182,522

    Operating expenses:

    Research and development                   11,148                                  13,969                                              37,841        43,680

    Sales and marketing                        28,212                                  27,494                                              83,860        83,417

    General and administrative                 13,488                                  13,815                                              41,610        42,271

    Restructuring charges                       1,895                                     187                                               2,540         1,676
                                                -----                                     ---                                               -----         -----

    Total operating expenses                   54,743                                  55,465                                             165,851       171,044

    Gain on sale of assets                          -                                      -                                                  -          462
                                                  ---                                    ---                                                ---          ---

      Income (loss) from
       operations                               1,954                                   9,602                                            (15,872)       11,940

    Other income and expense                     (22)                                    125                                                 406           215

    Interest expense                          (1,406)                                (2,460)                                            (5,304)      (7,360)

    Loss on debt extinguishment                 (394)                                      -                                              (394)            -
                                                 ----                                     ---                                               ----           ---

      Income (loss) before income
       taxes                                      132                                   7,267                                            (21,164)        4,795

    Income tax provision                          431                                     336                                               1,117           940

      Net income (loss)                                   $(299)                                                     $6,931                         $(22,281)   $3,855
                                                           =====                                                      ======                          ========    ======


    Basic net income (loss) per
     share                                               $(0.00)                                                      $0.03                           $(0.09)    $0.02

    Diluted net income (loss)
     per share                                           $(0.00)                                                      $0.03                           $(0.09)    $0.01


    Weighted average shares:

    Basic                                     264,003                                 255,860                                             261,849       253,773

    Diluted                                   264,003                                 302,855                                             261,849       257,807



    Included in the above Statements of
     Operations:

    Amortization of intangibles:

    Cost of revenue                                          $48                                                        $160                              $233      $753

    Sales and marketing                             -                                      -                                                  -        2,784

                                                   48                                     160                                                 233         3,537

    Share-based compensation:

    Cost of revenue                               313                                     362                                               1,006         1,109

    Research and development                      488                                     600                                               1,529         1,983

    Sales and marketing                           658                                     830                                               2,367         2,627

    General and administrative                    780                                   1,126                                               2,437         2,936

                                                2,239                                   2,918                                               7,339         8,655

    Outsourcing transition costs:

    Cost of revenue                                 -                                      -                                                  -          126

                                                    -                                      -                                                  -          126

    Proxy contest and related costs:

    General and administrative                      -                                    125                                                   -          972

                                                    -                                    125                                                   -          972

    Crossroads patent litigation costs:

    General and administrative                  1,054                                     325                                               2,694           744

                                                1,054                                     325                                               2,694           744

    Acquisition expenses:

    General and administrative                      -                                      -                                                  -            4

                                                    -                                      -                                                  -            4

    Symform expenses, net:

    Gross margin                                    -                                     30                                                   -           50

    Research and development                        -                                    131                                                   -          241

    Sales and marketing                             -                                    104                                                   -          195

                                                    $          -                                                       $265                       $         -     $486


                                                                 QUANTUM CORPORATION

                                                   CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                    (In thousands)

                                                                     (Unaudited)


                                                                                          Nine Months Ended
                                                                                          -----------------

                                                                       December 31, 2015               December 31, 2014
                                                                       -----------------               -----------------

    Cash flows from operating activities:

    Net income (loss)                                                                      $(22,281)                               $3,855

    Adjustments to reconcile net income (loss) to net cash provided by
     (used in) operating activities:

    Depreciation                                                                   4,945                                    6,364

    Amortization of intangible assets                                                233                                    3,537

    Amortization and write-off of debt issuance
     costs                                                                           894                                    1,246

    Service parts lower of cost or market adjustment                               4,640                                    2,690

    Gain on sale of assets                                                             -                                   (462)

    Deferred income taxes                                                            (1)                                    (11)

    Share-based compensation                                                       7,339                                    8,655

    Changes in assets and liabilities, net of effect of acquisition:

    Accounts receivable                                                           22,890                                  (9,023)

    Manufacturing inventories                                                     13,503                                  (6,145)

    Service parts inventories                                                      (547)                                   (686)

    Accounts payable                                                            (12,708)                                   9,325

    Accrued warranty                                                               (797)                                 (1,328)

    Deferred revenue                                                            (14,833)                                 (8,928)

    Accrued restructuring charges                                                (2,258)                                 (2,197)

    Accrued compensation                                                        (10,711)                                   6,774

    Other assets and liabilities                                                 (6,222)                                 (2,549)
                                                                                  ------                                   ------

    Net cash provided by (used in) operating
     activities                                                                 (15,914)                                  11,117

    Cash flows from investing activities:

    Purchases of property and equipment                                          (2,800)                                 (2,882)

    Proceeds from sale of assets                                                       -                                     462

    Change in restricted cash                                                      (142)                                   (139)

    Purchases of other investments                                                     -                                    (22)

    Return of principal from other investments                                         -                                     104

    Payment for business acquisition, net of cash
     acquired                                                                          -                                   (517)
                                                                                     ---                                    ----

    Net cash used in investing activities                                        (2,942)                                 (2,994)

    Cash flows from financing activities:

    Borrowings of long-term debt, net                                             68,920                                        -

    Repayments of convertible subordinated debt                                 (83,735)                                       -

    Payment of taxes due upon vesting of restricted
     stock                                                                       (3,112)                                 (2,212)

    Proceeds from issuance of common stock                                         1,772                                    2,060
                                                                                   -----                                    -----

    Net cash used in financing activities                                       (16,155)                                   (152)

    Effect of exchange rate changes on cash and cash
     equivalents                                                                    (18)                                   (113)
                                                                                     ---                                     ----

    Net increase (decrease) in cash and cash
     equivalents                                                                (35,029)                                   7,858

    Cash and cash equivalents at beginning of period                              67,948                                   99,125

    Cash and cash equivalents at end of period                                               $32,919                              $106,983
                                                                                             =======                              ========


                                                                                                                                     QUANTUM CORPORATION

                                                                                                                               GAAP TO NON-GAAP RECONCILIATION

                                                                                                                           (In thousands, except per share amounts)

                                                                                                                                         (Unaudited)


                                                                                        Three Months Ended December 31, 2015
                                                                                        ------------------------------------

                                                 Gross Margin               Gross  Income From                   Operating                Net Income (Loss)             Per Share Net        Per Share Net
                                                                           Margin  Operations                     Margin                                               Income (Loss),        Income (Loss),
                                                                            Rate                                                                                            Basic               Diluted
                                                 ------------              ------ ------------                  ----------                 ----------------            --------------       --------------

    GAAP                                                           $56,697                44.3%                                                       $1,954                           1.5%                              $(299)           $(0.00)        $(0.00)

    Non-GAAP Reconciling Items:

    Amortization of
     intangibles                                           48                                               48                                                               48

    Share-based compensation                              313                                            2,239                                                            2,239

    Restructuring charges                                   -                                           1,895                                                            1,895

    Crossroads patent
     litigation costs                                       -                                           1,054                                                            1,054

    Loss on debt
     extinguishment                                         -                                               -                                                             394
                                                          ---                                             ---                                                             ---

    Non-GAAP                                                       $57,058                44.6%                                                       $7,190                           5.6%                              $5,331              $0.02           $0.02


     Computation of basic and diluted net income (loss) per share:                                                                                                                                                              GAAP           Non-GAAP
                                                                                                                                                                                                                                ----          --------

     Net income (loss)                                                                                                                                                           $(299)                              $5,331


     Weighted average shares:

     Basic and diluted                                                                                                                                              264,003                          264,003

     Dilutive shares from stock plans                                                                                                                                                                                       -        305

     Diluted                                                                                                                                                        264,003                          264,308
                                                                                                                                                                    =======                          =======



                                                                                         Nine Months Ended December 31, 2015
                                                                                         -----------------------------------

                                                 Gross Margin               Gross   Loss From                    Operating                                              Per Share Net        Per Share Net
                                                                           Margin  Operations                     Margin                                                 Loss, Basic         Loss, Diluted
                                                                            Rate                                                               Net Loss
                                                 ------------              ------   ----------                  ----------                     --------                  --------------      --------------

    GAAP                                                          $149,979                42.1%                                                    $(15,872)                        (4.5)%                           $(22,281)           $(0.09)        $(0.09)

    Non-GAAP Reconciling Items:

    Amortization of
     intangibles                                          233                                              233                                                              233

    Share-based compensation                            1,006                                            7,339                                                            7,339

    Restructuring charges                                   -                                           2,540                                                            2,540

    Crossroads patent
     litigation costs                                       -                                           2,694                                                            2,694

    Loss on debt
     extinguishment                                         -                                               -                                                             394
                                                          ---                                             ---                                                             ---

    Non-GAAP                                                      $151,218                42.5%                                                     $(3,066)                        (0.9)%                            $(9,081)           $(0.03)        $(0.03)


     Computation of basic and diluted net loss per share:                                                                                                                                    GAAP            Non-GAAP
                                                                                                                                                                                             ----            --------

     Net loss                                                                                                                                                                 $(22,281)                            $(9,081)


     Weighted average shares:

     Basic and diluted                                                                                                                                              261,849                          261,849



    The non-GAAP financial
     information set forth in this
     table is not prepared in
     accordance with generally
     accepted accounting
     principles and may be
     different from non-GAAP
     financial information used by
     other companies.


                                                                                                                         QUANTUM CORPORATION

                                                                                                                   GAAP TO NON-GAAP RECONCILIATION

                                                                                                               (In thousands, except per share amounts)

                                                                                                                             (Unaudited)


                                                                                              Three Months Ended December 31, 2014
                                                                                              ------------------------------------

                                                              Gross Margin           Gross   Income From                   Operating               Net Income            Per Share Net      Per Share Net
                                                                                     Margin  Operations                      Margin                                      Income, Basic         Income,
                                                                                      Rate                                                                                                       Diluted
                                                              ------------          ------  ------------                  ----------               ----------           --------------     --------------

    GAAP                                                                    $65,067                 45.8%                                               $9,602                        6.8%                     $6,931                   $0.03 $0.03

    Non-GAAP Reconciling Items:

    Amortization of
     intangibles                                                       160                                           160                                                      160

    Share-based compensation                                           362                                         2,918                                                    2,918

    Restructuring charges                                                -                                          187                                                      187

    Proxy contest and
     related costs                                                       -                                          125                                                      125

    Crossroads patent
     litigation costs                                                    -                                          325                                                      325

    Symform expenses, net                                               30                                           265                                                      265
                                                                       ---                                           ---

    Non-GAAP                                                                $65,619                 46.2%                                              $13,582                        9.6%                    $10,911                   $0.04 $0.04


     Computation of basic and diluted net income per share:                                                                                                                                                 GAAP       Non-GAAP
                                                                                                                                                                                                            ----      --------

     Net income                                                                                                                                                                 $6,931                     $10,911

    Interest of dilutive convertible notes                                                                                                                                                                    902                   902

    Income for purposes of computing income per diluted share                                                    $7,833                                        $11,813
                                                                                                                 ======                                        =======


     Weighted average shares:

     Basic                                                                                                                                                            255,860                      255,860

     Dilutive shares from stock plans                                                                                                                                                                       4,493                 4,493

     Dilutive shares from convertible notes                                                                                                                                                                42,502                42,502

     Diluted                                                                                                                                                          302,855                      302,855
                                                                                                                                                                      =======                      =======



                                                                                              Nine Months Ended December 31, 2014
                                                                                              -----------------------------------

                                                              Gross Margin           Gross   Income From                   Operating               Net Income            Per Share Net      Per Share Net
                                                                                     Margin  Operations                      Margin                                      Income, Basic         Income,
                                                                                      Rate                                                                                                       Diluted
                                                              ------------          ------  ------------                  ----------               ----------           --------------     --------------

    GAAP                                                                   $182,522                 45.0%                                              $11,940                        2.9%                     $3,855                   $0.02 $0.01

    Non-GAAP Reconciling Items:

    Amortization of
     intangibles                                                       753                                         3,537                                                    3,537

    Share-based compensation                                         1,109                                         8,655                                                    8,655

    Restructuring charges                                                -                                        1,676                                                    1,676

    Outsourcing transition
     costs                                                             126                                           126                                                      126

    Proxy contest and
     related costs                                                       -                                          972                                                      972

    Crossroads patent
     litigation costs                                                    -                                          744                                                      744

    Acquisition expenses                                                 -                                            4                                                        4

    Symform expenses, net                                               50                                           486                                                      486
                                                                       ---                                           ---

    Non-GAAP                                                               $184,560                 45.5%                                              $28,140                        6.9%                    $20,055                   $0.08 $0.08


     Computation of basic and diluted net income per share:                                                                                                                                                 GAAP       Non-GAAP
                                                                                                                                                                                                            ----      --------

    Net income                                                                                                                                                                  $3,855                     $20,055

    Interest of dilutive convertible notes                                                                                                                                                                      -                2,707

    Income for purposes of computing income per diluted share                                                    $3,855                                        $22,762
                                                                                                                 ======                                        =======


     Weighted average shares:

     Basic                                                                                                                                                            253,773                      253,773

     Dilutive shares from stock plans                                                                                                                                                                       4,034                 4,034

     Dilutive shares from convertible notes                                                                                                                                                                     -               42,502

     Diluted                                                                                                                                                          257,807                      300,309
                                                                                                                                                                      =======                      =======



    The non-GAAP financial
     information set forth in this
     table is not prepared in
     accordance with generally
     accepted accounting
     principles and may be
     different from non-GAAP
     financial information used by
     other companies.




                                                                                                                                               QUANTUM CORPORATION

                                                                                                                         SELECTED RESULTS EXCLUDING SCALE-OUT STORAGE REVENUE MEGA DEALS

                                                                                                                                                 (In thousands)

                                                                                                                                                   (Unaudited)


                                                                                 Three Months Ended
                                                                                 ------------------

                                                     December 31, 2015                                                   December 31, 2014                                           Change   % Change
                                                     -----------------                                                   -----------------                                           ------   --------

                                 As Reported           Mega Deals (1)   Excluding Mega                       As Reported       Mega Deals (1)               Excluding Mega
                                                                             Deals                                                                               Deals
                                 -----------            -------------  ---------------                       -----------        -------------              ---------------


    Scale-out storage solutions:

    Product
     revenue                                 $29,805                                  $                    -                                      $29,805                                   $22,819    $(3,098) $19,721 $10,084 51%

    Product and
     service
     revenue(2)                              $35,704                                  $                    -                                      $35,704                                   $27,162    $(3,098) $24,064 $11,640 48%


                                                                                  Nine Months Ended
                                                                                  -----------------

                                                     December 31, 2015                                                   December 31, 2014                                           Change   % Change
                                                     -----------------                                                   -----------------                                           ------   --------

                                 As Reported           Mega Deals (1)   Excluding Mega                       As Reported       Mega Deals (1)               Excluding Mega
                                                                             Deals                                                                               Deals
                                 -----------            -------------  ---------------                       -----------        -------------              ---------------


    Scale-out storage solutions:

    Product
     revenue                                 $76,548                                                $(1,452)                                      $75,096                                   $59,077    $(9,232) $49,845 $25,251 51%

    Product and
     service
     revenue(2)                              $93,367                                                $(1,452)                                      $91,915                                   $70,716    $(9,232) $61,484 $30,431 49%


    (1) Mega deals are defined as
     deals over $1.0 million.
     Management considers revenue
     excluding mega deals in its
     evaluation of the business for
     decision making.


    (2) Management considers product
     and service revenue in its
     evaluation of the business for
     decision making and to compare
     against competitors. Total
     product and service revenue
     less total product revenue
     equals service revenue in our
     GAAP results.




                                QUANTUM CORPORATION

                        FORECAST FOURTH QUARTER FISCAL 2016

                          GAAP TO NON-GAAP RECONCILIATION

                     (In thousands, except per share amounts)

                                    (Unaudited)


                                  Percentage Range
                                  ----------------

    Forecast gross
     margin rate on
     a GAAP basis               42.7%                       -  43.8%

    Forecast share-
     based
     compensation                0.2%                       -   0.3%
                                  ---                             ---

    Forecast gross
     margin rate on
     a non-GAAP
     basis                      43.0%                       -  44.0%
                                 ====                      ===   ====


                                    Dollar Range
                                    ------------

    Forecast
     operating
     expense on a
     GAAP basis                           $50.0                     -  $51.0

    Forecast share-
     based
     compensation                                     (2.0)

    Forecast
     operating
     expense on a
     non-GAAP basis                       $48.0                     -  $49.0
                                          =====                   ===  =====


                                  Dollars per Share
                                  -----------------

    Forecast diluted
     earnings per
     share on a GAAP
     basis                              $(0.01)                    -  $0.00

    Forecast share-
     based
     compensation                                     0.01

    Forecast diluted
     earnings per
     share on a non-
     GAAP basis                           $0.00                     -  $0.01
                                          =====                   ===  =====


    Estimates based on current
     (January 28, 2016)
     projections.


    The projected GAAP and non-
     GAAP financial information
     set forth in this table
     represent forward-looking
     statements within the meaning
     of the Private Securities
     Litigation Reform Act of
     1995. For risk factors that
     could impact these
     projections, see our Annual
     Report on Form 10-K as filed
     with the SEC on June 12,
     2015.  We disclaim any
     obligation to update
     information in any forward-
     looking statement.


    The non-GAAP financial
     information set forth in this
     table is not prepared in
     accordance with generally
     accepted accounting
     principles and may be
     different from non-GAAP
     financial information used by
     other companies.

Logo - http://photos.prnewswire.com/prnh/20141209/163323LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/quantum-corporation-reports-fiscal-third-quarter-2016-results-300211659.html

SOURCE Quantum Corp.