<PAGE>
================================================================================

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

                               ------------------

                                    FORM 10-Q

                               ------------------


(Mark One)
|X|           QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
              THE SECURITIES EXCHANGE ACT OF 1934

              FOR THE QUARTER ENDED MARCH 31, 2006

|_|           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: 000-21240

                                  NEOWARE, INC.
             (Exact name of registrant as specified in its charter)

           DELAWARE                                      23-2705700
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)


                               3200 HORIZON DRIVE
                       KING OF PRUSSIA, PENNSYLVANIA 19406
                    (Address of principal executive offices)

                                 (610) 277-8300
               (Registrant's telephone number including area code)
                   __________________________________________


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 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 check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer |_|   Accelerated Filer |X|   Non-Accelerated Filer  |_|

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act). (Check one):

Yes  |_|     No  |X|

As of April 28, 2006, there were 19,800,745 outstanding shares of the
Registrant's Common Stock.

================================================================================
<PAGE>
<TABLE>
<CAPTION>
                                                  NEOWARE, INC.

                                                      INDEX


PART I.  FINANCIAL INFORMATION                                                                          PAGE
                                                                                                      ---------
<S>             <C>                                                                                   <C>
Item 1.         Consolidated Financial Statements (unaudited)

                Condensed Consolidated Balance Sheets as of March 31, 2006 and June 30, 2005             3

                Consolidated Statements of Operations for the Three and Nine Months Ended
                   March 31, 2006 and 2005                                                               4

                Consolidated Statements of Cash Flows for the Nine Months Ended
                   March 31, 2006 and 2005                                                               5

                Notes to Consolidated Financial Statements                                               6

Item 2.         Management's Discussion and Analysis of Financial Condition and
                   Results of Operations.                                                                16

Item 3.         Quantitative and Qualitative Disclosures About Market Risk                               37

Item 4.         Controls and Procedures                                                                  37


PART II.        OTHER INFORMATION

Item 6.         Exhibits                                                                                 37

Signatures                                                                                               38
</TABLE>


<PAGE>

                                  NEOWARE, INC.

                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (unaudited)


<TABLE>
<CAPTION>

                                                                 MARCH 31,               JUNE 30,
                           ASSETS                                  2006                   2005
                                                               -------------          -------------
<S>                                                            <C>                    <C>
 Current assets:
     Cash and cash equivalents                                 $      82,428          $       8,285
     Short-term investments                                           28,813                 34,874
     Accounts receivable, net                                         22,233                 17,165
     Inventories                                                       6,125                  3,051
     Prepaid expenses and other                                        2,332                  2,627
     Deferred income taxes                                             1,015                  1,015
                                                               -------------          -------------
        Total current assets                                         142,946                 67,017

  Goodwill                                                            43,642                 31,223
  Intangibles, net                                                    12,954                  9,386
  Other                                                                  546                     --
  Property and equipment, net                                          1,630                    416
                                                               -------------          -------------
                                                               $     201,718          $     108,042
                                                               =============          =============

             LIABILITIES AND STOCKHOLDERS' EQUITY
  Current liabilities:
     Accounts payable                                          $      12,538          $       8,408
     Accrued compensation and benefits                                 2,830                  2,018
     Restructuring reserve                                             1,012                     --
     Income taxes payable                                                 --                  2,290
     Other accrued expenses                                            3,748                  3,166
     Deferred revenue                                                    983                    734
                                                               -------------          -------------
        Total current liabilities                                     21,111                 16,616

  Deferred income taxes                                                2,841                  1,151
  Deferred revenue                                                       285                    306
                                                               -------------          -------------
        Total liabilities                                             24,237                 18,073
                                                               -------------          -------------


  Stockholders' equity:
     Preferred stock                                                       -                      -
     Common stock                                                         20                     16
     Additional paid-in capital                                      155,856                 74,577
     Treasury stock, 100,000 shares at cost                             (100)                  (100)
     Accumulated other comprehensive income (loss)                      (349)                   118
     Retained earnings                                                22,054                 15,358
                                                               -------------          -------------
        Total stockholders' equity                                   177,481                 89,969
                                                               -------------          -------------
                                                               $     201,718          $     108,042
                                                               =============          =============
</TABLE>

          See accompanying notes to consolidated financial statements.
                                        3
<PAGE>
                                  NEOWARE, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
                                   (unaudited)

<TABLE>
<CAPTION>


                                                       THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                            MARCH 31,                           MARCH 31,
                                                ---------------------------------     ------------------------------
                                                     2006              2005               2006             2005
                                                ---------------   ---------------     --------------  --------------
<S>                                             <C>               <C>                 <C>             <C>
Net revenues                                    $        27,787   $        19,001     $       83,666  $       55,775
                                                ---------------   ---------------     --------------  --------------

Cost of revenues
    Cost of products (a)                                 15,353            10,571             47,051          31,286
    Amortization of intangibles                             338               177                913             400
                                                ---------------   ---------------     --------------  --------------
       Total cost of revenues                            15,691            10,748             47,964          31,686
                                                ---------------   ---------------     --------------  --------------

                                                ---------------   ---------------     --------------  --------------
         Gross profit                                    12,096             8,253             35,702          24,089
                                                ---------------   ---------------     --------------  --------------

Operating expenses
   Sales and marketing                                    4,295             2,806             12,864           8,664
   Research and development                               1,645               866              4,446           2,299
   General and administrative                             2,451             1,843              7,614           4,848
   Amortization of intangibles                              586               294              1,377             717
                                                ---------------   ---------------     --------------  --------------
      Total operating expenses (b)                        8,977             5,809             26,301          16,528
                                                ---------------   ---------------     --------------  --------------

         Operating income                                 3,119             2,444              9,401           7,561

Foreign exchange gain (loss)                                (12)               (7)                64            (243)
Interest income, net                                        507               241                998             594
                                                ---------------   ---------------     --------------  --------------

         Income before income taxes                       3,614             2,678             10,463           7,912

Income taxes                                              1,301               913              3,767           2,692
                                                ---------------   ---------------     --------------  --------------


Net income                                      $         2,313   $         1,765     $        6,696  $        5,220
                                                ===============   ===============     ==============  ==============

Earnings per share:
    Basic
                                                $          0.13   $          0.11     $         0.40  $         0.33
                                                ===============   ===============     ==============  ==============
    Diluted
                                                $          0.12   $          0.11     $         0.38  $         0.32
                                                ===============   ===============     ==============  ==============

Weighted average number of common
     shares outstanding:
    Basic                                                18,023            16,061             16,931          15,836
                                                ===============   ===============     ==============  ==============
    Diluted                                              18,848            16,404             17,474          16,207
                                                ===============   ===============     ==============  ==============
</TABLE>

(a) includes stock-based compensation expense of $20 and $60 for the three and
nine month ended March 31, 2006.
(b) includes stock-based compensation expense of $760 and $2,239 for the three
and nine month ended March 31, 2006.



          See accompanying notes to consolidated financial statements.




                                        4
<PAGE>
                                  NEOWARE, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (unaudited)
                                    <TABLE>
<CAPTION>



                                                                                             NINE MONTHS ENDED
                                                                                                MARCH 31,
                                                                                  -------------------------------------
                                                                                        2006                  2005
                                                                                  ----------------       --------------
<S>                                                                               <C>                    <C>
Cash flows from operating activities:
   Net income                                                                      $         6,696       $        5,220
   Adjustments to reconcile net income to net cash provided by operating
     activities:
     Amortization of intangibles                                                             2,290                1,117
     Depreciation                                                                              302                  199
     Non-cash share-based compensation                                                       2,299                   --
     Tax benefit on stock option exercises                                                      --                  385
   Changes in operating assets and liabilities, net of effect from acquisitions:
     Accounts receivable                                                                    (4,239)              (3,013)
     Inventories                                                                               465               (1,523)
     Prepaid expenses and other.                                                               379                  590
     Accounts payable                                                                        3,104                 (479)
     Accrued expenses                                                                       (3,932)               2,662
     Deferred revenue                                                                          108                  292
                                                                                  ----------------       --------------
       Net cash provided by operating activities                                             7,472                5,450
                                                                                  ----------------       --------------

Cash flows from investing activities:
   Acquisition of Maxspeed, net of cash acquired                                           (12,053)                  --
   Purchase of TeleVideo thin client business                                               (3,520)                  --
   Purchase of Visara thin client business                                                  (2,107)              (3,805)
   Purchase of the ThinTune thin client business, net of cash acquired                          --              (10,119)
   Purchase of Mangrove Systems, SAS, net of cash acquired                                      --               (2,829)
   Purchases of short-term investments                                                     (26,288)             (20,233)
   Sales of short-term investments                                                          33,226               52,239
   Purchases of property and equipment                                                      (1,412)                 (90)
                                                                                  ----------------       --------------
       Net cash provided by (used in) investing activities                                 (12,154)              15,163
                                                                                  ----------------       --------------

Cash flows from financing activities:
   Proceeds from issuance of common stock, net of expenses                                  71,236                   --
   Exercise of stock options and warrants                                                    6,014                1,168
   Excess tax benefit related to stock options                                               1,733                   --
                                                                                  ----------------       --------------
       Net cash provided by financing activities                                            78,983                1,168
                                                                                  ----------------       --------------

Effect of foreign exchange rate changes on cash                                               (158)                 187
                                                                                  ----------------       --------------

   Increase in cash and cash equivalents                                                    74,143               21,968
Cash and cash equivalents, beginning of period                                               8,285               17,119
                                                                                  ----------------       --------------
   Cash and cash equivalents, end of period                                       $         82,428       $       39,087
                                                                                  ================       ==============

Supplemental disclosures:
    Cash paid for income taxes.                                                   $          5,226       $           60
    Issuance of common stock for purchase of Mangrove Systems, SAS                              --                1,300
</TABLE>
          See accompanying notes to consolidated financial statements.

                                        5
<PAGE>
                                  NEOWARE, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (unaudited)


NOTE 1.      BASIS OF PRESENTATION

     The accompanying unaudited consolidated financial statements of Neoware,
Inc. and Subsidiaries (the "Company") have been prepared in accordance with U.S.
Generally Accepted Accounting Principles (GAAP) for interim financial
statements. These statements, while unaudited, reflect all normal recurring
adjustments, which are, in the opinion of management, necessary for a fair
presentation of the consolidated financial statements. The results for the
interim periods presented are not necessarily indicative of the results that may
be expected for any future period. Certain information and footnote disclosures
included in financial statements have been condensed or omitted pursuant to such
rules and regulations relating to interim financial statements. The consolidated
financial statements included in this Form 10-Q should be read in conjunction
with the audited consolidated financial statements and notes thereto included in
the Company's Annual Report on Form 10-K for the year ended June 30, 2005, filed
with the Securities and Exchange Commission on September 13, 2005.

NOTE 2.      RECENT ACCOUNTING PRONOUNCEMENTS

    In June 2005, the Financial Accounting Standards Board (FASB) issued FASB
Staff Position (FSP) No. 143-1, Accounting for Electronic Waste Obligations"
(FSP No. 143-1), which requires an entity to recognize an asset retirement
liability for its obligation to dispose of electronic equipment. FSP No. 143-1
is effective for fiscal years ending after June 8, 2005. The Company has no
obligations with respect to historical waste. The European Union ("EU") has
adopted two directives to facilitate the recycling of electrical and electronic
equipment sold in the EU. The Waste Electrical and Electronic Equipment ("WEEE")
directive requires EU member states to enact laws, regulations and
administrative provisions to ensure that producers of electrical and electronic
equipment are financially responsible for specified collection, recycling,
treatment, and environmentally sound disposal of products placed on the market
after August 13, 2005, and from products in use prior to that date that are
being replaced. All but a few of the 25 EU member countries have transposed the
directive into law but implementation in certain countries may be delayed until
later in 2006. The EU has also adopted the Restriction on the Use of Certain
Hazardous Substances in Electrical and Electronic Equipment ("RoHS") directive.
The RoHS directive restricts the use of lead, mercury, and certain other
substances in electrical and electronic products placed on the market in the
European Union after July 1, 2006. The Company is currently evaluating the
impact of the RoHS directive. To date, the impact of these directives has not
had a material impact on the Company's financial statements. Similar legislation
has been or may be enacted in other areas, including in the United States, the
cumulative impact of which could be significant in the future if the Company is
unable to recover these costs in the price of its products. The Company has
accrued for the estimated cost of its obligation under WEEE for equipment it
sold into the EU since August 13, 2005.

    In December 2004, the FASB issued FSP No. FAS 109-1, "Application of FASB
Statement No. 109, Accounting for Income Taxes, to the Tax Deduction on
Qualified Production Activities Provided by the American Jobs Creation Act of
2004." The American Jobs Creation Act includes a tax deduction of up to 9
percent (when fully phased-in) of the lesser of (a) "qualified production
activities income," as defined in the Act, or (b) taxable income (after the
deduction for the utilization of any net operating loss carry forwards). This
tax deduction is limited to 50 percent of W-2 wages paid by the taxpayer.
Pursuant to FSP No. 109-1, the deduction should be accounted for as a special
deduction in accordance with Statement of Financial Accounting Standards (SFAS)
No. 109 rather than as a tax rate reduction. FSP No. 109-1 is effective upon
issuance. The Company is eligible for this deduction beginning in fiscal 2006
and will account for it as a special deduction. The Company has not yet
determined the impact that this deduction will have on its effective rate in
fiscal 2006, if any.

     In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error
Corrections" (SFAS No. 154) which replaces Accounting Principles Board (APB)
Opinion No. 20 "Accounting Changes" and SFAS No. 3, "Reporting Accounting
Changes in Interim Financial Statements--An Amendment of APB Opinion No. 28."
SFAS No. 154 provides guidance on the accounting for and reporting of accounting
changes and error corrections. It establishes retrospective application, or the
latest practicable date, as the required method for reporting a change in
accounting principle and the reporting of a correction of an error. SFAS No. 154
is effective for accounting changes and corrections of errors made in fiscal
years beginning after December 15, 2005 and is required to be adopted by the
Company in the first quarter of fiscal 2007.


                                        6
<PAGE>


NOTE 3.      EQUITY-BASED COMPENSATION

Accounting for Employee Stock Award Plans

     On July 1, 2005, the Company adopted SFAS No. 123 (revised 2004),
"Share-Based Payment," (SFAS No. 123R) which was issued in December 2004. SFAS
No. 123R revises SFAS No. 123, "Accounting for Stock Based Compensation," and
supersedes APB Opinion No. 25, "Accounting for Stock Issued to Employees," and
its related interpretations. SFAS No. 123R requires recognition of the cost of
employee services received in exchange for an award of equity instruments in the
financial statements over the period the employee is required to perform the
services in exchange for the award. SFAS No. 123R also requires measurement of
the cost of employee services received in exchange for an award based on the
grant-date fair value of the award. SFAS No. 123R also amends SFAS No. 95,
"Statement of Cash Flows," to require that excess tax benefits be reported as
financing cash inflows, rather than as a reduction of taxes paid, which is
included within operating cash flows. The Company adopted SFAS No. 123R using
the modified prospective method. Accordingly, prior period amounts have not been
restated. Under this application, the Company is required to record compensation
expense for all awards granted after the date of adoption and for the unvested
portion of previously granted awards that remain outstanding at the date of
adoption.

Classification of Stock-Based Compensation Expense

     Stock-based compensation is as follows (in thousands):
<TABLE>
<CAPTION>
                                     THREE MONTHS ENDED              NINE MONTHS ENDED
                                          MARCH 31,                      MARCH 31,
                                 ----------------------------   ----------------------------
                                    2006            2005           2006            2005
                                 ------------    ------------   ------------    ------------
<S>                              <C>             <C>            <C>             <C>
Cost of revenues                 $         20    $         --   $         60    $         --
Selling and marketing                     283              --            829              --
Research and development                   98              --            306              --
General and administrative                379              --          1,104              --
                                 ------------    ------------   ------------    ------------
                                 $        780    $         --   $      2,299    $         --
                                 ============    ============   ============    ============
</TABLE>
Tax Effect related to Stock-based Compensation Expense

     SFAS No. 123R provides that income tax effects of share-based payments are
recognized in the financial statements for those awards that will normally
result in tax deductions under existing tax law. Under current U.S. federal tax
law, the Company would receive a compensation expense deduction related to
non-qualified stock options only when those options are exercised and vested
shares are received. Accordingly, the financial statement recognition of
compensation cost for non-qualified stock options creates a deductible temporary
difference which results in a deferred tax asset and a corresponding deferred
tax benefit in the income statement. The Company does not recognize a tax
benefit for compensation expense related to incentive stock options (ISOs)
unless the underlying shares are disposed of in a disqualifying disposition.
Accordingly, compensation expense related to ISOs is treated as a permanent
difference for income tax purposes.









                                        7
<PAGE>



Fair Value Disclosures - Prior to SFAS No. 123R Adoption

     Before the adoption of SFAS No. 123R, the Company applied APB Opinion No.
25 to account for its stock-based awards. Under APB Opinion No. 25, the Company
was not required to recognize compensation expense for the cost of stock
options. Had the Company adopted SFAS No. 123 at the beginning of fiscal 2005,
the impact would have been as follows:
<TABLE>
<CAPTION>
                                                             THREE MONTHS       NINE MONTHS
                                                                 ENDED             ENDED
                                                               MARCH 31,          MARCH 31,
                                                                 2005              2005
                                                             -------------     --------------
<S>                                                          <C>               <C>
Net income
   As reported                                               $       1,765     $        5,220
   Deduct:  Total stock-based employee compensation
            expense determined under the fair value
            based method for all awards, net of tax                   (762)            (2,128)
                                                             -------------     --------------
   Pro forma                                                 $       1,033     $        3,092
                                                             =============     ==============

Basic earnings per share:
   As reported                                               $        0.11     $         0.33
                                                             -------------     --------------
   Pro forma                                                 $        0.06     $         0.20
                                                             -------------     --------------
Diluted earnings per share:
   As reported                                               $        0.11     $         0.32
                                                             -------------     --------------
   Pro forma                                                 $        0.06     $         0.19
                                                             -------------     --------------
</TABLE>

     The fair value of the Company's stock-based awards to employees during the
first nine months of fiscal 2005 was estimated at the date of grant using the
Black-Scholes closed form option-pricing model (Black-Scholes), assuming no
dividends and using the valuation assumptions noted in the following table. The
risk-free rate is based on the U.S. Treasury yield curve in effect at the time
of grant. The expected life (estimated period of time outstanding) of the stock
options granted was estimated using the historical exercise behavior of
employees. Expected volatility was based on historical volatility for a period
equal to the stock option's expected life, and calculated on a daily basis.

            Expected term                                         7 years
            Expected and weighted average volatility               115 %
            Risk-free rate                                      4.0% - 4.4%

Valuation Assumptions for Options Granted during Fiscal 2006

     The fair value of each stock option granted during the first nine months of
fiscal 2006 was estimated at the date of grant using Black-Scholes, assuming no
dividends and using the following valuation assumptions noted in the following
table. The risk-free rate is based on the U.S. Treasury yield curve in effect at
the time of grant. The expected life (estimated period of time outstanding) of
the stock options granted was estimated using the historical exercise behavior
of employees. Expected volatility was based on historical volatility for a
period equal to the stock option's expected life, and calculated on a daily
basis.

            Expected term                                        5.5 years
            Expected volatility                                  82% - 100%
            Weighted average volatility                             88%
            Risk-free rate                                      3.9% - 4.8%

     The above assumptions were used to determine the weighted average per share
fair value of $19.91 and $11.10 for stock options granted during the third
quarter and the first nine months of fiscal 2006, respectively.


                                        8
<PAGE>


Equity Compensation Plans

     In December 2004, the Company's stockholders approved the 2004 Equity
Incentive Plan ("the 2004 Plan"), and the 1995 Stock Option Plan and the 2002
Non-Qualified Stock Option Plan were terminated as to any shares then available
for future grant. The 2004 Plan permits the Company to grant equity-based awards
to its directors, executives and a broad-based category of employees. The 2004
Plan provides for the issuance of up to 1,500,000 shares of common stock plus
all outstanding options which terminate, expire or are canceled under the
terminated plans on or after December 1, 2004. Under the terms of the 2004 Plan,
the exercise price of options granted cannot be less than the fair market value
on the date of grant. Non-employee director options that are automatically
granted upon the person first becoming a director vest and become exercisable
six months after the date of grant and options granted annually vest and become
exercisable for one-half the shares six months from the date of grant and for
the balance of the grant one year from the date of grant. All options that have
been granted expire ten years from the grant date, although the committee or
board may define vesting and expiration dates for all options granted under the
2004 Plan, except for automatic grants of options to non-employee directors.

     In May 2005, the Company's Board of Directors approved the acceleration of
the vesting of unvested stock options held by employees that had option exercise
prices of greater than $14.00 per share. The Company's stock price had ranged
from $6.30 to $12.23 over the previous twelve months. As a result of the
acceleration, options to purchase 532,376 shares of the Company's common stock
became immediately exercisable. Of these options, approximately seventy percent
were scheduled to vest within the next eighteen months. The decision to
accelerate vesting of these stock options was made to avoid recognizing
compensation cost in the Consolidated Statements of Operations in future
financial statements upon the Company's adoption of SFAS No. 123R on July 1,
2005 and because the Board believed that the incentive and retention value of
these options was significantly lower than their valuation using the
Black-Scholes methodology. The Company estimates that the accelerated vesting of
the stock options reduced share-based compensation expense (pre-tax) by
approximately $700,000 and $1.4 million in the third quarter and first nine
months of fiscal 2006, respectively, based on valuation calculations using the
Black Scholes methodology.

     Currently, the Company's primary type of share-based compensation consists
of stock options, generally vesting over four years. The Company funds shares
issued upon exercise out of available authorized shares.

     A summary of the status of the Company's stock option plans as of March 31,
2006 is presented below:
<TABLE>
<CAPTION>
                                                                    WEIGHTED          REMAINING          INTRINSIC
                                                                    AVERAGE          CONTRACTUAL           VALUE
                                                   SHARES        EXERCISE PRICE          TERM          (IN THOUSANDS)
                                                 ------------    ---------------    ---------------    ---------------
<S>                                              <C>             <C>                <C>                <C>
Outstanding as of June 30, 2005                     2,253,075             $11.81
      Granted                                         431,625              15.91
      Exercised                                      (496,276)             11.13
      Terminated                                      (58,000)             10.53
                                                 ------------             ------
Outstanding as of March 31, 2006                    2,130,424              12.82                8.1            $35,791
                                                 ============             ======

Options exercisable at March 31, 2006                 915,711             $13.96                7.0            $14,338
</TABLE>

     The total intrinsic value of options exercised for the first nine months of
fiscal 2006 was $4.5 million. Upon exercise of stock options, the Company
issues authorized, but unissued shares.

     As of March 31, 2006, there was $5.8 million of total unrecognized
compensation cost related to non-vested share-based compensation arrangements
related to stock options granted under the Plan. That cost is expected to be
recognized over a weighted-average period of 1.4 years.

     The 2004 Plan permits the Company to grant restricted stock which may
impose conditions, including continued employment or performance conditions. The
terms and conditions applicable to a restricted stock issuance, including the
vesting periods and conditions, and the form of consideration payable, if any,
are determined by the Compensation Committee of the Board of Directors. The plan
provides that restricted stock will not vest in full in less than three years if
vesting is based on continued employment and in not less than one year if
vesting is based on the achievement of performance criteria, other than as
determined by the Committee upon a change in control or upon the participant's
death or termination of service, other than for cause.









                                        9
<PAGE>



     During the first nine months of fiscal 2006, the Company granted to an
employee 11,290 shares of restricted stock that vest over three years from the
dates of grant. The aggregate value of the awards was $150,000 on the dates of
grant. The Company is recognizing compensation expense related to this award on
a straight-line basis over the vesting period. Changes in the Company's
restricted stock for the first nine months of fiscal 2006 were as follows:

                                                                 WEIGHTED
                                                              AVERAGE GRANT
                                               SHARES        DATE FAIR VALUE
                                            ------------    ------------------
          Unvested as of June 30, 2005                --                $    -
            Granted                               11,290                 13.29
                                            ------------
          Unvested as of March 31, 2006           11,290                 13.29
                                            ============

NOTE 4.   BUSINESS COMBINATION

     MAXSPEED CORPORATION

     In November 2005, the Company completed the acquisition, pursuant to a
merger, of Maxspeed Corporation ("Maxspeed"), a provider of thin client
solutions, headquartered in Palo Alto, California, with research, development
and sales offices in Shanghai, China. Before taking into account Maxspeed's cash
balance, the initial consideration paid by the Company was $19.1 million in
cash, including transaction costs, subject to adjustment based on a final
determination, to be made at Neoware's election, of Maxspeed's cash and net
working capital at closing. Additionally, $1.4 million of the consideration was
held back to fund restructuring costs that were identified as of the closing
date. If actual restructuring costs are less than $1.4 million, the difference
will be distributed to the Maxspeed shareholders. A total of $400,000 for
restructuring costs have been incurred through March 31, 2006. In addition, up
to $4.0 million of contingent consideration may be paid to the common
shareholders of Maxspeed based upon the achievement of defined revenues through
December 2006.

     The acquisition was accounted for using the purchase method of accounting.
The allocation of the purchase price is not complete. A final determination of
the fair values of assets acquired and liabilities assumed may change the
allocation of the purchase price. The allocation of the preliminary purchase
price, based on an independent valuation, as follows (in thousands).

          Cash and equivalents                                      $    7,290
          Short-term investments                                           877
          Inventory                                                      3,539
          Other assets                                                   1,516
          Customer relationships                                         2,500
          Acquired technology                                            1,100
          Non-compete agreements                                         1,100
          Goodwill                                                       8,198
          Accounts payable and accrued expenses                         (3,677)
          Deferred tax liability                                        (1,700)
          Restructuring reserve                                         (1,400)
                                                                    ----------
                                                                    $   19,343
                                                                    ==========

     The results of operations of Maxspeed have been included in the Company's
statements of operations from the date of the acquisition. The pro forma results
of operations disclosed below give effect to the acquisition of Maxspeed's
business as if the acquisition were consummated on July 1, 2004.






                                       10
<PAGE>

     TELEVIDEO, INC.

     In October 2005, the Company completed the acquisition of the thin client
business of TeleVideo, Inc. ("TeleVideo") for $3.5 million in cash, including
transaction costs. The Company acquired substantially all of the assets of
TeleVideo's thin client business, including all thin client assets, a trademark
license, product brands, customer lists, customer contracts and non-competition
agreements. The acquisition was accounted for using the purchase method of
accounting. The Company has completed the preliminary allocation of the
preliminary purchase price, based on an independent valuation, as follows: $2.3
million to goodwill, $1.1 million to customer relationships, and $100,000 to
tradenames.

     The results of operations of the TeleVideo thin client business have been
included in the Company's statements of operations from the date of the
acquisition. The pro forma results of operations disclosed below give effect to
the acquisition of the TeleVideo thin client business as if the acquisition were
consummated on July 1, 2004.

     VISARA INTERNATIONAL, INC.

     During the quarter ended September 30, 2005, the Company recorded
additional goodwill of $2.1 million representing the amount earned by the
sellers of the Visara thin client business pursuant to an earnout arrangement
based on revenues, as defined, measured from the acquisition date, September 22,
2004, through September 30, 2005.

     PRO FORMA RESULTS OF OPERATIONS

     The following unaudited pro forma information presents the results of the
Company's operations as though the Maxspeed and TeleVideo acquisitions had been
completed as of July 1, 2004. The pro forma results have been prepared for
comparative purposes only and are not indicative of the actual results of
operations had the acquisitions been completed as of July 1, 2004 or the results
that may occur in the future, as the Company significantly restructured the
operations of Maxspeed and TeleVideo upon completion of the acquisitions.
(Results are in thousands, except per share data):

                                              NINE MONTHS ENDED
                                                  MARCH 31,
                                       ------------------------------
                                           2006              2005
                                       ------------      ------------
Total net revenue                      $     87,773      $     68,304
Net income                                    4,906             2,428
Basic earnings per share                        .29               .15
Diluted earnings per share                      .28               .15






                                       11
<PAGE>



NOTE 5.      GOODWILL AND INTANGIBLE ASSETS

     The carrying amount of goodwill was $43.6 million and $31.2 million at
March 31, 2006 and June 30, 2005, respectively. Goodwill increased by $8.2
million resulting from the acquisition of Maxspeed, $2.1 million for contingent
consideration paid to Visara, $2.3 million from the acquisition of TeleVideo,
and decreased by $200,000 for the impact of changes in foreign exchange rates.

     Intangible assets with finite useful lives are amortized over their
respective estimated useful lives. The following table provides a summary of the
Company's intangible assets (in thousands):
<TABLE>
<CAPTION>
                                                                      MARCH 31, 2006
                                                        --------------------------------------------
                                                          Gross
                                         Estimated      Carrying      Accumulated       Net Carrying
                                        useful life      Amount       Amortization         Amount
                                        ------------    --------      ------------      ------------
         <S>                            <C>             <C>           <C>               <C>
         Tradenames                      Indefinite     $    355      $         --      $        355
         Non-compete agreements           3-5 years        1,652               288             1,364
         Customer relationships           3-5 years        7,351             1,679             5,672
         Distributor relationships         5 years         2,325             1,962               363
         Acquired technology             5-10 years        7,120             1,920             5,200
                                                        --------      ------------      ------------
                                                        $ 18,803      $      5,849      $     12,954
                                                        ========      ============      ============


                                                                      JUNE 30, 2005
                                                        --------------------------------------------
                                                         Gross
                                         Estimated      Carrying      Accumulated       Net Carrying
                                         useful life     Amount       Amortization         Amount
                                        ------------    --------      ------------      ------------
         Tradenames                      Indefinite     $    259      $         --      $        259
         Non-compete agreements          2-5 years           551                47               504
         Customer relationships          2-5 years         3,770               843             2,927
         Distributor relationships        5 years          2,325             1,614               711
         Acquired technology            5-10 years         6,081             1,096             4,985
                                                        --------      ------------      ------------
                                                        $ 12,986      $      3,600      $      9,386
                                                        ========      ============      ============
</TABLE>

     The amortization expense of intangible assets is set forth below (in
thousands):
<TABLE>
<CAPTION>
                                            THREE MONTHS ENDED              NINE MONTHS ENDED
                                                 MARCH 31,                      MARCH 31,
                                        ------------------------      ------------------------------
                                            2006          2005           2006               2005
                                        ------------    --------      ------------      ------------
         <S>                            <C>             <C>           <C>               <C>
         Non-compete agreements         $        127    $     12      $        240      $         12
         Customer relationships                  358         178               833               369
         Distributor relationships               116         116               349               349
         Acquired technologies                   323         165               868               387
                                        ------------    --------      ------------      ------------
                                        $        924    $    471      $      2,290      $      1,117
                                        ============    ========      ============      ============
</TABLE>

     Amortization expense for customer relationships and distributor
relationships is included in sales and marketing expenses and amortization
expense for acquired technologies is included in cost of revenues. Amortization
expense for non-compete agreements is classified depending on the classification
of the related employee.



                                       12
<PAGE>

     The following table provides estimated future amortization expense related
to intangible assets (assuming there is no write down associated with these
intangible assets causing an acceleration of expense) (in thousands):

                                                        FUTURE
             YEAR ENDING JUNE 30,                   AMORTIZATION
             ----------------------------           ------------
             Remainder of fiscal 2006               $        938
             2007                                          3,481
             2008                                          3,206
             2009                                          2,830
             2010                                          1,741
             2011 through 2012                               403
                                                    ------------
                                                    $     12,599
                                                    ============

NOTE 6.      COMPREHENSIVE INCOME

     Excluding net income, the Company's sources of other comprehensive income
(loss) are unrealized gains and losses relating to foreign exchange rate
fluctuations. The following summarizes the components of comprehensive income
(in thousands):
<TABLE>
<CAPTION>
                                                       THREE MONTHS ENDED        NINE MONTHS ENDED
                                                             MARCH 31,               MARCH 31,
                                                    ------------------------    -------------------
                                                        2006         2005         2006       2005
                                                    ------------   ---------    --------   --------
<S>                                                 <C>            <C>          <C>        <C>
   Net income                                       $      2,313   $   1,765    $  6,696   $  5,220
     Foreign currency translation adjustment                 306        (312)       (467)       543
                                                    ------------   ---------    --------   --------
   Comprehensive income                             $      2,619   $   1,453    $  6,229   $  5,763
                                                    ============   =========    ========   ========
</TABLE>

NOTE 7.      REVENUE RECOGNITION

    Net revenues include: product sales, which are sales of thin client devices,
including software, maintenance and support and a device, as well as standalone
software products and services. To date, sales of standalone software products
and services have not exceeded 10% of our consolidated revenues for any period.
The Company follows AICPA Statement of Position No. 97-2, "Software Revenue
Recognition" (SOP 97-2) for revenue recognition. Products and services are sold
either separately or as part of a multiple-element arrangement. Revenue is
recognized on product sales when persuasive evidence of an arrangement exists,
delivery of the product has occurred, the fee is fixed or determinable and
collectibility is probable.

    Revenue related to post-contract support services is generally recognized
with the initial product sale when the fee is included with the initial product
fee, post-contract services are for one year or less, the estimated cost of
providing such services during the arrangement is insignificant, and unspecified
upgrades and enhancements offered during the period are expected to continue to
be minimal and infrequent. Otherwise, revenue from post-contract support service
contracts is recorded as deferred revenue and subsequently recognized over the
term of the contract. Vendor specific objective evidence of these amounts is
determined by the price charged when these elements are sold separately,
generally based on the renewal rate.

    Stock rotation rights and price protection are provided to certain
distributors. Stock rotation rights are generally limited to a maximum amount
per quarter and require a corresponding order of equal or greater value at the
time of the stock rotation. Price protection provides for a rebate in the event
the Company reduces the price of products for which the distributors have yet to
sell to end-users. The Company reserves for these arrangements based on a
specific review of known issues, historical experience and the level of
inventories in the distribution channel.

    Product warranty costs are accrued at the time the related revenues are
recognized.

    The Company offers fixed-price support or maintenance contracts, including
support contracts and extended warranties, to its customers, ranging from one to
five years. Revenue from these transactions is recognized over the related term.
The difference between the amount recognized and the amount collected for these
arrangements is recorded as deferred revenue.



                                       13
<PAGE>



NOTE 8.      MAJOR CUSTOMERS AND DEPENDENCE ON SUPPLIERS

     The following table sets forth sales to customers comprising 10% or more of
the Company's net revenue and accounts receivable balances:
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED                  NINE MONTH ENDED
                                                  MARCH 31,                          MARCH 31,
                                      ---------------------------------- ----------------------------------
                                           2006              2005             2006              2005
                                      ---------------- ----------------- ---------------- -----------------
     <S>                              <C>              <C>               <C>              <C>
     Net revenues
       Lenovo                                      18%                *               18%                *
       IBM                                          *                16%               *                18%
       North American distributor                   *                11%               *                11%


                                         MARCH 31,         JUNE 30,
                                           2006              2005
                                      ---------------- -----------------
     Accounts receivable
       Lenovo                                      15%               18%
</TABLE>
     (*) Amounts do not exceed 10% for such period

    In April 2005, in connection with the sale of IBM's Personal Computing
Division to Lenovo Group Limited, the Company entered into a mirror agreement
with Lenovo, under which Lenovo can purchase Neoware's products under the same
terms as IBM. The Company's agreement with IBM remains in effect.

    Under the IBM and Lenovo agreements, IBM and Lenovo sell Neoware-branded
products to their customers. During the sales process, Neoware sales and
integration personnel work directly with the end customers, along with the
support of IBM and Lenovo salespeople, thereby developing ongoing relationships
with the customers. The strategy of selling Neoware branded products and
developing ongoing relationships with the end customers was designed to mitigate
the risk of customer concentration from sales through IBM and Lenovo.

    IBM, Lenovo and the Company's distributors resell the Company's products to
individual resellers and end-users. The percentage of revenue derived from IBM,
Lenovo, individual distributors, resellers or end-users can vary significantly
from period to period. In addition to the Company's direct sales to IBM and
Lenovo, IBM, Lenovo and their resellers can purchase the Company's products
through distributors. Furthermore, IBM and Lenovo can influence an end-user's
decision to purchase the Company's products even though the end-user may not
purchase the Company's products through IBM or Lenovo. While it is difficult to
quantify the net revenues associated with these purchases, the Company believes
that these sales are significant and can vary significantly from quarter to
quarter.

     The following table sets forth geographic segments comprising 10% or more
of the Company's net revenues. Net revenues are derived based on the location of
the Company's primary selling activities with its customers:
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED                  NINE MONTH ENDED
                                                  MARCH 31,                          MARCH 31,
                                      ---------------------------------- ----------------------------------
                                           2006              2005             2006              2005
                                      ---------------- ----------------- ---------------- -----------------
     <S>                              <C>              <C>               <C>              <C>
     Net revenues
       Europe, the Middle East and Africa          34%               42%              29%              36%
       United Kingdom                              10%               17%               *               14%
</TABLE>

     (*) Amounts do not exceed 10% for such period

    The Company depends upon a limited number of sole source suppliers for its
thin client device products and for several industry standard components, which
subjects the Company to risks associated with foreign operations such as the
imposition of unfavorable governmental controls or other trade restrictions,
changes in tariffs, political instability and currency fluctuations. Although
the Company has identified alternative suppliers that could produce comparable
products, it is likely there would be an interruption of supply during any
transition, which would limit the Company's ability to ship product to fully
meet customer demand. If this were to happen, the Company's revenue would
decline and its profitability would be adversely impacted.




                                       14
<PAGE>



NOTE 9.      INVENTORIES

     Inventories are stated at the lower of cost or market. Cost is determined
by the first-in, first-out method and consists of the following (in thousands):
<TABLE>
<CAPTION>
                                                       MARCH 31,            JUNE 30,
                                                         2006                 2005
                                                     -------------       ---------------
<S>                                                  <C>                 <C>
Purchased components and subassemblies               $       3,426       $           417
Finished goods                                               2,699                 2,634
                                                     -------------       ---------------
                                                     $       6,125       $         3,051
                                                     =============       ===============
</TABLE>
NOTE 10.     INCOME TAXES

     The Company accounts for income taxes under the asset-and-liability method.
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 the respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which 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.

NOTE 11.     SHORT-TERM BORROWINGS

     In December 2004, the Company entered into an Offering Basis Loan Agreement
with a bank under which the Company can request short-term loan advances up to
an aggregate principal amount of $10.0 million. Upon such request, the bank
would provide the Company with the interest rate, terms and conditions
applicable to the requested loan advance. The funds would be committed upon
agreement of such terms by both parties. Unless otherwise agreed to by the bank,
the term for any advance cannot exceed 180 days. There were no borrowings under
the Offering Basis Loan Agreement.

NOTE 12.     SALES OF COMMON STOCK

    In February 2006, the Company sold 3,000,000 shares of its common stock at a
public offering price of $25.25 per share. Net proceeds to the Company were
$71.2 million after transaction costs. The Company intends to use the net
proceeds of the financing for general corporate purposes and to fund potential
future acquisitions.

NOTE 13.     EARNINGS PER SHARE

     Basic EPS is computed by dividing net income by the weighted average number
of common shares outstanding for the period. Diluted EPS reflects the potential
dilution from the exercise or conversion of securities into common stock, such
as stock options and warrants. The following table sets forth the computation of
basic and diluted earnings per share (in thousands, except share and per share
data):
<TABLE>
<CAPTION>
                                                             THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                                 MARCH 31,                            MARCH 31,
                                                        -----------------------------        --------------------------
                                                           2006             2005                2006            2005
                                                        ----------       ------------        -----------     ----------
<S>                                                     <C>              <C>                 <C>             <C>
Net income                                              $    2,313       $      1,765        $     6,696     $    5,220
                                                        ==========       ============        ===========     ==========

Weighted average shares outstanding:
   Basic                                                    18,023             16,061             16,931         15,836
   Effect of dilutive employee stock options                   825                330                543            358
   Effect of dilutive warrants                                  --                 13                 --             13
                                                        ----------       ------------        -----------     ----------
   Diluted                                                  18,848             16,404             17,474         16,207
                                                        ==========       ============        ===========     ==========

Earnings per common share:
   Basic                                                $     0.13       $       0.11        $      0.40     $     0.33
                                                        ==========       ============        ===========     ==========
   Diluted                                              $     0.12       $       0.11        $      0.38     $     0.32
                                                        ==========       ============        ===========     ==========
</TABLE>


                                       15
<PAGE>

     The following table sets forth the common shares issuable upon exercise of
stock options that were excluded from the dilutive earnings per share
computations (in thousands):
<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED                   NINE MONTHS ENDED
                                                            MARCH 31,                            MARCH 31,
                                                   -----------------------------        ----------------------------
                                                       2006            2005                2006            2005
                                                   -------------    ------------        ------------    ------------
<S>                                                <C>              <C>                 <C>             <C>
Employee stock options                                        23           1,171                 115           1,327
                                                   =============    ============        ============    ============
</TABLE>

NOTE 14.     GUARANTEES

     INDEMNIFICATIONS

     In the ordinary course of business, from time-to-time the Company enters
into contractual arrangements under which it may agree to indemnify its customer
for losses incurred by the customer or supplier arising from certain events as
defined within the particular contract, which may include, for example,
litigation or intellectual property infringement claims. The Company has not
identified any losses that are probable under these provisions and, accordingly,
no liability related to these indemnification provisions has been recorded.

     WARRANTY

     The Company provides for the estimated cost of product warranties at the
time it recognizes revenue. The Company actively monitors and evaluates the
quality of its component suppliers; however, ongoing product failure rates,
material usage and service delivery costs incurred in correcting a product
failure affect the estimated warranty obligation. If actual product failure
rates, material usage or service delivery costs differ from estimates, revisions
to the estimated warranty liability would be required. The Company's standard
warranty service period ranges from one to three years.

     The changes in the Company's warranty liability, which is included in
other accrued expenses, during the first nine months of fiscal 2006 are as
follows (in thousands):

Accrued warranty cost at June 30, 2005                                 $ 896
    Expense incurred                                                    (364)
    Provisions for warranties                                            414
    Warranty obligation assumed in Maxspeed acquisition                  291
                                                                  ----------
Accrued warranty cost at March 31, 2006                           $    1,237
                                                                  ==========

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS.

OVERVIEW

     We are a leading global provider of thin client computing solutions. Our
thin client software and devices enable organizations to enhance security,
improve manageability, increase reliability and lower the up-front and ongoing
cost of computing. Our software powers, secures and manages thin client devices
and traditional personal computers, enabling these devices to run Windows(R) and
web applications across a network, as well as to connect to mainframes,
mid-range, UNIX and Linux systems. We differentiate our thin client computing
solutions by using a software-centric approach that is focused on providing
standards-based technology that enables our customers to integrate our solutions
into their existing IT infrastructure, leveraging their existing investments and
lowering the overall cost of deployment and implementation.

     We generate revenue primarily from sales of our software bundled with thin
client devices, and secondarily from our software sold on a standalone basis for
use on personal computers and servers. Our standalone software includes Neoware
TeemTalk host access software for servers and PCs, Neoware Remote Manager device
management software and Neoware Image Manager streaming software. To date, sales
of standalone software products and services have not exceeded 10% of our
consolidated revenues for any period. We also provide complementary services
such as integration, training and maintenance.



                                       16
<PAGE>


     We sell our products and services worldwide through our alliances with IBM
and Lenovo, distributors, other indirect channels such as resellers and systems
integrators, and our direct sales organization. Our international sales are
primarily made through distributors and are collectible primarily in US dollars,
while the associated operating expenses are payable in foreign currencies. In
addition to our principal headquarters in the United States, we maintain offices
in Australia, Austria, China, France, Germany, and the UK.

     In April 2005, in connection with the sale of IBM's Personal Computing
Division to Lenovo Group Limited, we entered into a mirror agreement with
Lenovo, under which Lenovo can purchase our products under the same terms as
IBM. Lenovo sells our products primarily to IBM customers. Our agreement with
IBM remains in effect.

     STRATEGY

     Thin client computing provides an alternative to personal computers that is
designed to be more secure, more manageable, more reliable and more
cost-effective. We market our thin client computing products to PC users and as
alternatives to PCs. Our strategies are to focus on selling thin client software
and devices to businesses, increasing sales to large enterprise customers
through our relationships with IBM, Lenovo, and other partners, increasing sales
to small and medium-sized businesses through resellers, and to execute marketing
and selling initiatives targeted at specific vertical markets.

     To expand our access to customers, we have developed relationships with
third parties that we believe have strong market positions and customer
relationships. We believe that this allows us to develop new customer
relationships and to gain access to new markets. Our acquisition strategy has
been focused on expanding our geographic reach, channels of distribution and
software development resources, and acquiring businesses with technologies that
increase our ownership of core intellectual property and products that can be
sold through our existing channels to the same end user customers, leveraging
our existing organization. We intend to continue to pursue strategic
acquisitions and partnerships in the future.

     RECENT ACQUISITIONS

     In November 2005, we completed the acquisition of Maxspeed Corporation, a
provider of thin client solutions, headquartered in the United States, with
research, development and sales in China.

     In October 2005, we acquired the thin client business of TeleVideo, Inc.,
located in the United States, including a trademark license, product brands,
customer lists, customer contracts and non-competition agreements.

     In April 2005, we acquired all of the outstanding shares of Qualystem
Technology S.A.S., located in France, a provider of software that streams
Windows(R) and application components on-demand from a server to other servers,
personal computers, and thin clients.

     In March 2005, we acquired the ThinTune thin client business of eSeSIX
Computer, located in Germany, which included customer lists, intellectual
property and technology, and also entered into reseller, supplier and
non-competition agreements, and acquired all of the outstanding shares of eSeSIX
Tech, located in Austria, eSeSIX Computer's development and engineering
affiliate. eSeSIX Computer together with eSeSIX Tech are collectively referred
to as the ThinTune thin client business.

     In January 2005, we acquired all of the outstanding shares of Mangrove
Systems S.A.S., located in France, a provider of Linux software solutions. As a
result of the Mangrove acquisition, we acquired customer lists, intellectual
property and technology and non-competition agreements.

     In September 2004, we acquired the thin client business of Visara
International, Inc, located in the United States, including customer lists,
intellectual property and technology, and also entered into reseller, supplier
and non-competition agreements.



                                       17
<PAGE>


     FINANCIAL HIGHLIGHTS

     Net revenue, gross profit margin and earnings per share are key
measurements of our financial results. For the third quarter of fiscal 2006, net
revenue was $27.8 million, an increase of 46% from the same period in fiscal
2005. Gross profit margins were 44% in the third quarter of fiscal 2006,
compared to 43% in the same period in fiscal 2005. Diluted earnings per share
were $0.12 in the third quarter of fiscal 2006, compared to $0.11 in the same
period in fiscal 2005, as a result of increased earnings from revenue growth and
improved profit margins offset by increased operating expenses, including added
staff to support our geographic expansion, added costs associated with the
businesses we acquired, added costs related to operating a more complex
business, added cost of increased amortization and stock-based compensation
expense as well as a larger number of fully diluted shares. Stock-based
compensation expense included in these results was $20,000 in cost of products
sold and $760,000 in operating expense for the three months ended March 31,
2006, the amortization of intangibles was $924,000 and $471,000 for the three
months ended March 31, 2006 and March 31, 2005, respectively.

     For the first nine months of fiscal 2006, net revenue was $83.7 million, an
increase of 50% from the same period in fiscal 2005. Gross profit margins were
43% in the first nine months of fiscal 2006 and fiscal 2005. Diluted earnings
per share were $0.38 in the first nine months of fiscal 2006, compared to $0.32
in the same period in fiscal 2005. Stock-based compensation expense included in
these results was $60,000 in cost of products sold and $2.2 million in operating
expense for the nine months ended March 31, 2006, and amortization of
intangibles was $2.3 million and $1.1 million for the nine months ended
March 31, 2006 and March 31, 2005, respectively.

     As of March 31, 2006, our cash, cash equivalents and short-term investments
were $111.2 million, compared to $43.2 million at June 30, 2005. The increase
resulted from the net proceeds from the public offering of our common stock in
February 2006 and the exercise of stock options and operating cash flows,
partially offset by cash used for acquisitions. We have potential earnout
obligations of up to $7.3 million as a result of the acquisitions that we have
completed. Generally, these earnouts are based on achieved levels of revenue
during the four quarters after we complete a transaction.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     We believe that there are several accounting policies that are critical to
understanding our historical and future performance, as these policies affect
the reported amounts of revenue and other significant areas that involve
management's judgments and estimates. These critical accounting policies and
estimates include:

     o   Revenue recognition
     o   Valuation of long-lived and intangible assets and goodwill
     o   Accounting for income taxes
     o   Stock based compensation

     These policies and estimates and our procedures related to these policies
and estimates are described in detail below and under specific areas within the
discussion and analysis of our financial condition and results of operations.
Please refer to Note 1, "Organization and Summary of Significant Accounting
Policies" in the Notes to Consolidated Financial Statements in our annual
financial statements as of June 30, 2005 included in our Annual Report on Form
10-K for further discussion of our accounting policies and estimates.

REVENUE RECOGNITION

     For each type of arrangement, we make judgments regarding the fair value of
multiple elements contained in our arrangements, judgments regarding whether
fees are fixed or determinable, judgments regarding whether collectibility is
probable, and judgments related to accounting for potential distributor stock
rotation rights and price protection. These judgments, and their effect on
revenue recognition, are discussed below.

     Multiple Element Arrangements

     Net revenues include sales of thin client devices, which include the device
and related software, maintenance and technical support as well as standalone
software products and services. We follow AICPA Statement of Position No. 97-2,
"Software Revenue Recognition" ("SOP 97-2") for revenue recognition. These
products and services are sold either separately or as part of a
multiple-element arrangement. Revenue is recognized on product sales when
persuasive evidence of an arrangement exists, delivery of the product has
occurred, the fee is fixed or determinable and collectibility is probable.

     Revenue related to post-contract support services is generally recognized
with the initial product sale when the fee is included with the initial product
fee, post-contract services are for one year or less, the estimated cost of
providing such services during the arrangement is insignificant, and unspecified
upgrades and enhancements offered during the period are expected to continue to
be minimal and infrequent. Otherwise, revenue from extended warranty and
post-contract support service contracts is recorded as deferred revenue and
subsequently recognized over the term of the related support period. Vendor
specific objective evidence (VSOE) of these amounts is determined by the price
charged when these elements are sold separately, generally based on the renewal
rate.

                                       18
<PAGE>
     The Fee is Fixed or Determinable

     We make judgments at the outset of an arrangement regarding whether the
fees are fixed or determinable. The majority of our payment terms are within 30
to 60 days after invoice date. We review arrangements that have payment terms
extending beyond 60 days on a case-by-case basis to determine if the fee is
fixed or determinable. If we determine at the outset of an arrangement that the
fees are not fixed or determinable, we recognize revenue as the fees become due
and payable.

     Collection is Probable

     We make judgments at the outset of an arrangement regarding whether
collection is probable. Probability of collection is assessed on a
customer-by-customer basis. We typically sell to customers with whom we have had
a history of successful collections. New customers are subjected to a credit
review process to evaluate the customer's financial position and ability to pay.
If we determine at the outset of an arrangement that collection is not probable,
revenue is recognized upon receipt of payment.

     Stock Rotation Rights and Price Protection

     We provide certain distributors with stock rotation rights and price
protection. Stock rotation rights are generally limited to a maximum amount per
quarter and require a corresponding order of equal or greater value at the time
of the stock rotation. We provide price protection as a rebate in the event that
we reduce the price of products that our distributors have yet to sell to
end-users. We estimate potential stock rotation and price protection claims
based on historical experience and the level of inventories in the distribution
channel and reduce current period revenue accordingly. If we cannot reasonably
estimate claims related to stock rotations and price protection at the outset of
an arrangement, we recognize revenue when the claims can be reasonably
estimated.

VALUATION OF LONG-LIVED AND INTANGIBLE ASSETS AND GOODWILL

     In connection with acquisitions, we allocate portions of the purchase price
to intangible assets, consisting of acquired technologies, distributor and
customer relationships, trade names and non-compete agreements based on
independent appraisals received after each acquisition, with the remainder
allocated to goodwill.

     We assess the realizability of goodwill and intangible assets with
indefinite useful lives pursuant to SFAS No. 142, "Goodwill and Other Intangible
Assets." We are required to perform a SFAS No. 142 impairment test at least
annually, or sooner if events or changes in circumstances indicate that the
carrying amount may not be recoverable. Our annual impairment date is June 30.
We have determined that the reporting unit level is our sole operating segment.
The test for goodwill is a two-step process:

     First, we compare the carrying amount of our reporting unit, which is the
     book value of the entire Company, to the fair value of our reporting unit.
     If the carrying amount of our reporting unit exceeds its fair value, we
     have to perform the second step of the process. If not, no further testing
     is needed.

     If the second part of the analysis is required, we allocate the fair value
     of our reporting unit to all assets and liabilities as if the reporting
     unit had been acquired in a business combination at the date of the
     impairment test. We then compare the implied fair value of our reporting
     unit's goodwill to its carrying amount. If the carrying amount of our
     reporting unit's goodwill exceeds its fair value, we recognize an
     impairment loss in an amount equal to that excess.

     We review our long-lived assets, including amortizable intangibles, for
impairment when events indicate that their carrying amount may not be
recoverable in accordance with SFAS No. 144, "Accounting for the Impairment or
Disposal of Long-Lived Assets." When we determine that one or more impairment
indicators are present for an asset, we compare the carrying amount of the asset
to net future undiscounted cash flows that the asset is expected to generate. If
the carrying amount of the asset is greater than the net future undiscounted
cash flows that the asset is expected to generate, we compare the fair value to
the book value of the asset. If the fair value is less than the book value, we
recognize an impairment loss. The impairment loss is the excess of the carrying
amount of the asset over its fair value.


                                       19
<PAGE>


     Some of the events that we consider as impairment indicators for our
long-lived assets, including goodwill, are:

     o  Our net book value compared to our market capitalization;
     o  Significant adverse economic and industry trends;
     o  Significant decrease in the market value of the asset;
     o  The extent that we use an asset or changes in the manner that we use it;
        and
     o  Significant changes to the asset since we acquired it.

     We have not recorded an impairment loss on goodwill or other long-lived
assets. At March 31, 2006, goodwill and intangible assets were $43.6 million and
$13.0 million, respectively. A decrease in the fair value of our business could
trigger an impairment charge related to goodwill and or amortizable intangible
assets. There were no impairment indicators at March 31, 2006.

ACCOUNTING FOR INCOME TAXES

     We are required to estimate our income taxes in each federal, state and
international jurisdiction in which we operate. This process requires that we
estimate the current tax expense as well as assess temporary differences between
the accounting and tax treatment of assets and liabilities, including items such
as accruals and allowances not currently deductible for tax purposes. The income
tax effects of the differences we identify are classified as current or
long-term deferred tax assets and liabilities in our consolidated balance
sheets. Our judgments, assumptions and estimates relative to the current
provision for income tax take into account current tax laws, our interpretation
of current tax laws and possible outcomes of future audits conducted by foreign
and domestic tax authorities. Changes in tax laws or our interpretation of tax
laws and the resolution of future tax audits could significantly impact the
amounts provided for income taxes in our balance sheet and results of
operations. We must also assess the likelihood that deferred tax assets will be
realized from future taxable income and, based on our assessment, establish a
valuation allowance, if required.

STOCK-BASED COMPENSATION

     Prior to June 30, 2005, we accounted for employee stock option plans based
on the intrinsic value method in accordance with Accounting Principles Board
(APB) Opinion No. 25, "Accounting for Stock Issued to Employees," and related
Interpretations and had adopted the disclosure requirements of SFAS No. 123,
"Accounting for Stock-Based Compensation" (SFAS No.123), as amended by SFAS No.
148, "Accounting for Stock-Based Compensation - Transition and Disclosure" (SFAS
No. 148). Accordingly, compensation cost for stock options was measured as the
excess, if any, of the quoted market price of the Company's stock at the grant
date over the amount an employee must pay to acquire the stock. The Company
granted stock options with exercise prices equal to the market price of the
underlying stock on the date of grant; therefore, the Company did not record
stock-based compensation expense under APB Opinion No. 25.

     In December 2004, the Financial Accounting Standards Board (FASB) issued
SFAS No. 123R, "Share-Based Payment," to require that compensation cost
relating to share-based payment arrangements be recognized in the financial
statements. As of July 1, 2005, we adopted SFAS No. 123R using the modified
prospective method, which requires measurement of compensation cost for all
stock-based awards at fair value on date of grant and recognition of
compensation over the service period for awards expected to vest. The fair value
of stock options are determined using the Black-Scholes valuation model, which
is consistent with our valuation techniques previously utilized for stock
options in footnote disclosures required under SFAS No. 123, as amended by SFAS
No. 148. Such fair value is recognized as expense over the service period, net
of estimated forfeitures. The adoption of SFAS No.123R resulted in no cumulative
change in accounting as of the date of adoption.

     On March 29, 2005, the Securities and Exchange Commission published Staff
Accounting Bulletin No. 107 (SAB 107), which provides the Staff's views on a
variety of matters relating to stock-based payments. SAB 107 requires
stock-based compensation to be classified in the same expense line items as cash
compensation. Information about stock-based compensation included in the results
of operations is as follows (in thousands):


                                       20
<PAGE>

<TABLE>
<CAPTION>
                                                 THREE MONTHS ENDED               NINE MONTHS ENDED
                                                      MARCH 31,                       MARCH 31,
                                             ----------------------------   ----------------------------
                                                 2006           2005           2006            2005
                                             -----------    -------------   ------------    ------------
        <S>                                  <C>            <C>             <C>             <C>
        Cost of revenues                     $        20    $          --   $         60    $         --
        Selling and marketing                        283               --            829              --
        Research and development                      98               --            306              --
        General and administrative                   379               --          1,104              --
                                             -----------    -------------   ------------    ------------
                                             $       780    $          --   $      2,299    $         --
                                             ============   =============   ============     ===========
</TABLE>
     We expect stock-based compensation expense to be approximately $750,000 for
the fourth quarter of fiscal 2006 before income taxes, although this amount may
increase if we hire additional executives or a significant number of other
additional employees and grant options to them. Such amount may also change as a
result of additional grants to existing employees, forfeitures or differences
between actual and estimated forfeitures, modifications or other factors. SFAS
No. 123R provides that income tax effects of share-based payments are recognized
in the financial statements for those awards which will normally result in tax
deductions under existing tax law. Under current U.S. federal and U.K. tax laws,
we would receive a compensation expense deduction related to non-qualified stock
options only when those options are exercised and vested shares are received.
Accordingly, the financial statement recognition of compensation cost for
non-qualified stock options creates a deductible temporary difference which
results in a deferred tax asset and a corresponding deferred tax benefit in the
income statement. We do not recognize a tax benefit for compensation expense
related to incentive stock options (ISOs) unless the underlying shares are
disposed of in a disqualifying disposition. Accordingly, compensation expense
related to ISOs is treated as a permanent difference for income tax purposes.

     For stock-based compensation arrangements we make judgments about the fair
value of the awards, including the expected term of the award, volatility of the
underlying stock and estimated forfeitures, which impact the amount of
compensation expense recognized in the financial statements.






                                       21
<PAGE>


RESULTS OF OPERATIONS

NET REVENUES (in thousands):
<TABLE>
<CAPTION>
                                    THREE MONTHS ENDED                            NINE MONTHS ENDED
                                         MARCH 31,                                    MARCH 31,
                              -------------------------------               ------------------------------
                                   2006            2005         % CHANGE         2006           2005        % CHANGE
                              --------------- --------------- ------------  -------------- --------------- -----------
<S>                           <C>             <C>             <C>           <C>            <C>             <C>
 Net revenues                  $    27,787      $  19,001          46 %      $   83,666      $  55,775          50 %
</TABLE>
     We derive revenues primarily from the sale of thin client devices, which
include a device and related software and services. The increase in net revenues
in the third quarter and the first nine months of fiscal 2006 is substantially
due to the following factors:

     o  An increase in market acceptance of thin client computing.
     o  An increase in our market share.
     o  Significant initial sales of our new Neoware e900 thin client.
     o  An increase in our customer base from our selling and marketing
        activities.
     o  An increase in sales to large enterprise customers.
     o  An increase in our business with IBM and Lenovo.
     o  Revenues as a result of acquisitions

     The following table sets forth sales to customers comprising 10% or more of
our net revenue:
<TABLE>
<CAPTION>
                                             THREE MONTHS ENDED                  NINE MONTH ENDED
                                                  MARCH 31,                          MARCH 31,
                                      ---------------------------------- ----------------------------------
                                           2006              2005             2006              2005
                                      ---------------- ----------------- ---------------- -----------------
<S>                                   <C>              <C>               <C>              <C>
     Net revenues
       Lenovo                                      18%                 *             18%              *
       IBM                                          *                 16%             *              18%
       North American distributor                   *                 11%             *              11%
</TABLE>
     (*) Amounts do not exceed 10% for such period

     Revenues from Europe, the Middle East and Africa ("EMEA"), based on the
location of our customers, were as follows (in thousands):
<TABLE>
<CAPTION>
                                 THREE MONTHS ENDED                            NINE MONTHS ENDED
                                      MARCH 31,                                    MARCH 31,
                              ------------------------                         ----------------------        %
                                 2006          2005        % CHANGE            2006           2005         CHANGE
                              ---------      ---------     --------         ----------      ---------     --------
<S>                           <C>            <C>           <C>              <C>             <C>           <C>
EMEA revenues                 $   9,341      $   8,019        16%           $   24,391      $  19,873        23%
Percentage of net revenues           34%            42%                             29%            36%
</TABLE>
Revenue from EMEA grew 16% and 23% in the three and nine months ended March 31,
2006, respectively, compared to the same periods in the prior fiscal year.
Revenues from EMEA declined as a percentage of net revenues in the three and
nine months ended March 31, 2006 compared to the same periods in the prior
fiscal year periods due to higher revenue growth in the United States, primarily
as a result of an increase in sales to large enterprise customers in the United
States.


                                       22
<PAGE>



COST OF REVENUES AND GROSS PROFIT MARGIN (in thousands):

<TABLE>
<CAPTION>
                                  THREE MONTHS ENDED                             NINE MONTHS ENDED
                                         MARCH 31,                                    MARCH 31,
                              -------------------------------               ------------------------------     %
                                   2006            2005         % CHANGE         2006           2005         CHANGE
                              --------------- --------------- ------------  -----------      ---------    ----------
<S>                           <C>             <C>             <C>           <C>              <C>           <C>
   Cost of products            $    15,353      $  10,571           45%      $  47,051      $  31,286          50%
   Amortization of intangibles         338            177           91%            913            400         128%
                                ----------       ---------    -----------    ---------      ---------     -------
     Total cost of revenues         15,691         10,748           46%         47,964         31,686          51%
                                ==========       =========                   =========       ========
     Gross profit margin                44%            43%                          43%            43%

</TABLE>
     Cost of revenues consists primarily of the cost of thin client devices,
which include a device and related software, and, to a lesser extent, overhead
including salaries and related benefits for personnel who fulfill product
orders, delivery services, warranty obligations, amortization of intangibles
related to acquisitions, distribution costs and stock-based compensation expense
commencing in the first quarter of fiscal 2006.

     The increase in cost of revenues on a dollar basis in the third quarter and
first nine months of fiscal 2006 over the comparable period in fiscal 2005 is
primarily the result of sales growth and, to a lesser extent, to increased cost
of transportation, increased amortization of intangibles related to acquisitions
completed in fiscal 2005 and in the recent quarter and increases in inventory
and warranty reserves due to higher sales volume.

     We continue to benefit from manufacturing efficiencies and component cost
reductions of our outsourced supply chain model. This model depends on high
volume production of our thin client device products using components and supply
chain techniques commonly used in personal computers.

     The percentage gross profit margin in the first nine months of fiscal 2006
was impacted by significant sales of the new Neoware e900 thin client devices in
the first quarter of fiscal 2006, which carries higher average selling prices,
higher average profit dollars per device sold, and lower percentage gross
margins of approximately 22%.

     Gross margins are expected to fluctuate in the future due to changes in
product mix, reduction in sales prices due to increased sales to large
enterprise customers and increased price competition, the percentage of revenues
derived from thin client devices and software, and changes in the cost of thin
client devices, flash memory, DRAM and other components.

SELLING AND MARKETING (in thousands):

<TABLE>
<CAPTION>
                                    THREE MONTHS ENDED                          NINE MONTHS ENDED
                                          MARCH 31,                                  MARCH 31,
                               -------------------------------             ----------------------------
                                    2006             2005       % CHANGE        2006            2005       % CHANGE
                               ---------------  -------------------------- --------------- -----------    ----------
<S>                             <C>              <C>                <C>     <C>            <C>                <C>
 Selling and marketing          $     4,295      $    2,806         53%     $  12,864      $    8,664         48%
 As a percentage of revenue              15%             15%                       15%             16%
</TABLE>

     Selling and marketing expenses consist primarily of salaries, related
benefits, commissions, advertising, direct marketing, the cost of trade shows,
and other costs associated with our sales and marketing efforts, as well as
stock-based compensation expense commencing in the first quarter of fiscal 2006.
The increase in sales and marketing expense in the third quarter and first nine
months of fiscal 2006 compared to the same periods in fiscal 2005 is primarily
the result of an increase in headcount in the following areas: our enterprise
sales organization in the United States, expansion of our sales organization in
Europe, and the addition of salespeople and presales support personnel in the
U.S., Europe and China as a result of our acquisitions of Mangrove, Qualystem,
Thintune, Televideo and Maxspeed. In addition, we increased our marketing
personnel, including senior management, increased spending on marketing
initiatives designed to attract new customers, recorded increased amortization
of intangibles as a result of new acquisitions, and recorded stock-based
compensation commencing in the first quarter of fiscal 2006. Selling and
marketing expenses included stock-based compensation expense of $283,000 and
$829,000 in the third quarter and first nine months of fiscal 2006,
respectively. We expect selling and marketing expenses to increase in absolute
dollars in fiscal 2006, but to remain in approximately the same range as fiscal
2005 as a percentage of revenues assuming revenues continue to grow on a year
over year basis in line with our estimates. Spending levels in any one quarter
will vary depending upon the timing of individual marketing initiatives.

                                       23

<PAGE>


RESEARCH AND DEVELOPMENT (in thousands):
<TABLE>
<CAPTION>

                                   THREE MONTHS ENDED                           NINE MONTHS ENDED
                                          MARCH 31,                                  MARCH 31,
                               -------------------------------             ------------------------------
                                    2006             2005       % CHANGE        2006            2005       % CHANGE
                               ---------------  -------------- ------------ -------------   -----------  ---------------
<S>                             <C>              <C>                <C>     <C>            <C>                <C>
 Research and development       $     1,645      $      866         90%     $   4,446      $    2,299         93%
 As a percentage of revenue               6%              5%                         5%              4%
</TABLE>

     Research and development expenses consist primarily of salaries, related
benefits, other engineering related costs, and stock-based compensation expense
commencing in the first quarter of fiscal 2006. The increase in research and
development expense in the third quarter and first nine months of fiscal 2006
compared to the same period in fiscal 2005 is primarily the result of an
increase in staff levels as a result of our strategy to establish integration
and development centers in major markets around the world. Prior to December
2004, our development personnel were located only in the United States and the
United Kingdom. During calendar 2005, primarily as a result of acquisitions, we
significantly increased our headcount dedicated to the development of our
products, with personnel now located in the United States, the United Kingdom,
Austria, China, France, and under contract, in India. In addition, stock-based
compensation expense, which commenced in the first quarter of fiscal 2006, was
$98,000 and $306,000 in the third quarter and first nine months of fiscal 2006,
respectively. We believe that a significant level of research and development
investment is required to remain competitive and expect research and development
expenses to increase in absolute dollars in fiscal 2006, but to remain
relatively constant as percentage of revenues assuming revenues continue to grow
on a year over year basis in line with our estimates.

GENERAL AND ADMINISTRATIVE (in thousands):
<TABLE>
<CAPTION>

                                   THREE MONTHS ENDED                           NINE MONTHS ENDED
                                          MARCH 31,                                  MARCH 31,
                               -------------------------------             ------------------------------
                                    2006             2005       % CHANGE        2006            2005       % CHANGE
                               ---------------  ------------ -------------- ------------   ------------  ------------
<S>                             <C>              <C>                <C>     <C>            <C>               <C>
 General and administrative     $     2,451      $    1,843         33%     $   7,614      $    4,848        57%
 As a percentage of revenue               9%             10%                        9%              9%
</TABLE>

     General and administrative expenses consist primarily of salaries, related
benefits, corporate insurance, such as director and officer liability insurance,
fees related to the obligations of a public company and fees for legal, audit
and tax services, and stock-based compensation expense commencing in the first
quarter of fiscal 2006. The increase in general and administrative expenses in
the third quarter and first nine months of fiscal 2006 compared to the same
periods in fiscal 2005 is primarily the result of an increase in staffing levels
as a result of the increased complexity of our business, including our
significant international expansion during calendar 2005, increases in
compensation levels, including incentive compensation, based on financial
results, added costs for legal, accounting and compliance activities associated
with audit and tax and the cost of stock-based compensation,. The increase in
staffing levels reflects additional personnel related to our organizational
investments in executive management and other positions as a result of the
growth of our business. Stock-based compensation expense was $379,000 and
$1,104,000 in the third quarter and first nine months of fiscal 2006,
respectively. We expect general and administrative expenses to increase in
absolute dollars in fiscal 2006, but to remain in the same range or to decline
slightly as a percentage of revenues assuming revenues continue to grow on a
year over year basis in line with our estimates.

INCOME TAXES (in thousands):
<TABLE>
<CAPTION>

                                   THREE MONTHS ENDED                          NINE MONTHS ENDED
                                          MARCH 31,                                  MARCH 31,
                               -------------------------------             ------------------------------
                                    2006             2005       % CHANGE        2006            2005       % CHANGE
                               ---------------  ------------- ------------- --------------- ------------ --------------
<S>                             <C>              <C>                <C>     <C>            <C>               <C>
 Income taxes                   $     1,301      $      913         42%     $   3,767      $    2,692        40%
 Effective tax rate                      36%             34%                        36%             34%
</TABLE>

     Our effective tax rate in the third quarter and first nine months of fiscal
2006 differed from the combined federal and state statutory rates due primarily
to the non-deductible portion of stock-based compensation expense associated
with incentive stock options commencing in the first quarter of fiscal 2006,
partially offset by the tax benefit from the Extraterritorial Income Exclusion
("EIE"). The EIE provides a tax benefit by excluding a portion of income from
qualified foreign sales from gross income. In the third quarter and first nine
months of fiscal 2006 we also benefited to a lesser extent from foreign income
taxes in lower tax rate countries.

                                       24
<PAGE>

     In October 2004, the EIE was repealed and will be phased out through
December 31, 2006. As a result, we expect our effective tax rate to increase as
the EIE is phased out over the next two fiscal years; however, the impact of the
manufacturing deduction for the Jobs Creation Act has not been determined at
this time and that, along with other initiatives we may undertake, could have a
favorable impact on our effective income tax rate during fiscal 2006. In
addition, certain of our recent acquisitions are located in foreign tax
jurisdictions which may have an impact on our overall effective tax rate. Based
on these factors, we estimate that our effective tax rate (including the impact
of stock-based compensation) will be 36% for fiscal 2006.

LIQUIDITY AND CAPITAL RESOURCES

     As of March 31, 2006, we had net working capital of $121.8 million compared
to $50.4 million at June 30, 2005. Our principal sources of liquidity include
$111.2 million of cash and cash equivalents and short-term investments and an
Offering Basis Loan Agreement with a bank under which we can request short-term
loan advances up to an aggregate principal amount of $10 million. Upon such
request, the bank would provide us with the interest rate, terms and conditions
applicable to the requested loan advance. The funds would be committed upon
agreement of such terms by both parties. Unless otherwise agreed to by the bank,
the term for any advance cannot exceed 180 days. There were no borrowings under
the Offering Basis Loan Agreement during the first quarter of fiscal 2006.

     Cash and cash equivalents increased by $74.1 million during the first nine
months of fiscal 2006, primarily as a result of the net proceeds of
approximately $71.2 million from the public offering of our common stock,
positive operating cash flows of $7.7 million, the exercise of stock options and
related tax benefits, which totaled $7.5 million, and the net purchase and sale
of short term investments, which resulted in a net increase in cash of $6.8
million, offset by cash paid for acquisitions of $17.7 million and purchases of
property and equipment of $1.4 million. In February 2006, we completed an
underwritten public offering of 3,000,000 shares of our common stock at a public
offering price of $25.25 per share pursuant to our shelf registration
statement. Remaining availability under the shelf registration statement is
approximately $24 million. We have potential earnout obligations in connection
with recently completed transactions totaling $7.3 million. Generally, these
earnouts are based on achieved levels of revenue during the twelve months
subsequent to completion of the transaction.

     CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:

     Cash flows provided by operations in the nine months ended March 31, 2006
were $7.5 million primarily as the result of net income of $6.7 million,
adjusted for, among other items, depreciation of $302,000, amortization of
intangibles of $2.3 million and stock-based compensation of $2.3 million, an
$465,000 decrease in non-acquired inventory, a $4.2 million increase in accounts
receivable, due to increased revenue, and a net $400,000 offset related to other
working capital items

     Cash flow provided by operations in the nine months ended March 31, 2005
were $5.5 million primarily as the result of net income of $5.2 million,
adjusted for, among other items, non-cash charges including depreciation of
$199,000, amortization of intangibles of $1.1 million, a tax benefit of $385,000
relating to stock option exercises and a $2.7 million increase in accrued
expenses, which was offset by an increase in accounts receivable of $3.0 million
resulting from increased sales, and an increase in inventory of $1.5 million due
primarily to inventory purchases made in advance of our contractual
requirements.

     CASH FLOWS USED IN INVESTING ACTIVITIES: The cash out flows from investing
activities in the first nine months of fiscal 2006 include the acquisition of
businesses, which totaled $17.7 million compared to $16.8 million in the first
nine months of fiscal 2005. We typically engage in purchases and sales of
short-term investments depending on investment rate of returns compared to
returns generated on our cash balances. Such purchases and sales totaled net
sales of $6.9 million and $32.0 million in the first nine month of fiscal 2006
and 2005, respectively.

                                       25
<PAGE>

     CASH FLOWS PROVIDED BY FINANCING ACTIVITIES: The cash in flows from
financing activities in the first nine months of fiscal 2006 totaled $79.0
million and were primarily the result of net proceeds of approximately $71.2
million from our public offering of our common stock and the exercise of
employee stock options and related tax benefits of $7.7 million.

     CONTRACTUAL OBLIGATIONS
     The following is a summary of our contractual obligations as of March 31,
2006 (in thousands):
<TABLE>
<CAPTION>

                                                       2006 AND        2008 AND        2010 AND          2012 AND
                                         TOTAL           2007            2009            2011           THEREAFTER
                                     -------------------------------------------------------------- ----------------
<S>                                   <C>           <C>           <C>               <C>              <C>
 Product purchase obligations         $     13,653  $      13,653 $            --   $           --   $           --
 Operating leases                            3,593            985           1,241              784              583
 Other purchase obligations                    526            526              --               --               --
                                      ------------  -------------  --------------   --------------   --------------
                                      $     17,772  $      15,164 $         1,241   $          784  $           583
                                      ============  =============  ==============   ==============   ==============
</TABLE>

     The above table excludes up to $7.3 million in potential amounts payable
under contractual earnouts related to our recent acquisitions and up to $1.0
million of contingent amounts payable pursuant to arrangements with executive
officers and other senior managers which provide for severance obligations in
the event of a change in control.

     We expect to fund current operations and other cash expenditures through
the use of available cash, cash from operations, funds available under our
credit facility and, potentially, new debt or equity financings. Management
believes that we will have sufficient funds from current cash, operations and
available financing to fund operations and cash expenditures for the foreseeable
future.

FACTORS AFFECTING NEOWARE AND FUTURE OPERATING RESULTS

     Our future results may be affected by industry trends and specific risks in
our business. Some of the factors that could materially affect our future
results include those described below. Operating results for a particular future
period are difficult to predict and, therefore, prior results are not
necessarily indicative of results to be expected in future periods. Factors that
could have a material adverse effect on our business, results of operations, and
financial condition include, but are not limited to, the following:

THE SUCCESS OF OUR STRATEGY DEPENDS ON OUR ABILITY TO ATTRACT, RETAIN AND GROW
OUR BUSINESS WITH LARGE ENTERPRISE CUSTOMERS.

     We must retain and continue to expand our ability to reach and penetrate
large enterprise customers by adding effective channel partners and expanding
our integration services. Our inability to attract and retain large enterprise
customers could have a material adverse effect on our business, results of
operations and financial condition. Large enterprise customers usually request
special pricing and generally have longer sales cycles, which could negatively
impact our revenues. Additionally, as we attempt to attract and penetrate large
enterprise customers, we may need to increase corporate branding and marketing
activities, which could increase our operating expenses. These efforts may not
proportionally increase our operating revenues and could reduce our profits.

     Our sales cycle for large-scale deployments to large enterprise customers
makes it difficult to predict when these sales will occur, and we may not be
able to sustain these sales on a predictable basis. We often have a long sales
cycle for these large enterprise sales because:

      o     our sales personnel generally need to explain and demonstrate the
            benefits of a large-scale deployment of our products to potential
            and existing customers prior to sale;

      o     our technical personnel typically spend a significant amount of time
            assisting potential customers in their testing and evaluation of our
            products and services and in integrating the products to suit their
            needs;

      o     our large-scale customers are typically large and medium size
            organizations that carefully research their technology needs and the
            many potential projects prior to making capital expenditures for IT
            infrastructure; and

      o     before making a purchase, our potential customers usually must
            obtain approvals from various levels of decision makers within their
            organizations, and this process can be lengthy.

     The long sales cycle for these large sales to enterprise customers could
make it difficult to predict the quarter in which sales will occur. Delays in
sales could cause significant variability in our revenue and operating results
for any particular period.

                                       26
<PAGE>

BECAUSE WE RELY ON RESELLERS AND DISTRIBUTORS, INCLUDING IBM AND LENOVO, TO SELL
OUR PRODUCTS, OUR REVENUES COULD BE NEGATIVELY IMPACTED IF THESE COMPANIES DO
NOT CONTINUE TO PURCHASE PRODUCTS FROM US.

     We cannot be certain that we will be able to attract or retain resellers or
distributors to market our products effectively. None of our current resellers
or distributors, including IBM and Lenovo, are obligated to continue selling our
products or to sell our new products, and none are precluded from selling
competing products. We cannot be certain that any resellers or distributors will
continue to represent our products or that our resellers or distributors will
devote a sufficient amount of effort and resources to selling our products. We
need to expand our indirect sales channels, and if we fail to do so, our growth
could be limited. A number of our distributors resell to their own networks of
channel partners with whom we have no direct relationship. Our distribution
channel could be affected by disruptions in the relationships of and with our
channel partners and their networks.

     We derive a substantial portion of our revenue from sales made directly to
IBM customers through Lenovo and through our other distributors. A significant
portion of our other revenue is derived from sales to resellers. If Lenovo or
our other distributors were to discontinue sales of our products or reduce their
sales efforts, or if IBM salespeople were to reduce their attention to our
products, it could adversely affect our operating results. In addition, there
can be no assurance as to the continued viability and financial condition of our
distributors.

     As a result of our alliances with IBM and Lenovo, we rely on those parties
for distribution of our products to their customers. Sales directly to Lenovo
accounted for 18% of our net sales during the first nine months of fiscal 2006
and sales to IBM were 18% of our net sales during the first nine months of
fiscal 2005, respectively. IBM and Lenovo are under no obligation to continue to
actively market our products. In addition to our direct sales to IBM and Lenovo,
IBM and Lenovo can purchase our products through individual distributors and/or
resellers. Furthermore, IBM can influence an end-user's decisions to purchase
our products even though the end-user may not purchase our products through IBM
or Lenovo. While it is difficult to quantify the net revenues associated with
these purchases, we believe that these sales could be significant and can vary
significantly from quarter to quarter.

IF WE ARE UNABLE TO CONTINUE GENERATING SUBSTANTIAL REVENUES FROM INTERNATIONAL
SALES AND EFFECTIVELY MANAGING OUR INTERNATIONAL OPERATIONS OUR BUSINESS COULD
BE ADVERSELY AFFECTED.

     We derive a substantial portion of our revenue from international sales
primarily in Europe, Middle East and Africa (EMEA), and we recently began
marketing and selling activities in China and other parts of Asia. Our EMEA
activities accounted for approximately 29% of revenues for the first nine months
of fiscal 2006. In addition, a portion of our operations consists of
manufacturing, software and product development, and sales activities outside of
the U.S. Our ability to sell our products and conduct our operations
internationally is subject to a number of risks. General economic and political
conditions and the imposition of governmental controls in each country,
including governmental restrictions on the transfer of funds to us from our
operations outside the United States, including restrictions in China, could
adversely affect our operations and demand for our products and services in
these markets. We may also experience reduced intellectual property and contract
rights protection as a result of different business practices in certain
countries, which could have an adverse effect on our business and financial
results. Although most of our international sales are denominated in U.S.
Dollars, currency exchange rate fluctuations could result in lower demand for
our products or lower pricing resulting in reduced revenue and margins, as well
as currency translation losses. In addition, a weakening Dollar has resulted in
increased costs for our international operations (which are mostly determined in
local currencies), and could result in greater costs for our international
operations in the future. In addition, concerns about terrorism or an outbreak
of epidemic diseases such as avian influenza or severe acute respiratory
syndrome, could have a negative effect on travel and our business operations,
and could result in adverse consequences on our international operations.

     Changes to and compliance with a variety of foreign laws and regulations
may increase our cost of doing business in these jurisdictions. We incur
additional legal compliance costs associated with our international operations
and could become subject to legal penalties in foreign countries if we do not
comply with local laws and regulations which may be substantially different from
those in the United States. In many foreign countries, particularly those with
developing economies, it is common to engage in business practices that are
prohibited by United States regulations applicable to us, such as the Foreign
Corrupt Practices Act, and any violations of such laws by our employees or
contractors could have a material adverse effect on our business. Trade
protection measures and import and export licensing requirements subject us to
additional regulation and may prevent us from shipping products to a particular
market, and increase our operating costs. In addition, our future results could
be adversely affected by difficulties in staffing, and coordinating
communications among and managing our international operations, which have
significantly expanded and become more complex as a result of the European
acquisitions completed in the third and fourth quarters of fiscal 2005.



                                       27
<PAGE>

     While we sell our products worldwide, one component of our strategy is to
expand our sales efforts in China, India and other countries with large
populations and propensities for adopting new technologies. We have limited
experience with sales and marketing in some of these countries. There can be no
assurance that we will be successful in marketing and selling our products in
all of our targeted international markets. If our international efforts are not
successful, our business growth and results of operations could be harmed.

OUR BUSINESS IS DEPENDENT ON CUSTOMER ADOPTION OF THIN CLIENT DEVICES AS AN
ALTERNATIVE TO PERSONAL COMPUTERS, AND A DECREASE IN THEIR RATES OF ADOPTION
COULD ADVERSELY AFFECT OUR ABILITY TO INCREASE OUR REVENUES.

     We are dependent on the growing use of thin client devices to increase our
revenues. If thin client devices are not accepted by corporations as an
alternative to personal computers, the result would be slower than anticipated
revenue growth or even a decline in our revenues.

     Thin client devices have historically represented a very small percentage
of the overall PC market, and, if sales do not grow as a percentage of the PC
market, or if the overall PC market were to decline, our revenues might not grow
or might decline. Alternatively, if the market were to grow faster than
expected, it could lead PC manufacturers to the thin client device segment of
the PC market, which would increase competition and could harm our results.

OUR ACQUISITION AND ALLIANCE ACTIVITIES COULD DISRUPT OUR ONGOING BUSINESS, AND
WE MAY NOT BE ABLE TO SUCCESSFULLY COMPLETE AND INTEGRATE FUTURE ACQUISITIONS WE
MAY COMPLETE, WHICH MAY MATERIALLY ADVERSELY AFFECT OUR GROWTH AND OUR OPERATING
RESULTS.

     As part of our business strategy, we frequently engage in discussions with
third parties regarding, and enter into agreements relating to, possible
acquisitions, strategic alliances and outsourcing transactions in order to
further our business objectives. In order to pursue this strategy successfully,
we must identify suitable candidates for these transactions, complete these
transactions, some of which may be large and complex, and manage post-closing
issues such as the integration of acquired companies or employees. We may, in
order to integrate acquired businesses or employees, incur significant
integration and restructuring costs, both one-time and on a recurring basis.
Integration and other risks of acquisitions, strategic alliances and outsourcing
transactions can be more pronounced for larger and more complicated
transactions, or if multiple transactions are pursued simultaneously. However,
if we fail to identify and complete successfully transactions that further our
strategic objectives, we may be required to expend resources to develop products
and technology internally, we may be at a competitive disadvantage or we may be
adversely affected by negative market perceptions, any of which may have a
material adverse effect on our revenue and selling, general and administrative
expenses.

     Since June 2001, we have completed ten acquisitions and entered into
alliances with IBM and Lenovo, and we plan to make additional acquisitions, some
of which may be large and complex, as part of our growth strategy. There is no
assurance that we will derive benefits from the three European acquisitions we
completed in the third and fourth quarters of fiscal 2005, the TeleVideo or
Maxspeed acquisitions we completed in the first half of fiscal 2006 or future
acquisitions we pursue. We may be unable to retain key employees or key business
relationships of the acquired businesses, consolidate IT infrastructures,
integrate accounting controls, policies and procedures, manage supply chain
integration, combine administrative, research and development and other
operations, eliminate duplicative facilities and personnel, which could result
in significant costs and expenses, and combine product offerings, and
integration of the businesses may divert the attention and resources of our
management. Our failure to successfully integrate acquired businesses into our
operations could have a material adverse effect on our business, operating
results and financial condition. Even if such acquisitions are successfully
integrated, we may not receive the expected benefits of the transactions if we
find that the acquired business does not further our business strategy or that
we paid more than what the business was worth. Managing the completion and
integration of acquisitions and alliances requires management resources, which
may divert our attention from other business operations. In addition, we may
lack experience operating in the geographic market of the business acquired. As
a result, the effects of any completed or future transactions on financial
results may differ from our expectations. These transactions may result in
significant costs and expenses, including severance payments and additional
compensation to executives and other key personnel, charges related to the
elimination of duplicative facilities, assumed liabilities, and legal,
accounting and financial advisory fees. In connection with completing
acquisitions, we may issue shares of our common stock, potentially creating
dilution for our existing stockholders. During fiscal 2004, we spent
approximately $1.6 million pursuing acquisitions that we did not complete. We
intend to continue to pursue acquisitions, and if we do not complete them, the
cost of pursuing acquisitions will impact our profitability.

                                       28
<PAGE>

BECAUSE WE DEPEND ON SOLE SOURCE, LIMITED SOURCE AND FOREIGN SOURCE SUPPLIERS
FOR THE DESIGN AND MANUFACTURE OF OUR THIN CLIENT PRODUCTS AND FOR KEY
COMPONENTS IN OUR THIN CLIENT PRODUCTS, WE ARE SUSCEPTIBLE TO SUPPLY SHORTAGES
THAT COULD PREVENT US FROM SHIPPING CUSTOMER ORDERS ON TIME, IF AT ALL, AND
RESULT IN LOST SALES. IN ADDITION, OUR OUTSOURCING ACTIVITIES FOR OTHER
FUNCTIONS MAY FAIL TO REDUCE COSTS AND MAY DISRUPT OPERATIONS.

     We depend upon single source suppliers for the design and manufacture of
our thin client device products and for several of the components in them. We
also depend on limited sources to supply several other industry standard
components. The third party designers and manufacturers of our thin client
products have access to our intellectual property which increases the risk of
infringement or misappropriation of this intellectual property.

     We primarily rely on foreign suppliers, which subjects us to risks
associated with foreign operations such as the imposition of unfavorable
governmental controls or other trade restrictions, changes in tariffs, political
instability and currency fluctuations. A weakening dollar could result in
greater costs to us for our components. Severe acute respiratory syndrome, avian
influenza and similar medical crises could also disrupt manufacturing processes
and result in quarantines being imposed in the future.

     We have in the past experienced and may in the future experience shortages
of, or difficulties in acquiring, certain components. A significant portion of
our revenues is derived from the sale of thin client devices that are bundled
with our software. Third parties design and produce these thin client devices
for us, and we typically do not have long-term supply contracts with them
obligating them to continue producing products for us. The absence of such
agreements means that, with little or no notice, these suppliers could refuse to
continue to manufacture all or some of our products that we require or change
the terms under which they manufacture our products. If our suppliers were to
stop manufacturing our products, we might be unable to replace the lost
manufacturing capacity on a timely basis. If we experience shortages of these
products, or of their components, we may not be able to deliver our products to
our customers, and our revenues would decline. If these suppliers were to change
the terms under which they manufacture for us, our manufacturing costs could
increase and our cost of revenues could increase, resulting in a decline in
gross margins. If we were unable to adequately address the supply issues, we
might have to reengineer some products resulting in further costs and delays. In
addition, a failure of our suppliers to maintain their viability and financial
condition could result in changes in payment and other terms of our
relationships and their inability to produce and deliver our products on time
and in sufficient quantities. During fiscal 2005, we accommodated one of our
suppliers by purchasing products for inventory in advance of our contractual
obligations due to the supplier's cash liquidity constraints, which increased
inventory and decreased cash balances. Additionally, a new domestic supplier
required an advance payment of $1.1 million at June 30, 2005, which was recorded
as a prepaid expense, to fund a portion of the initial start up production
quantities related to a larger order. Finally, if one of our suppliers failed to
maintain viability, we would likely be required to honor warranties granted by
them to our customers for products sold by us, which would increase our costs.

     In addition to using third party suppliers for the manufacture of our
products and supply of our components, to achieve additional cost savings or
operational benefits, we have expanded, and may in the future expand, our
outsourcing activities where we believe a third party may be able to provide
those services in a more efficient manner. In fiscal 2005, we entered into an
agreement with a company located in India under which it provides software
development services to us. To the extent that we rely on partners or third
party service providers for the provision of software development services and
key business process functions, we may incur increased business continuity
risks. We may no longer be able to exercise control over some aspects of
software development and the development, support or maintenance of operations
and processes, including the internal controls associated with our business
operations and processes, which could adversely affect our business. If we are
unable to effectively develop and implement our outsourcing strategy, we may not
realize cost structure efficiencies and our operating and financial results
could be materially adversely affected. In addition, if our third party service
providers experience business difficulties or are unable to provide the services
as anticipated, we may need to seek alternative service providers or resume
providing such services internally which could be costly and time consuming and
have an adverse material effect on our operating and financial results.

                                       29
<PAGE>

OUR ABILITY TO ACCURATELY FORECAST OUR QUARTERLY SALES IS LIMITED, ALTHOUGH OUR
COSTS ARE RELATIVELY FIXED IN THE SHORT TERM, AND WE EXPECT OUR BUSINESS TO BE
AFFECTED BY RAPID TECHNOLOGICAL CHANGE, WHICH MAY ADVERSELY AFFECT OUR QUARTERLY
OPERATING RESULTS.

     Our ability to accurately forecast our quarterly sales is limited, which
makes it difficult to predict the quarterly revenues that we will recognize. In
addition, most of our costs are for personnel and facilities, which are
relatively fixed in the short term. If we have a shortfall in revenues in
relation to our expenses, we may be unable to reduce our expenses quickly enough
to avoid losses. As a result, our quarterly operating results could fluctuate.

     Future operating results will continue to be subject to quarterly
fluctuations based on a wide variety of factors, including:

      o     Linearity - Our quarterly sales have historically reflected a
            pattern in which a disproportionate percentage of sales occur in the
            last month of the quarter due to typical customer buying patterns in
            the IT industry. This pattern makes prediction of revenues and
            earnings for each financial period especially difficult and
            uncertain and increases the risk of unanticipated variations in
            quarterly results and financial condition;

      o     Significant Orders - We are subject to variances in our quarterly
            operating results because of the fluctuations in the timing of our
            receipt of large orders. If even a small number of large orders are
            delayed until after a quarter ends, our operating results could vary
            substantially from quarter to quarter and net income could be
            substantially less than expected. Conversely, if even a small number
            of large orders are completed in an earlier quarter than that which
            was anticipated, our revenues and net income could be substantially
            higher than expected, making it possible that sales and net income
            in future periods may decline sequentially. Further, if orders
            substantially exceed predicted demand, we may not be able to fulfill
            all of the orders received in the last few weeks of the quarter;

      o     Seasonality - We have experienced seasonal reductions in business
            activity in some quarters based upon customer activity and based
            upon our partners' seasonality. This pattern has generally resulted
            in lower sales in our first and third quarters than in the prior
            sequential quarters; and

      o     Stock-based compensation expense - Starting in the quarter ended
            September 30, 2005, we began recording stock-based compensation
            expense as calculated under SFAS No. 123R. We expect the non-cash
            impact of stock-based compensation expense during fiscal 2006 to be
            approximately $3.0 million. Such amounts may change as a result of
            additional grants, forfeitures, modifications in assumptions and
            other factors.

     There are factors that may affect the market acceptance of our products,
some of which are beyond our control, including the following:

      o     the growth and changing requirements of the thin client segment of
            the PC market;

      o     the quality, price, performance and total cost of ownership of our
            products compared to personal computers;

      o     the availability, price, quality and performance of competing
            products and technologies; and

      o     the successful development of our relationships with software
            providers, original equipment manufacturers and existing and
            potential channel partners.

     We may not succeed in developing and marketing our software and thin client
device products and our operating results may decline as a result.

OUR GROSS MARGINS CAN VARY SIGNIFICANTLY, BASED UPON A VARIETY OF FACTORS. IF WE
ARE UNABLE TO SUSTAIN ADEQUATE GROSS MARGINS WE MAY BE UNABLE TO REDUCE
OPERATING EXPENSES IN THE SHORT TERM, RESULTING IN LOSSES.

     Our gross margins can vary significantly from quarter to quarter depending
on average selling prices, fixed costs in relation to revenue levels and the mix
of our business, including the percentage of revenues derived from various thin
client device models, software, third party products and consulting services.
Our gross profit margin also varies in response to competitive market conditions
as well as periodic fluctuations in the cost of memory and other significant
components. The PC market in which we compete remains very competitive, and
although we intend to continue our efforts to reduce the cost of our products,
there can be no certainty that we will not be required to reduce prices of our
products without compensating reductions in the cost to produce our products in
order to maintain or increase our market share or to meet competitors' price
reductions. Our marketing strategy is targeted at increasing the size of the
thin client segment of the PC industry, in part by lowering prices to make thin
clients more competitive with personal computers, and in addition by selling a
larger percentage of products to large enterprise customers, who typically
demand lower prices because of their volume purchases. This strategy has
resulted in, and may in the future result in, a decline in our gross margins.
Additionally, we have recently introduced new products, including our Neoware
e900 product line, which has higher average selling prices but lower percentage
gross margins than our traditional products. If our sales do not continue to
increase as a result of these strategies, our profitability will decline, and we
may experience losses.

                                       30
<PAGE>

DURING THE PAST SEVERAL YEARS, WE HAVE INCREASED OPERATING EXPENSES
SIGNIFICANTLY AS A FOUNDATION FOR US TO STIMULATE GROWTH IN OUR MARKET, AND WE
EXPECT TO INCREASE OUR OPERATING EXPENSES DURING FISCAL 2006. IF WE DO NOT
INCREASE REVENUES OR APPROPRIATELY MANAGE FURTHER INCREASES IN OPERATING
EXPENSES, OUR PROFITABILITY WILL SUFFER.

     Our business has grown through both internal expansion and business
acquisitions, and, as a result, we have significantly increased our operating
expenses. If our revenues fail to increase as we increase our operating
expenses, our profits may decline. Additionally, this growth has put pressure on
our infrastructure, internal systems and managerial resources. The number of our
employees increased from 125 full-time employees at March 31, 2004 to 176
full-time employees at March 31, 2006. Our new employees include a number of
senior executive officers and other key managerial, technical, sales and
marketing personnel, as well as international employees. To manage our growth
effectively, we must continue to improve and expand our infrastructure,
including operating and administrative systems and controls, and continue
managing and integrating our personnel in an efficient manner. Our business may
be adversely affected if we do not integrate and train our new employees quickly
and effectively and coordinate among our executive, engineering, finance,
marketing, sales, operations and customer support organizations. In addition,
because of the growth of our international operations, we now have facilities
located in multiple countries, and we have limited experience coordinating a
geographically separated organization. If we are unable to effectively manage
our growth, our business and operating results could be adversely affected.

OUR BUSINESS MAY SUFFER IF IT IS ALLEGED OR FOUND THAT WE HAVE INFRINGED THE
INTELLECTUAL PROPERTY RIGHTS OF OTHERS.

     In the course of our business, we receive notices from third parties
claiming that we are infringing upon their intellectual property rights. We
evaluate the validity of the claims and determine whether we will negotiate
licenses to use the technology. Even if we believe that the claims are without
merit, responding to such claims can be time consuming, result in costly
litigation, divert management's attention and resources and cause us to incur
significant expenses. There is no assurance, in the event of such claims, that
we would be able to enter into a licensing arrangement on acceptable terms or
that litigation would not occur. In the event that there were a temporary or
permanent injunction entered prohibiting us from marketing or selling certain of
our products, or a successful claim of infringement against us requiring us to
pay royalties to a third party, and we failed to develop or license a substitute
technology, our business, results of operations or financial condition could be
materially adversely affected.

     In addition, certain products or technologies developed by us, including
for example the Linux-based products, may incorporate so-called "open source"
software. Open source software is typically licensed for use at no initial
charge, but certain open source software licenses impose on the licensee of the
applicable open source software certain requirements to license or make
available to others both the open source software as well as the software that
relates to, or interacts with, the open source software. Our ability to
commercialize products or technologies incorporating open source software may be
restricted as a result of using such open source software because, among other
reasons:

      o     open source license terms may be ambiguous and may result in being
            subject to unanticipated obligations regarding our products and
            technologies;

      o     competitors may have improved access to information that may help
            them develop competitive products;

      o     open source software cannot be protected under trade secret law; and

      o     it may be difficult for us to accurately determine the origin of the
            open source code and whether the open source software in fact
            infringes third party intellectual property rights.


                                       31
<PAGE>


THIN CLIENT DEVICE PRODUCTS, LIKE PERSONAL COMPUTERS, ARE SUBJECT TO RAPID
TECHNOLOGICAL CHANGE DUE TO CHANGING OPERATING SYSTEM SOFTWARE AND NETWORK
HARDWARE AND SOFTWARE CONFIGURATIONS, AND OUR PRODUCTS COULD BE RENDERED
OBSOLETE BY NEW TECHNOLOGIES.

     The PC market is characterized by rapid technological change, frequent new
product introductions, uncertain product life cycles, changes in customer
demands and evolving industry standards. Our products could be rendered obsolete
if products based on new technologies are introduced or new industry standards
emerge.

WE MAY NOT BE ABLE TO PRESERVE THE VALUE OF OUR PRODUCTS' INTELLECTUAL PROPERTY
BECAUSE OTHER VENDORS COULD CHALLENGE OUR INTELLECTUAL PROPERTY RIGHTS.

     Our products are differentiated from those of our competitors by our
internally developed technology that is incorporated into our products. We rely
upon patent, copyright, trademark and trade secret laws in the United States and
similar laws in other countries, and agreements with our employees, customers,
suppliers and other parties, to establish and maintain our intellectual property
rights. However, any of our intellectual property rights could be challenged,
invalidated or circumvented, which could result in costly product redesign
efforts, discontinuance of certain product offerings or other competitive harm.
Further, the laws of certain countries do not protect our proprietary rights to
the same extent as do the laws of the United States. Therefore, in certain
jurisdictions in which we operate or in which we have outsourced operations we
may be unable to protect our proprietary technology adequately against
unauthorized third-party copying or use, which could adversely affect our
competitive position and cause us to incur substantial legal fees. If we are
unable to protect our intellectual property, other vendors could sell products
with features similar to ours, and this could reduce demand for our products,
which would harm our operating results.

WE MAY NOT BE ABLE TO EFFECTIVELY COMPETE AGAINST PC AND THIN CLIENT PROVIDERS
AS A RESULT OF THEIR GREATER FINANCIAL RESOURCES AND BRAND AWARENESS.

     In the desktop PC market, we face significant competition from makers of
traditional personal computers, many of which are larger companies that have
greater name recognition than we have. In addition, we face significant
competition from thin client providers, including Hewlett Packard, Wyse
Technology and other, smaller companies. Increased competition may negatively
affect our business and future operating results by leading to price reductions,
higher selling expenses or a reduction in our market share. Our strategy to seek
to increase our share of the overall PC market by targeting our core markets may
create increased pressure, including pricing pressure, on certain of our thin
client device products. While we believe that this will enable us to increase
our revenues, there is no assurance that we will be successful in this approach.
In fact, our implementation of this strategy may result in reductions in gross
and operating margins as we compete to attract business. Our inability to
successfully implement this strategy could have an adverse impact on our
revenues.

     Our future competitive performance depends on a number of factors,
including our ability to:

      o     continually develop and introduce new products and services with
            better prices and performance than offered by our competitors in the
            PC market;

      o     offer a wide range of products; and

      o     offer high-quality products and services.


     If we are unable to offer products and services that compete successfully
with the products and services offered by our competitors in the PC market, our
business and our operating results would be harmed. In addition, if in
responding to competitive pressures, we are forced to lower the prices of our
products and services and we are unable to reduce our costs, our business and
operating results would be harmed.

ACTIONS TAKEN BY THE SCO GROUP (SCO) COULD IMPACT THE SALE OF OUR LINUX
PRODUCTS, NEGATIVELY AFFECTING SALES OF SOME OF OUR PRODUCTS.

     SCO has taken legal action against IBM and certain other corporations, and
sent letters to Linux customers alleging that certain Linux kernels infringe on
SCO's Unix intellectual property and other rights, and that SCO intends to
aggressively protect those rights. While we are not a party to any legal
proceeding with SCO, since some of our products use Linux as their operating
system, SCO's allegations, regardless of merit, could adversely affect sales of
such products. SCO has brought claims against certain end user customers of the
Linux operating system and threatened to bring claims against other end-users of
Linux for copyright violations arising out of the facts alleged in SCO's lawsuit
against IBM. Some of these claims could be indemnified under indemnities we have
given or may give to certain customers. In the event that claims for
indemnification are brought against the customers that we have indemnified, we
could incur expenses reimbursing the customers for their costs, and if the
claims were successful, for damages.

                                       32
<PAGE>

IN ORDER TO CONTINUE TO GROW OUR REVENUES, WE MAY NEED TO HIRE ADDITIONAL
EXECUTIVES AND PERSONNEL.

     In order to continue to develop and market our line of thin client devices,
we may need to hire additional executives and other personnel. Competition for
employees is significant and we may experience difficulty in attracting
qualified people.

     Future growth that we may experience will place a significant strain on our
management, systems and resources. To manage the anticipated growth of our
operations, we may be required to:

      o     improve existing and implement new operational, financial and
            management information controls, reporting systems and procedures;

      o     hire, train and manage additional qualified personnel; and

      o     establish relationships with additional suppliers and partners while
            maintaining our existing relationships.


WE RELY ON THE SERVICES OF CERTAIN KEY PERSONNEL, AND THOSE PERSONS' KNOWLEDGE
OF OUR BUSINESS AND TECHNICAL EXPERTISE WOULD BE DIFFICULT TO REPLACE.

     Our products, technologies and operations are complex and we are
substantially dependent upon the continued service of our existing personnel.
The loss of any of our key employees could adversely affect our business and
profits and slow our product development processes. We generally do not have
employment contracts, including non-competition agreements, with our key
employees. Further, we do not maintain key person life insurance on any of our
employees.

IF WE DETERMINE THAT ANY OF OUR GOODWILL OR INTANGIBLE ASSETS, INCLUDING
TECHNOLOGY PURCHASED IN ACQUISITIONS, ARE IMPAIRED, WE WOULD BE REQUIRED TO TAKE
A CHARGE TO EARNINGS, WHICH COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR RESULTS
OF OPERATIONS.

     As a result of our completed and potential future acquisitions, we
anticipate that we may have a significant amount of goodwill and other
intangible assets, such as product and core technology, related to these
acquisitions. We periodically evaluate our intangible assets, including
goodwill, for impairment. As of March 31, 2006, we had $43.6 million of goodwill
and $13.0 million of intangible assets. We review for impairment annually, or
sooner if events or changes in circumstances indicate that the carrying amount
could exceed fair value. Fair values are based on discounted cash flows using a
discount rate determined by our management to be consistent with industry
discount rates and the risks inherent in our current business model. Due to
uncertain market conditions and potential changes in our strategy and product
portfolio, it is possible that the forecasts we use to support our goodwill
could change in the future, which could result in non-cash charges that would
adversely affect our results of operations and financial condition. If we are
required to write down or write off all or a portion of those assets, or if
financial analysts or investors believe we may need to take such action in the
future, our stock price and operating results could be materially adversely
affected.

WE MAY REPATRIATE CASH FROM OUR FOREIGN SUBSIDIARIES, WHICH COULD RESULT IN
ADDITIONAL INCOME TAXES THAT COULD NEGATIVELY IMPACT OUR RESULTS OF OPERATIONS
AND FINANCIAL POSITION. IN ADDITION, IF FOREIGN COUNTRIES' CURRENCY POLICIES
LIMIT OUR ABILITY TO REPATRIATE THE NEEDED FUNDS, OUR BUSINESS AND RESULTS OF
OPERATIONS COULD BE ADVERSELY IMPACTED.

     One or more of our foreign subsidiaries may hold a portion of our cash and
cash equivalents. If we need additional cash to acquire assets or technology, or
to support our operations in the United States, and if the currency policies of
these foreign countries allow us, we may repatriate some of our cash from these
foreign subsidiaries to the United States. Depending on our financial results
and the financial results of our subsidiaries at the time that the cash is
repatriated, we may incur additional income taxes from the repatriation, which
could negatively affect our results of operations and financial position. In
addition, if the currency policies of these foreign countries prohibit or limit
our ability to repatriate the needed funds, our business and results of
operations could be adversely impacted.

                                       33
<PAGE>

ALTHOUGH WE HAVE GENERATED OPERATING PROFITS FOR THE PAST FOUR FISCAL YEARS, WE
HAVE A PRIOR HISTORY OF LOSSES AND MAY EXPERIENCE LOSSES IN THE FUTURE, WHICH
COULD RESULT IN THE MARKET PRICE OF OUR COMMON STOCK DECLINING.

     Although we have generated operating profits in the past four fiscal years,
we incurred net losses in prior periods. We expect to continue to incur
significant operating expenses. Our operating expenses are expected to increase
in the future reflecting the hiring of additional key personnel as we continue
to implement our growth strategy and our planned investment in continuing to
commercialize the technologies we have acquired. As a result, we will need to
generate significant revenues to maintain profitability. If we do not maintain
profitability, the market price for our common stock may decline.

     Our financial resources may not be enough for our capital and corporate
development needs, and we may not be able to obtain additional financing. A
failure to maintain and increase our revenues would likely cause us to incur
losses and negatively impact the price of our common stock.

BECAUSE SOME OF OUR PRODUCTS USE EMBEDDED VERSIONS OF MICROSOFT WINDOWS AS THEIR
OPERATING SYSTEM, AN INABILITY TO LICENSE THESE OPERATING SYSTEMS ON FAVORABLE
TERMS COULD IMPAIR OUR ABILITY TO INTRODUCE NEW PRODUCTS AND MAINTAIN MARKET
SHARE.

     We may not be able to introduce new products on a timely basis because some
of our products use embedded versions of Microsoft Windows as their operating
system. Microsoft provides Windows to us, and we do not have access to the
source code for certain versions of the Windows operating system. If Microsoft
fails to continue to enhance and develop its embedded operating systems, or if
we are unable to license these operating systems on favorable terms, or at all,
our operations may suffer.

BECAUSE SOME OF OUR PRODUCTS USE LINUX AS THEIR OPERATING SYSTEM AS WELL AS
OTHER OPEN SOURCE TECHNOLOGIES, THE FAILURE OF OPEN SOURCE DEVELOPERS TO ENHANCE
AND DEVELOP OPEN SOURCE SOFTWARE THAT WE USE COULD IMPAIR OUR ABILITY TO RELEASE
NEW PRODUCTS AND MAINTAIN MARKET SHARE.

     We may not be able to release new products on a timely basis because some
of our products use Linux as their operating system and include other open
source software. Much of the open source software we use is maintained by third
parties. If this group of developers fails to further develop the software, we
would have to either rely on other parties to further develop this software or
develop it ourselves, which would increase our costs and slow our development
efforts.

IF OUR CONTRACTS WITH CITRIX AND OTHER VENDORS OF SOFTWARE APPLICATIONS WERE
TERMINATED, OUR BUSINESS WOULD BE MATERIALLY ADVERSELY AFFECTED.

     Our thin client devices include our own software, plus software from other
companies. We depend on third-party suppliers to provide us with key software
applications in connection with our business. If such contracts and
relationships were terminated, our revenues would be negatively affected.

UNFORESEEN ENVIRONMENTAL COSTS COULD IMPACT OUR FUTURE EARNINGS.

     The European Union ("EU") has adopted a directive to facilitate the
recycling of electrical and electronic equipment sold in the EU. The Waste
Electrical and Electronic Equipment ("WEEE") directive directs EU member states
to enact laws, regulations and administrative provisions to ensure that
producers of electrical and electronic equipment are financially responsible for
specified collection, recycling, treatment, and environmentally sound disposal
of products placed on the market after August 13, 2005, and from products in use
prior to that date that are being replaced. The EU has also adopted the
Restriction on the Use of Certain Hazardous Substances in Electrical and
Electronic Equipment ("RoHS") directive. The RoHS directive restricts the use of
lead, mercury, and certain other substances in electrical and electronic
products placed on the market in the European Union after July 1, 2006. As a
result of these obligations, our product distribution costs may increase and may
adversely impact our financial condition. We are currently evaluating the impact
of these directives. Similar legislation has been or may be proposed or enacted
in other areas, including in the United States and China, the cumulative impact
of which could be significant if we are unable to recover our costs to comply
with these laws in the price of our products.


                                       34
<PAGE>


RECENT AND PROPOSED REGULATIONS RELATED TO EQUITY COMPENSATION COULD ADVERSELY
AFFECT OUR ABILITY TO ATTRACT AND RETAIN KEY PERSONNEL AND AFFECT OUR OPERATING
RESULTS.

     We have historically used stock options as a key component of our employee
compensation program. We believe that stock options and other long-term equity
incentives directly motivate our employees to maximize long-term stockholder
value, and, through the use of vesting, encourage employee retention and allow
us to provide competitive compensation packages, although in recent periods many
of our employee stock options have had exercise prices in excess of our stock
price, which could affect our ability to retain or attract present and
prospective employees. The adoption of Statement of Financial Accounting
Standards No. 123 (revised 2004), "Share-Based Payment" (SFAS No. 123R) requires
all share-based payments to employees, including grants of stock options, to be
recognized in the financial statements based on their fair values beginning with
the first annual period beginning after June 15, 2005. We adopted SFAS No. 123R
in the first quarter of fiscal 2006 and it has had a material impact on our
financial statements. In addition, rules implemented by The NASDAQ National
Market requiring stockholder approval for all stock option plans, as well as
regulations implemented by the New York Stock Exchange prohibiting NYSE member
organizations from voting on equity-compensation plans unless the beneficial
owner of the shares has given voting instructions, could make it more difficult
for us to grant options to employees in the future. As a result of these
regulations, it may be more difficult or expensive for us to grant options to
employees, we will incur increased cash compensation costs, and we may change
our equity compensation strategy, which may make it more difficult to attract,
retain and motivate employees, each of which could materially and adversely
affect our business.

IN THE EVENT WE ARE UNABLE TO SATISFY REGULATORY REQUIREMENTS RELATING TO
INTERNAL CONTROLS OVER FINANCIAL REPORTING, OR IF THESE INTERNAL CONTROL ARE NOT
EFFECTIVE, OUR BUSINESS AND FINANCIAL RESULTS MAY SUFFER.

     The Sarbanes-Oxley Act of 2002 and newly enacted rules and regulations of
the Securities and Exchange Commission and the National Association of
Securities Dealers impose new duties on us and our executives, directors,
attorneys and independent registered public accountants. In order to comply with
the Sarbanes-Oxley Act and such new rules and regulations, we have recently
completed our evaluation of our internal control over financial reporting to
allow management to report on, and our independent registered public accounting
firm to attest to, our internal control over financial reporting. As a result,
we have incurred additional expenses and diversion of management's time, which
has materially increased our operating expenses and accordingly reduced our net
income. While our evaluation resulted in our conclusion that as of June 30, 2005
our internal control over financial reporting was effective, we cannot be
certain as to the outcome of our testing in future periods. If our independent
registered public accounting firm is not satisfied with our internal control
over financial reporting or the level at which these controls are documented,
designed, operated or reviewed, or if our independent registered public
accounting firm's interpretation of the requirements, rules or regulations are
different than ours in the future, then they may decline to attest to
management's assessment or issue an adverse opinion on management's assessment
and/or our internal control over financial reporting. This could result in an
adverse reaction in the financial marketplace due to a loss of investor
confidence in the reliability of our financial statements, which ultimately
could negatively impact the market price of our shares.

ERRORS IN OUR PRODUCTS COULD HARM OUR BUSINESS AND OUR OPERATING RESULTS.

     Because our software and thin client device products are complex, they
could contain errors or bugs that can be detected at any point in a product's
life cycle. Although many of these errors may prove to be immaterial, any of
these errors could be significant. Detection of any significant errors may
result in:

      o     the loss of or delay in market acceptance and sales of our products;

      o     diversion of development resources;

      o     injury to our reputation; or

      o     increased maintenance and warranty costs.


     These problems could harm our business and future operating results.
Occasionally, we have warranted that our products will operate in accordance
with specified customer requirements. If our products fail to conform to these
specifications, customers could demand a refund for the purchase price or assert
claims for damages.



                                       35
<PAGE>

     Moreover, because our products are used in connection with critical
distributed computing systems services, we may receive significant liability
claims if our products do not work properly. Our agreements with customers
typically contain provisions intended to limit our exposure to liability claims.
However, these limitations may not preclude all potential claims and, from
time-to-time, we enter into contractual arrangements under which we agree to
indemnify a customer for certain losses it may incur. Liability claims could
require us to spend significant time and money in litigation or to pay
significant damages. Any such claims, whether or not successful, could seriously
damage our reputation and our business.

OUR STOCK PRICE CAN BE VOLATILE.

     Our stock price, like that of other technology companies, can be volatile.
For example, our stock price can be affected by many factors such as: quarterly
increases or decreases in our revenues or earnings, changes in revenues or
earnings estimates or publication of research reports by analysts; speculation
in the investment community about, or actual changes in, our executive team, our
financial condition or results of operations and changes in revenue or earnings
estimates; the announcement of new products, technological developments,
alliances, acquisitions or divestitures by us or one of our competitors. In
addition, general macroeconomic and market conditions unrelated to our financial
performance may also affect our stock price.

THE ISSUANCE OF ADDITIONAL EQUITY SECURITIES MAY HAVE A DILUTIVE EFFECT ON OUR
EXISTING STOCKHOLDERS AND COULD LEAD TO A DECLINE IN THE PRICE OF OUR COMMON
STOCK.

     Any additional issuance of equity securities, including for acquisitions,
may have a dilutive effect on our existing stockholders. In addition, the
perceived risk associated with the possible sale of a large number of shares
could cause some of our stockholders to sell their stock, thus causing the price
of our stock to decline. Subsequent sales of our common stock in the open market
or the private placement of our common stock or securities convertible into
common stock could also have an adverse effect on the market price of the
shares. If our stock price declines, it may be more difficult or we may be
unable to raise additional capital.

PROVISIONS IN OUR CHARTER DOCUMENTS AND DELAWARE LAW MAY DELAY OR PREVENT
ACQUISITION OF US, WHICH COULD DECREASE THE VALUE OF YOUR SHARES.

     Our certificate of incorporation and bylaws and Delaware law contain
provisions that could make it harder for a third party to acquire us without the
consent of our board of directors. These provisions include advance notice
procedures with respect to stockholder proposals and the nomination of
candidates for election as directors. Delaware law also imposes some
restrictions on mergers and other business combinations between us and any
holder of 15% or more of our outstanding common stock.

FORWARD-LOOKING STATEMENTS

     This quarterly report on Form 10-Q contains statements that are
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995, such as statements regarding: our expectation to
grow the company organically and through acquisitions; our development of new
customer relationships providing access to new markets; our expectations
regarding gross margins, selling and marketing expenses, research and
development expenses, general and administrative expenses and our effective tax
rate for fiscal 2006; our acquisition of businesses and technologies; future
strategic partnerships; our expectation of stock-based compensation for the
balance of fiscal 2006; the availability of cash or other financing sources to
fund future operations; cash expenditures and acquisitions, and our potential
issuance of debt and equity securities. These forward-looking statements involve
risks and uncertainties. The factors set forth below, and those contained in
"Factors Affecting the Company and Future Operating Results" and set forth
elsewhere in this report, could cause actual results to differ materially from
those predicted in any such forward-looking statement. Factors that could affect
our actual results include our ability to maintain our relationship with IBM,
Lenovo and other partners, the timing and receipt of future orders, our timely
development and customers' acceptance of our products, pricing pressures, rapid
technological changes in the industry, growth of overall thin client sales
through the capture of a greater portion of the PC market, increased
competition, our ability to attract and retain qualified executive and other
personnel, the economic viability of our suppliers and channel partners, adverse
changes in customer order patterns, our ability to identify and successfully
consummate and integrate completed and future acquisitions, including the
Maxspeed acquisition, adverse changes in general economic conditions in the U.
S. and internationally, risks associated with foreign operations and political
and economic uncertainties associated with current world events.


                                       36
<PAGE>


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We earn interest income from our balances of cash, cash equivalents and
short-term investments. This interest income is subject to market risk related
to changes in interest rates that primarily affects our investment portfolio. We
invest in instruments that meet high credit quality standards, as specified in
our investment policy.

     As of March 31, 2006 and June 30, 2005, cash equivalents and short-term
investments consisted primarily of corporate notes and government securities,
certificates of deposit, auction rate securities and other specific money market
instruments of similar liquidity and credit quality. Due to the conservative
nature of our investment portfolio, a sudden change in interest rates would not
have a material effect on the value of the portfolio.

     We have operations in the United Kingdom, Germany, France, Austria, Sweden,
Australia and China that are subject to foreign currency fluctuations. As
currency rates change, translation of the foreign entities' statements of
operations from local currencies to U.S. dollars affects year-to-year
comparability of operating results. Additionally, we have investments in each of
these countries for which we recognize unrealized gains and losses through other
comprehensive income within stockholders' equity for foreign currency
fluctuations.

ITEM 4. CONTROLS AND PROCEDURES

     Under the supervision and with the participation of the Company's Chief
Executive Officer and Chief Financial Officer, we carried out an evaluation of
the effectiveness of our disclosure controls and procedures, as such term is
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of
1934, as of March 31, 2006 (the "Evaluation Date"). Based on the evaluation
performed, our Chief Executive Officer and Chief Financial Officer have
concluded that, as of the Evaluation Date, the Company's disclosure controls and
procedures were effective in recording, processing, summarizing and reporting in
the periods specified in the SEC's rules and forms the information required to
be disclosed by the Company in its reports filed or furnished under the Exchange
Act.

     There have not been any changes in our internal control over financial
reporting during the quarter ended March 31, 2006 that have materially affected,
or are reasonably likely to materially affect, our internal control over
financial reporting.

ITEM 6.   EXHIBITS

     The following exhibits are being filed as part of this quarterly report on
Form 10-Q:

     EXHIBIT
     NUMBERS      DESCRIPTION
   ---------      -----------
     31.1         Certification of Michael Kantrowitz as Chairman, President
                  and Chief Executive Officer of Neoware, Inc. pursuant to
                  Section 302 of the Sarbanes-Oxley Act of 2002

     31.2         Certification of Keith D. Schneck as Executive Vice President
                  and Chief Financial Officer of Neoware, Inc. pursuant
                  to Section 302 of the Sarbanes-Oxley Act of 2002

     32.1         Certification of Michael Kantrowitz as Chairman, President
                  and Chief Executive Officer of Neoware,  Inc. pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002

     32.2         Certification  Keith D. Schneck as Executive Vice President
                  and Chief Financial  Officer of Neoware,  Inc pursuant to
                  Section 906 of the Sarbanes-Oxley Act of 2002



                                       37
<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunder duly authorized.


                                            NEOWARE, INC.



Date:  May 3, 2006                           By: /s/ MICHAEL KANTROWITZ
                                             -----------------------------------
                                             Michael Kantrowitz
                                             Chairman, President and
                                             Chief Executive Officer



Date:  May 3, 2006                           By: /s/ KEITH D. SCHNECK
                                             -----------------------------------
                                             Keith D. Schneck
                                             Executive Vice President and
                                             Chief Financial Officer





                                       38