---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2006

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period fromto

Commission file number: 0-21395



---

ALLIN CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 25-1795265                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|381 Mansfield Avenue, Suite 400 Pittsburgh, Pennsylvania       |  | 15220-2751                          
|(Address of principal executive offices)                       |  | (Zip Code)                          

(412) 928-8800

(Registrants telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)



---

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 ̈ |  | Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).    Yes ̈No  x

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.



|                                        |  |                             
|--------------------------------------- |  | ----------------------------
|Class                                   |  | Outstanding at July 28, 2006
|Common Stock, $0.01 par value per share |  | 7,467,339 shares            



---



---

Allin Corporation

Form 10-Q

Index



|                               |  |                                                                                       |  |         
|------------------------------ |  | ------------------------------------------------------------------------------------- |  | --------
|Forward-Looking Information    |  | Page   3                                                                             
|                               | 
|Part I - Financial Information |  |                                                                                      
|                               |  |                                                                                      
|Item 1.                        |  | Financial Statements                                                                  |  | Page   4
|                               |  |                                                                                      
|Item 2.                        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | Page 27 
|                               |  |                                                                                      
|Item 3.                        |  | Quantitative and Qualitative Disclosure about Market Risk                             |  | Page 51 
|                               |  |                                                                                      
|Item 4.                        |  | Controls and Procedures                                                               |  | Page 51 
|                               | 
|Part II - Other Information    |  |                                                                                      
|                               |  |                                                                                      
|Item 1A.                       |  | Risk Factors                                                                          |  | Page 51 
|                               |  |                                                                                      
|Item 3.                        |  | Defaults Upon Senior Securities                                                       |  | Page 53 
|                               |  |                                                                                      
|Item 4.                        |  | Submission of Matters to a Vote of Security Holders                                   |  | Page 54 
|                               |  |                                                                                      
|Item 6.                        |  | Exhibits                                                                              |  | Page 55 
|                               | 
|Signatures                     |  | Page 57                                                                              



2



---

Forward-Looking Information

Certain matters in this Form 10-Q, including, without limitation, certain matters
discussed under Part I, Item 2Managements Discussion and Analysis of Financial Condition and Results of Operationsand Part II, Item 1A  Risk Factorsconstitute forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements are typically identified by the words believes,
expects, intends, will, seek, continue, forecast, estimate, likely, anticipate, plans, may, could,
future and similar expressions. In addition, any statements that refer to expectations or other characterizations of future events or circumstances are forward-looking statements. Readers are cautioned that any such forward-looking
statements are not guarantees of performance and that matters referred to in such forward-looking statements involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Allin
Corporation to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among other things, risks and uncertainties discussed throughout Part I,
Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operationsand Part II, Item 1ARisk Factorsas well as throughout Part I, Item 1A  Risk Factors included in
Allin Corporations Report on Form 10-K for the year ended December 31, 2005. Allin Corporation undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.



3



---

Part I - Financial Information

Item 1. - Financial Statements

ALLIN CORPORATION & SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars
in thousands)



|                                                                              |  |                  |        |   |              |   |        |  
|----------------------------------------------------------------------------- |  | ---------------- | ------ | - | ------------ | - | ------ | -
|                                                                              |  | December 31,2005 |        |   | June 30,2006 |  
|                                                                              |  | (See Note 1)     |        |   | (Unaudited)  |  
|ASSETS                                                                        |  |                  |        |   |              |   |        |  
|Current assets:                                                               |  |                  |        |   |              |   |        |  
|Cash and cash equivalents                                                     |  | $                | 1,531  |   |              | $ | 863    |  
|Accounts receivable, net of allowance for doubtful accounts of $115 and $144  |  |                  | 3,072  |   |              |   | 4,776  |  
|Unbilled services                                                             |  |                  | 211    |   |              |   | 133    |  
|Current portion of note receivable from employee                              |  |                  | 3      |   |              |   | 3      |  
|Inventory                                                                     |  |                  | 72     |   |              |   | 122    |  
|Prepaid expenses                                                              |  |                  | 306    |   |              |   | 227    |  
|Costs and estimated gross margins in excess of billings                       |  |                  | 3      |   |              |   | 186    |  
|Deferred income tax asset                                                     |  |                  | 138    |   |              |   | 138    |  
|                                                                              |  |                  |        |   |              |   |        |  
|Total current assets                                                          |  |                  | 5,336  |   |              |   | 6,448  |  
|                                                                              |  |                 
|Property and equipment, at cost:                                              |  |                  |        |   |              |   |        |  
|Leasehold improvements                                                        |  |                  | 467    |   |              |   | 472    |  
|Furniture and equipment                                                       |  |                  | 1,222  |   |              |   | 1,284  |  
|                                                                              |  |                  |        |   |              |   |        |  
|                                                                              |  |                  | 1,689  |   |              |   | 1,756  |  
|Lessaccumulated depreciation                                                 |  |                  | (1,465 | ) |              |   | (1,534 | )
|                                                                              |  |                  |        |   |              |   |        |  
|                                                                              |  |                  | 224    |   |              |   | 222    |  
|                                                                              |  |                 
|Other assets:                                                                 |  |                  |        |   |              |   |        |  
|Non-current portion of note receivable from employee                          |  |                  | 6      |   |              |   | 4      |  
|Other assets                                                                  |  |                  | 3      |   |              |   |       |  
|Software development costs                                                    |  |                  | 50     |   |              |   | 271    |  
|Goodwill, net of accumulated amortization of $3,742                           |  |                  | 3,148  |   |              |   | 3,242  |  
|Other intangible assets, net of accumulated amortization of $1,206 and $1,340 |  |                  | 1,596  |   |              |   | 1,462  |  
|                                                                              |  |                  |        |   |              |   |        |  
|Total assets                                                                  |  | $                | 10,363 |   |              | $ | 11,649 |  
|                                                                              |  |                  |        |   |              |   |        |  

The accompanying notes are an integral part of these consolidated financial statements.



4



---

ALLIN CORPORATION & SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars in thousands)



|                                                                                                     |  |                  |         |   |              |   |         |  
|---------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ------------ | - | ------- | -
|                                                                                                     |  | December 31,2005 |         |   | June 30,2006 |  
|                                                                                                     |  | (See Note 1)     |         |   | (Unaudited)  |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                 |  |                  |         |   |              |   |         |  
|Current liabilities:                                                                                 |  |                  |         |   |              |   |         |  
|Accounts payable                                                                                     |  | $                | 866     |   |              | $ | 977     |  
|Accrued liabilities:                                                                                 |  |                  |         |   |              |   |         |  
|Compensation and payroll taxes                                                                       |  |                  | 211     |   |              |   | 358     |  
|Current portion of dividends on preferred stock                                                      |  |                  | 2,883   |   |              |   | 140     |  
|Other                                                                                                |  |                  | 122     |   |              |   | 102     |  
|Customer deposits                                                                                    |  |                  | 109     |   |              |   | 126     |  
|Billings in excess of costs and estimated gross margins                                              |  |                  | 505     |   |              |   | 69      |  
|Deferred revenue                                                                                     |  |                  | 361     |   |              |   | 851     |  
|Income taxes payable                                                                                 |  |                  | 41      |   |              |   | 12      |  
|Accrued acquisition consideration                                                                    |  |                  | 986     |   |              |   | 1,113   |  
|                                                                                                     |  |                  |         |   |              |   |         |  
|Total current liabilities                                                                            |  |                  | 6,084   |   |              |   | 3,748   |  
|                                                                                                     |  |                 
|Non-current portion of dividends on preferred stock                                                  |  |                  | 41      |   |              |   | 3,008   |  
|Deferred income tax liability                                                                        |  |                  | 16      |   |              |   | 36      |  
|                                                                                                     |  |                  |         |   |              |   |         |  
|Total liabilities                                                                                    |  |                  | 6,141   |   |              |   | 6,792   |  
|Commitments and contingencies                                                                        |  |                  |         |   |              |   |         |  
|Shareholders equity:                                                                                |  |                  |         |   |              |   |         |  
|Preferred stock, par value $.01 per share, authorized 100,000 shares:                                |  |                  |         |   |              |   |         |  
|Series C redeemable preferred stock, designated, issued and outstanding 25,000 shares                |  |                  | 2,500   |   |              |   | 2,500   |  
|Series D convertible redeemable preferred stock, designated, issued and outstanding 2,750 shares     |  |                  | 2,152   |   |              |   | 2,152   |  
|Series F convertible redeemable preferred stock, designated, issued and outstanding 1,000 shares     |  |                  | 1,000   |   |              |   | 1,000   |  
|Series G convertible redeemable preferred stock, designated, issued and outstanding 150 shares 1,081 |  |                  | 1,081   |   |              |   |         |  
|Series H redeemable preferred stock, designated, issued and outstanding 250 shares                   |  |                  | 1,910   |   |              |   | 1,910   |  
|Common stock, par value $.01 per share, authorized 20,000,000 shares, outstanding 7,467,339 shares   |  |                  | 75      |   |              |   | 75      |  
|Additional paid-in-capital                                                                           |  |                  | 39,150  |   |              |   | 38,597  |  
|Warrants                                                                                             |  |                  | 590     |   |              |   | 590     |  
|Treasury stock at cost, 8,167 common shares                                                          |  |                  | (27     | ) |              |   | (27     | )
|Accumulated deficit                                                                                  |  |                  | (44,209 | ) |              |   | (43,021 | )
|                                                                                                     |  |                  |         |   |              |   |         |  
|Total shareholders equity                                                                           |  |                  | 4,222   |   |              |   | 4,857   |  
|                                                                                                     |  |                  |         |   |              |   |         |  
|Total liabilities and shareholders equity                                                           |  | $                | 10,363  |   |              | $ | 11,649  |  
|                                                                                                     |  |                  |         |   |              |   |         |  

The accompanying notes are an integral part of these consolidated financial statements.



5



---

ALLIN CORPORATION & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in thousands, except per share
data)

(Unaudited)



|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|----------------------------------------------------- |  | ------------------------------- | --------- | - | ------------------------------- | - | ---------- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---------- | -
|                                                      |  | Three Months EndedJune 30, 2005 |           |   | Three Months EndedJune 30, 2006 |   |            | Six Months EndedJune 30, 2005 |  |   | Six Months EndedJune 30, 2006 |  
|Revenue:                                              |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Consulting services                                   |  | $                               | 2,559     |   |                                 | $ | 3,675      |                               |  | $ | 5,007                         |   |  | $ | 7,240      |  
|Systems integration                                   |  |                                 | 624       |   |                                 |   | 1,349      |                               |  |   | 776                           |   |  |   | 2,137      |  
|Information system product sales                      |  |                                 | 435       |   |                                 |   | 262        |                               |  |   | 683                           |   |  |   | 573        |  
|Other services                                        |  |                                 | 219       |   |                                 |   | 339        |                               |  |   | 446                           |   |  |   | 694        |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total revenue                                         |  |                                 | 3,837     |   |                                 |   | 5,625      |                               |  |   | 6,912                         |   |  |   | 10,644     |  
|                                                      |  |                                 |           |  
|Cost of sales:                                        |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Consulting services                                   |  |                                 | 1,026     |   |                                 |   | 1,499      |                               |  |   | 1,945                         |   |  |   | 2,844      |  
|Systems integration                                   |  |                                 | 298       |   |                                 |   | 571        |                               |  |   | 370                           |   |  |   | 940        |  
|Information system product sales                      |  |                                 | 314       |   |                                 |   | 195        |                               |  |   | 491                           |   |  |   | 428        |  
|Other services                                        |  |                                 | 148       |   |                                 |   | 218        |                               |  |   | 293                           |   |  |   | 409        |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total cost of sales                                   |  |                                 | 1,786     |   |                                 |   | 2,483      |                               |  |   | 3,099                         |   |  |   | 4,621      |  
|                                                      |  |                                 |           |  
|Gross profit:                                         |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Consulting services                                   |  |                                 | 1,533     |   |                                 |   | 2,176      |                               |  |   | 3,062                         |   |  |   | 4,396      |  
|Systems integration                                   |  |                                 | 326       |   |                                 |   | 778        |                               |  |   | 406                           |   |  |   | 1,197      |  
|Information system product sales                      |  |                                 | 121       |   |                                 |   | 67         |                               |  |   | 192                           |   |  |   | 145        |  
|Other services                                        |  |                                 | 71        |   |                                 |   | 121        |                               |  |   | 153                           |   |  |   | 285        |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total gross profit                                    |  |                                 | 2,051     |   |                                 |   | 3,142      |                               |  |   | 3,813                         |   |  |   | 6,023      |  
|                                                      |  |                                 |           |  
|Selling, general & administrative expenses:           |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Depreciation and amortization                         |  |                                 | 75        |   |                                 |   | 103        |                               |  |   | 140                           |   |  |   | 203        |  
|Loss on disposal of assets                            |  |                                 |          |   |                                 |   | 3          |                               |  |   |                              |   |  |   | 3          |  
|Other selling, general & administrative expenses      |  |                                 | 1,872     |   |                                 |   | 2,173      |                               |  |   | 3,735                         |   |  |   | 4,587      |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Total selling, general & administrative expenses      |  |                                 | 1,947     |   |                                 |   | 2,279      |                               |  |   | 3,875                         |   |  |   | 4,793      |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Income (loss) from operations                         |  |                                 | 104       |   |                                 |   | 863        |                               |  |   | (62                           | ) |  |   | 1,230      |  
|                                                      |  |                                 |           |  
|Interest income                                       |  |                                 | (7        | ) |                                 |   | (1         | )                             |  |   | (18                           | ) |  |   | (1         | )
|Interest expense                                      |  |                                 | 3         |   |                                 |   | 10         |                               |  |   | 22                            |   |  |   | 11         |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Income (loss) before provision for income taxes       |  |                                 | 108       |   |                                 |   | 854        |                               |  |   | (66                           | ) |  |   | 1,220      |  
|Provision for income taxes                            |  |                                 |          |   |                                 |   | 31         |                               |  |   |                              |   |  |   | 32         |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Net income (loss)                                     |  |                                 | 108       |   |                                 |   | 823        |                               |  |   | (66                           | ) |  |   | 1,188      |  
|Dividends and accretion on preferred stock            |  |                                 | 191       |   |                                 |   | 285        |                               |  |   | 377                           |   |  |   | 565        |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Net (loss) income attributable to common shareholders |  | $                               | (83       | ) |                                 | $ | 538        |                               |  | $ | (443                          | ) |  | $ | 623        |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|(Loss) earnings per common share - basic              |  | $                               | (0.01     | ) |                                 | $ | 0.07       |                               |  | $ | (0.06                         | ) |  | $ | 0.08       |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|(Loss) earnings per common share - diluted            |  | $                               | (0.01     | ) |                                 | $ | 0.05       |                               |  | $ | (0.06                         | ) |  | $ | 0.06       |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Weighted average shares outstanding - basic           |  |                                 | 6,967,339 |   |                                 |   | 7,467,339  |                               |  |   | 6,967,339                     |   |  |   | 7,467,339  |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  
|Weighted average shares outstanding - diluted         |  |                                 | 6,967,339 |   |                                 |   | 11,928,972 |                               |  |   | 6,967,339                     |   |  |   | 11,931,184 |  
|                                                      |  |                                 |           |   |                                 |   |            |                               |  |   |                               |   |  |   |            |  

The accompanying notes are an integral part of these consolidated financial statements.



6



---

ALLIN CORPORATION & SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(Unaudited)



|                                                                                        |  |                               |   |  |                               |  
|--------------------------------------------------------------------------------------- |  | ----------------------------- | - |  | ----------------------------- | -
|                                                                                        |  | Six Months EndedJune 30, 2005 |   |  | Six Months EndedJune 30, 2006 |  
|Cash flows from operating activities:                                                   |  |                               |   |  |                               |  
|Net (loss) income                                                                       |  | (66                           | ) |  | 1,188                         |  
|Adjustments to reconcile net (loss) income to net cash flows from operating activities: |  |                               |   |  |                               |  
|Depreciation and amortization                                                           |  | 140                           |   |  | 203                           |  
|Loss on disposal of assets                                                              |  |                              |   |  | 3                             |  
|Provision for deferred income taxes                                                     |  |                              |   |  | 20                            |  
|Fair value expense for stock options                                                    |  |                              |   |  | 11                            |  
|Changes in certain assets and liabilities:                                              |  |                               |   |  |                               |  
|Accounts receivable                                                                     |  | 520                           |   |  | (1,704                        | )
|Unbilled services                                                                       |  | (82                           | ) |  | 78                            |  
|Inventory                                                                               |  | (14                           | ) |  | (50                           | )
|Prepaid expenses                                                                        |  | (4                            | ) |  | 79                            |  
|Costs and estimated gross margins in excess of billings                                 |  | (281                          | ) |  | (183                          | )
|Software development costs                                                              |  |                              |   |  | (219                          | )
|Accounts payable                                                                        |  | 74                            |   |  | 114                           |  
|Accrued compensation and payroll taxes                                                  |  | 114                           |   |  | 147                           |  
|Other accrued liabilities                                                               |  | (146                          | ) |  | 43                            |  
|Customer deposits                                                                       |  | (16                           | ) |  | 17                            |  
|Billings in excess of costs and estimated gross margins                                 |  | (369                          | ) |  | (436                          | )
|Income taxes payable                                                                    |  |                              |   |  | (29                           | )
|Deferred revenue                                                                        |  | 92                            |   |  | 488                           |  
|                                                                                        |  |                               |   |  |                               |  
|Net cash flows used for operating activities                                            |  | (38                           | ) |  | (230                          | )
|                                                                                        |  |                               |   |  |                               |  
|Cash flows from investing activities:                                                   |  |                               |   |  |                               |  
|Capital expenditures                                                                    |  | (72                           | ) |  | (70                           | )
|Acquisition of businesses                                                               |  | 3                             |   |  | (29                           | )
|                                                                                        |  |                               |   |  |                               |  
|Net cash flows used for investing activities                                            |  | (69                           | ) |  | (99                           | )
|                                                                                        |  |                               |   |  |                               |  
|Cash flows from financing activities:                                                   |  |                               |   |  |                               |  
|Loan repayment received from employee                                                   |  | 1                             |   |  | 2                             |  
|Payment of note balance                                                                 |  | (1,000                        | ) |  |                              |  
|Payment of dividends on preferred stock                                                 |  | (177                          | ) |  | (341                          | )
|                                                                                        |  |                               |   |  |                               |  
|Net cash flows used for financing activities                                            |  | (1,176                        | ) |  | (339                          | )
|                                                                                        |  |                               |   |  |                               |  
|Net change in cash and cash equivalents                                                 |  | (1,283                        | ) |  | (668                          | )
|Cash and cash equivalents, beginning of period                                          |  | 3,091                         |   |  | 1,531                         |  
|                                                                                        |  |                               |   |  |                               |  
|Cash and cash equivalents, end of period                                                |  | 1,808                         |   |  | 863                           |  
|                                                                                        |  |                               |   |  |                               |  

The accompanying notes are an integral part of these consolidated financial statements.



7



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



1. Summary of Significant Accounting Policies

The information contained in these financial statements and notes for the three- and six-month periods ended June 30, 2005 and 2006 should be read in
conjunction with the audited financial statements and notes for the years ended December 31, 2004 and 2005, contained in the Annual Report on Form 10-K of Allin Corporation (the Company) for the year ended December 31, 2005.
The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States and the rules and regulations of the Securities and Exchange Commission. These interim
statements do not include all of the information and footnotes required for complete financial statements. It is managements opinion that all adjustments (including all normal recurring accruals) considered necessary for a fair presentation
have been made. However, results for these interim periods are not necessarily indicative of results to be expected for the full year. See Notes 2  Share-Based Payment, 5  Goodwill and Other Intangible Assets, 6  Income Taxesand7  Industry Segment Informationfor information concerning the Companys basis of presentation and accounting policies regarding these matters. The Consolidated Balance Sheet as of December 31, 2005 has been derived
from the audited financial statements as of that date, but does not include all of the information and footnotes required by United States generally accepted accounting principles for complete financial statements.

Principles of Consolidation

The consolidated
financial statements include the accounts of the Company and its wholly-owned subsidiaries. The Consolidated Balance Sheets as of December 31, 2005 and June 30, 2006 include the financial position of CodeLab Technology Group, Inc.
(CodeLab), a wholly-owned subsidiary acquired by the Company on July 26, 2005. The Consolidated Statements of Operations and Cash Flows for the three- and six-month periods ended June 30, 2006 include the results of operations
and cash flows of CodeLab. The comparable statements for the three- and six-month periods ended June 30, 2005 do not include the results of operations and cash flows of CodeLab. It is the Companys policy to consolidate all majority-owned
subsidiaries and variable interest entities where the Company has control.

Reclassification

The Consolidated Statements of Operations for the three- and six-month periods ended June 30, 2005 reflect reclassifications to the statements as
originally reported to conform the prior period information to the current presentation. The caption Outsourced Services, previously reported on the Consolidated Statements of Operations as a separate line under revenue, cost of sales
and gross profit, has been eliminated. Amounts previously reported for Outsourced Services have been combined with amounts reported under the caption Other Services. Outsourced Services revenue, cost of sales and gross profit are less
significant to the Companys Consolidated Statements of Operations in 2005 and 2006 than they had been in previous periods. The Company believes these operations no longer merit reporting as a separately captioned line. The reclassifications
did not impact the Companys aggregate revenue, cost of sales, gross profit, results of operations or earnings per share for the three- and six-month periods ending June 30, 2005.

Use of Estimates in the Preparation of Financial Statements

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ materially from those estimates.

Revenue Recognition

The Company recognizes revenue
in accordance with the Securities and Exchange Commissions Staff Accounting Bulletins 101, Revenue Recognition in Financial Statements, and 104, Revenue Recognition, American Institute of Certified Public Accountants Statements
of Position 97-2, Software Revenue Recognition (SOP 97-2), and 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts (SOP 81-1), Accounting Research Bulletin No. 45,
Long-Term Construction-Type Contracts (ARB No. 45), Emerging Issues Task Force Issue No. 00-21, Revenue Arrangements with Multiple Deliverables(EITF No. 00-21), and other authoritative accounting
literature. The Companys revenue recognition policies are described below for each of the various revenue captions on the Companys Consolidated Statements of Operations.



8



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Consulting Services

Consulting services are provided by the Companys Technology Infrastructure, Collaborative Solutions, Business Process and Interactive Media Practice
Areas. The Companys policy is to recognize revenue when persuasive evidence of an arrangement exists, price is fixed or determinable, services have been rendered and collectibility is reasonably assured. Fees are time-based for the majority of
consulting engagements, with revenue recognized as the services are performed. The practice areas also operate under service contracts for which a fixed amount is charged for services for a specified time period. Revenue is recognized for service
contracts on a pro-rata basis over the applicable time period. Certain consulting engagements for these practice areas are performed on a fixed-price basis. Revenue is recognized on a proportional performance basis, utilizing the proportion of labor
expended through the end of the period to expected total project labor.

Certain consulting projects are part of related arrangements,
including computer hardware and equipment for specialized technology platforms, software, services, and post-contract support (PCS). SOP 97-2 specifies that if an arrangement to deliver software or a software system, either alone or
together with other products or services, requires significant production, modification, or customization of software, the entire arrangement should be accounted for in conformity with the contract accounting guidance of ARB No. 45 and SOP
81-1. Arrangements for these projects involve significant software modification, including the installation of customized software applications previously developed for the customer. Revenue for fixed-price service-based arrangements associated with
these projects is recognized on the percentage of completion method of contract accounting, based on the proportion of labor expended through the end of the period to expected total project labor. Arrangements for these projects frequently include
PCS for a ninety-day period following system installation. A portion of the contract value is allocated to the PCS based on the proportion of expected PCS-related labor to expected total project labor and, in accordance with SOP 97-2, revenue is
recognized for PCS over the period when services are performed.

The Companys practice areas perform consulting projects where the
Company recommends that the customer implement technology products to facilitate technology-based solutions. Under some of these arrangements, the Company also sells the recommended technology products to the customer. When consulting services are
part of multiple-deliverable arrangements, revenue from services and product sales are recognized separately based on SOP 97-2 and EITF No. 00-21.

Systems Integration

Systems integration includes projects conducted by the Companys practice areas
that are part of related arrangements, including computer hardware and other equipment, software and services. The Company follows the contract accounting guidance of ARB No. 45 and SOP 81-1, as specified by SOP 97-2, in accounting for revenue
derived under these arrangements that involve significant software modification. The Companys recognition method for revenue for systems integration projects is based on the size and expected duration of the project. For projects in excess of
$250,000 of revenue and expected to be of greater than 90 days duration, revenue is recognized based on percentage of completion. The proportion of labor incurred to expected total project labor is utilized as a quantitative factor in determining
the percentage of completion recognized for projects when the proportion of total project costs incurred to expected total project costs is not representative of actual project completion status. For projects with expected revenue of $250,000 or
less, or expected duration of 90 days or less, revenue is recognized upon completion of the project. Systems integration arrangements do not include rights for software, hardware or equipment upgrades.

Information System Product Sales

Information system product sales arise from both stand-alone product sales and as part of multiple-deliverable arrangements associated with consulting projects, where the Company recommends that the customer implement certain technology
products in order to facilitate technology-based solutions. Revenue for stand-alone product sales is recognized when the price has been determined, delivery has occurred and collectibility is reasonably assured. Where information system product
sales are part of multiple-deliverable arrangements, revenue from product sales and



9



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



consulting services is recognized separately based on SOP 97-2 and EITF No. 00-21. Revenue for the Companys information system product sales is
reported on a gross basis, in accordance with the guidelines of Emerging Issues Task Force Issue No. 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent, based on the Companys assumption of primary responsibility
for fulfillment of the sales, collection risk on amounts billed to customers and inventory risk. Amounts billed to customers for shipping charges are recorded as revenue.

Other Services

The Company
has a small number of engagements under which technical resources are provided to customers on an outsourced basis. The Company recognizes revenue for these engagements in a similar manner as discussed above for time-based consulting services. Other
services revenue also results from activities peripheral to the Companys operations such as website hosting and archival fees, contractual commissions, placement fees and customer billings for recovery of out-of-pocket costs associated with
the performance of consulting and systems integration engagements. The Company recognizes revenue when persuasive evidence of an arrangement exists, the price is fixed or determinable, services have been rendered and collectibility is reasonably
assured.

Cost of Sales

Cost of sales
for consulting services includes labor cost for customer projects applied at the consultants standard hourly cost rates times hours charged to customer projects. The standard hourly cost rates for salaried consultants, which represent a
significant majority of the Companys labor force, are determined by dividing their annual salary by the Companys estimate of standard annual hours available for customer projects, and then adding a burden percentage estimate of payroll
taxes, benefits and workers compensation. For hourly-based consultants, the standard hourly cost rate is the hourly rate plus a burden percentage. Labor cost is applied in this manner for consulting projects where revenue is recognized based on
hourly fees and fixed amounts for specified time periods. The Company uses incurred labor to expected total project labor as the basis for proportional performance. The aggregate of project labor charges at standard hourly cost rates is utilized as
incurred labor cost.

The Company follows contract accounting in accounting for cost of sales for systems integration projects involving
significant software modification. The Company applies project cost of sales for computer hardware, software, equipment and other costs in a manner consistent with the basis for recognition of revenue on the project, percentage of completion or
completed contract. The proportion of labor incurred to expected total project labor is utilized as a quantitative factor in determining the percentage of completion recognized for projects when the proportion of total project costs incurred to
expected total project costs is not representative of actual project completion status. For projects with expected revenue of $250,000 or less, or expected duration of 90 days or less, cost of sales is recognized upon completion of the project.

Cost of sales associated with information system product sales is recognized when delivery of the product has occurred. Where information
system product sales are part of multiple-deliverable arrangements, cost of sales for products and consulting services are recognized separately based on SOP 97-2 and EITF No. 00-21. Cost of sales for the Companys information system product
sales is reported on a gross basis and includes both product and shipping cost.

The Company recognizes cost of sales for its outsourced
resource engagements in a similar manner as discussed above for time-based practice area consulting services. Other services cost of sales also results from activities peripheral to the Companys operations such as website hosting and archival.
Other services cost of sales is recognized for out-of-pocket costs associated with the performance of consulting and systems integration engagements.

Selling, General and Administrative Expenses

Selling, general and administrative expenses include compensation and related
payroll taxes, benefits and workers compensation for the Companys executive management, practice area management, sales, marketing, financial and administrative employees. Selling, general and administrative expenses also reflect the portion
of consulting staff time not associated directly with customer projects. Such time for consultants includes education and training, technical evaluation of customer requests for proposal and assistance with project proposal preparation. Selling,
general and administrative expenses include the cost for paid time off for all employees. Other significant selling, general and



10



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



administrative expenses include professional legal, accounting and consulting services, rent and operating expenses for the Companys offices, travel,
entertainment, communications and insurance. Selling, general and administrative expenses include depreciation and amortization and any losses recognized due to impairment or disposal of assets.

Earnings Per Share

Earnings per share
(EPS) of common stock have been computed in accordance with Financial Accounting Standards Board Statement No. 128, Earnings Per Share (SFAS No. 128). The shares used in calculating basic and diluted EPS
include the weighted average of the outstanding common shares of the Company. The Companys outstanding stock options and warrants and the Companys Series G Convertible Redeemable Preferred Stock are considered potentially dilutive
securities under SFAS No. 128 and are included in the calculation of diluted EPS if the effect is dilutive.

The Companys
convertible preferred stock and outstanding stock options and warrants were not included in the calculation of diluted EPS for the three- and six-month periods ended June 30, 2005. Since the Company recognized net losses attributable to common
shareholders in these periods, the effect of inclusion would have been anti-dilutive. An additional 4,285,714 shares would have been included in the diluted EPS calculation for these periods related to the convertible preferred stock. A total of
9,110 shares related to 55,000 outstanding options, and 13,333 shares related to 60,000 outstanding options, for which the average market price of the Companys common stock exceeded the exercise prices for the three- and six-month periods
ended June 30, 2005, respectively, would have been included in the calculation of diluted EPS for the periods, if the effect were not anti-dilutive.

An additional 4,285,714 shares were included in the diluted EPS calculation for the three- and six-month periods ended June 30, 2006 related to Series G convertible preferred stock. The average market price of
the Companys common stock exceeded the exercise prices of 345,000 outstanding options during each of the three- and six-month periods ended June 30, 2006, resulting in the inclusion of 175,919 and 178,131 additional shares, respectively,
in the calculations of diluted EPS for these periods.

The exercise prices of all other outstanding stock options and all outstanding
warrants exceeded the average market prices of the Companys common stock for these periods.

Accounts Receivable and Unbilled Services

The Companys subsidiaries record accounts receivable based upon billing for services and products. Unbilled services are recorded
when labor-based services have been provided prior to the end of the period and invoicing has not occurred. The Company evaluates the extension of credit to potential customers based on financial or other information and any special circumstances
regarding the potential engagement. Payment for services or products is normally due within thirty days of billing, although alternate terms may be included in contracts or letters of engagement as agreed upon by the Company and the customer.
Accounts receivable are not normally collateralized. The Company does not routinely charge interest on past due accounts receivable. However, the Company will occasionally reach agreement with a customer on a payment plan for accounts receivable
that includes interest charges if the Company believes this will facilitate collection. In these instances, interest income is recognized as payments are received. As of December 31, 2005 and June 30, 2006, the Companys risk of loss
for accounts receivable and unbilled services was limited to the amounts recorded on the Consolidated Balance Sheets as of those dates.

Allowances on accounts receivable are recorded when circumstances indicate collection is doubtful for particular accounts receivable or as a general reserve for all accounts receivable. Accounts receivable are written off if reasonable
collection efforts prove unsuccessful. Bad debt expense is reflected in other selling, general and administrative expenses on the Consolidated Statements of Operations when allowances on accounts receivable are increased or when accounts written off
exceed available allowances.

As of June 30, 2006, one significant customer comprised 11% of the Companys accounts receivable.
As of December 31, 2005, one significant customer comprised 13% of the Companys accounts receivable.



11



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Costs and Estimated Gross Margins in Excess of Billings and Billings in Excess of Costs and Estimated Gross
Margins

Costs and estimated gross margins in excess of billings and billings in excess of costs and estimated gross margins reflect
related Consulting Services and Systems Integration projects for which revenue and cost of sales are being recognized on a contract basis of accounting. For individual projects, costs and estimated gross margins in excess of billings consists of
costs not yet recognized as cost of sales and estimated gross margins, net of amounts billed but not yet recognized as revenue, while billings in excess of costs and estimated gross margins consists of amounts billed but not yet recognized as
revenue, net of costs which have not yet been recognized as cost of sales and estimated gross margins. Projects with costs and estimated gross margins in excess of billings are aggregated separately from projects with billings in excess of costs and
estimated gross margins for presentation on the Consolidated Balance Sheets.

Software Development Costs and Research and Development Expense

The Consolidated Balance Sheets as of December 31, 2005 and June 30, 2006 include capitalized software development costs of
$50,000 and $271,000, respectively. Software development costs include purchased software development tools, testing equipment and the cost of internal labor incurred subsequent to the Companys determination that technical feasibility had been
achieved for the developed software applications. The costs incurred prior to the late 2005 attainment of technical feasibility, primarily for internal labor, were expensed. During the three- and six-month-periods ended June 30, 2005,
respectively, the Company incurred $19,000 and $34,000 of research and development expense during the early stage of development of these software applications. There was no expense recorded during the three- and six-month periods ended
June 30, 2006.

Market Risk Sensitive Instruments

The Company currently has not invested in derivative financial instruments or other market rate sensitive instruments.

Recently Issued Accounting Standards

In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154,
Accounting Changes and Error Corrections (SFAS No. 154), which replaces Accounting Principles Board Opinion No. 20, Accounting Changes(APB No. 20) and Statement of Financial Accounting Standards
No. 3, Reporting Accounting Changes in Interim Financial Statements. APB No. 20 previously required that most voluntary changes in accounting principle be recognized by including in net income of the period of the change the
cumulative effect of changing to the new accounting principle. SFAS No. 154 requires retrospective application of changes in accounting principle for prior periods financial statements beginning with the earliest practicable period,
unless it is impracticable to determine the period-specific effects or the cumulative effect of the change. SFAS No. 154 requires adjustment of the opening balance of retained earnings for the earliest period for which the change is applied.
SFAS No. 154 also requires that a change in depreciation or amortization method for long-lived non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. The guidance contained in APB
No. 20 for reporting the correction of an error in previously issued financial statements and changes in accounting estimate is carried forward without change, as well as the guidance requiring justification of a change in accounting principle
on the basis of preferability. Implementation of SFAS No. 154 is required for the first annual period beginning after December 15, 2005. The Company adopted SFAS No. 154 beginning January 1, 2006. The Company does not expect that
adoption of the new standard will have a material effect on the Companys results of operations or financial condition.

In February
2006, the FASB issued Statement of Financial Accounting Standards No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS No. 155), which amends Statement of Financial Accounting Standards No. 133,
Accounting for Derivative Instruments and Hedging Activities (SFAS No. 133) and Statement of Financial Accounting Standards No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities (SFAS No. 140). SFAS No. 155 permits fair value measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, establishes a requirement to
evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or hybrid financial instruments



12



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



containing embedded derivatives requiring bifurcation, clarifies certain requirements of SFAS No. 133 regarding strips and amends SFAS No. 140 to
eliminate certain prohibitions on qualifying special purpose entities. Implementation of SFAS No. 154 is required for the first annual period beginning after September 15, 2006. The Company plans to adopt SFAS No. 155 beginning
January 1, 2007. The Company does not expect that adoption of the new standard will have a material effect on the Companys results of operations or financial condition.

In July 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement
No. 109 (FIN No. 48), which prescribes measurement attributes and a recognition threshold, as well as criteria for subsequently recognizing, derecognizing and measuring uncertain tax positions for financial reporting
purposes. FIN No. 48 also requires additional disclosure concerning uncertainty related to deferred income tax assets and liabilities. Implementation of FIN No. 48 is required for the first annual period beginning after December 15,
2006. The Company plans to adopt FIN No. 48 beginning January 1, 2007. Any adjustments resulting from implementation of FIN No. 48 are required to be recognized as changes in accounting principles with a cumulative effect adjustment
to retained earnings as of the beginning of the year of adoption. The Company is currently evaluating the potential impact of adoption of FIN No. 48.

Supplemental Disclosure of Cash Flow Information

There were no cash payments for income taxes during the three-month
period ended June 30, 2005. Cash payments for income taxes were $43,000 during the three-month period ended June 30, 2006. Cash payments for interest were $79,000 and $10,000 during the three-month periods ended June 30, 2005 and
2006, respectively. Cash payments of dividends were $87,000 and $175,000 during the three-month periods ended June 30, 2005 and 2006, respectively. Dividends of $174,000 and $247,000 were accrued but unpaid during the three-month periods ended
June 30, 2005 and 2006, respectively, on outstanding shares of the Companys preferred stock.

There were no cash payments for
income taxes during the six-month period ended June 30, 2005. Cash payments for income taxes were $44,000 during the six-month period ended June 30, 2006. Cash payments for interest were $99,000 and $11,000 during the six-month periods
ended June 30, 2005 and 2006, respectively. Cash payments of dividends were $177,000 and $341,000 during the six-month periods ended June 30, 2005 and 2006, respectively. Dividends of approximately $269,000 and $351,000 were accrued but
unpaid during the six-month periods ended June 30, 2005 and 2006, respectively, on outstanding shares of the Companys preferred stock.

The Companys Consolidated Statements of Cash Flows for the six-month periods ended June 30, 2005 and 2006 include cash provided of $3,000 and cash used of $29,000, respectively, related to the acquisitions of McCrory &
McDowell LLCs Computer Resources division (Computer Resources), Accounting Technology Professionals, L.L.C. d/b/a Jimary Business Systems (Jimary Business Systems) and CodeLab. The cash provided or used has been
recorded as follows:



|                                                            |  |      |     |   |      |   |     |  
|----------------------------------------------------------- |  | ---- | --- | - | ---- | - | --- | -
|Six months ended June 30 (Dollars in thousands)             |  | 2005 |     |   | 2006 |  
|Accounts receivable                                         |  | $    | (9  | ) |      | $ |    |  
|Customer list                                               |  |      | 39  |   |      |   |    |  
|Goodwill                                                    |  |      | 16  |   |      |   | 94  |  
|Accounts payable                                            |  |      |    |   |      |   | 3   |  
|Accrued acquisition consideration                           |  |      | (33 | ) |      |   | (71 | )
|Other accrued liabilities                                   |  |      | 3   |   |      |   | 5   |  
|Deferred revenue                                            |  |      | (19 | ) |      |   | (2  | )
|                                                            |  |      |     |   |      |   |     |  
|Net cash (provided from) used for acquisition of businesses |  | $    | (3  | ) |      | $ | 29  |  
|                                                            |  |      |     |   |      |   |     |  



13



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



2. Share-Based Payment

On January 1, 2006, the Company adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS No. 123R), which replaces Accounting for
Stock-Based Compensation (SFAS No. 123) and supersedes Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees(APB No. 25). SFAS No. 123R requires all share-based
payments, including grants of stock options, to be recognized in the financial statements based on their fair values. The Company used the modified prospective transition method, which requires that compensation expense be recorded for all unvested
stock options and restricted stock beginning with the period of adoption of SFAS No. 123R. Prior to the adoption of SFAS No. 123R, the Company disclosed pro forma information regarding the fair value of stock-based compensation and
accounted for stock-based compensation plans under the intrinsic value method established by APB No. 25, as previously permitted under SFAS No. 123.

The Company has four plans providing for the award of stock options, stock appreciation rights, restricted shares and restricted units for executive management, employees, non-employee directors, consultants and
advisors of the Company and its subsidiaries. In October 1996, the Company adopted the 1996 Stock Plan (the 1996 Plan). In May 1997, December 1998 and May 2000, respectively, the Companys stockholders approved the
Companys 1997 Stock Plan (the 1997 Plan), 1998 Stock Plan (the 1998 Plan) and 2000 Stock Plan (the 2000 Plan). The 1996 Plan, 1997 Plan, 1998 Plan and 2000 Plan are collectively referred to below as the
Allin Stock Plans. Stock options awarded under the Allin Stock Plans are exercisable based on prices established at the grant date. Forfeited or expired stock options are eligible for reissuance under the terms of the Allin Stock Plans.
Stock options granted to employees, consultants and advisors of the Company normally vest at 20% of the award per year for five years on the anniversaries of the grant dates. Stock options granted to non-employee directors normally vest on the first
anniversaries of the grant dates.

As of June 30, 2006, aggregate reserved shares for the Allin Stock Plans and shares available for
future grants undesignated as of this date under the Allin Stock Plans are as follows:



|                        |  |                          |  |                                              
|----------------------- |  | ------------------------ |  | ---------------------------------------------
|As of June 30, 2006     |  | AggregateReserved Shares |  | UndesignatedShares Availablefor Future Grants
|1996 Plan               |  | 266,000                  |  | 64,555                                       
|1997 Plan               |  | 300,000                  |  | 19,444                                       
|1998 Plan               |  | 375,000                  |  | 146,650                                      
|2000 Plan               |  | 295,000                  |  | 75,000                                       
|                        |  |                          |  |                                              
|Total Allin Stock Plans |  | 1,236,000                |  | 305,649                                      
|                        |  |                          |  |                                              

Summary of Stock Option Activity for the Allin Stock Plans from January 1, 2006 through June 30,
2006:



|                 |                  |               |                                |   |     
|---------------- | ---------------- | ------------- | ------------------------------ | - | ----
|Six Months Ended |                  | June 30, 2006
|                 | Number ofOptions |               | Weighted-AverageExercise Price
|January 1        |                  |               |                                |   |     
|Outstanding      |                  | 1,030,328     |                                | $ | 1.44
|Exercisable      |                  | 717,771       |                                | $ | 1.89
|Activity:        |                  |               |                                |   |     
|Granted          |                  | 15,000        |                                | $ | 0.56
|Forfeitures      |                  | 4,278         |                                | $ | 4.14
|Exercised        |                  |              |                                |   |    
|Expired          |                  | 129,200       |                                | $ | 3.24
|                 |                  |               |                                |   |     
|June 30          |                  |               |                                |   |     
|Outstanding      |                  | 911,850       |                                | $ | 1.17
|Exercisable      |                  | 651,850       |                                | $ | 1.52



14



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



A total of 260,000 non-vested stock options were outstanding as of June 30, 2006, with 65,000
scheduled to vest during the remainder of 2006, 52,000 scheduled to vest in 2007, 47,000 scheduled to vest in each of the years 2008 through 2010, and 2,000 scheduled to vest in 2011, unless forfeited earlier. A total of 125,000 of the non-vested
options will vest upon a change in control of the Company, as defined in certain employment agreements, if earlier than the normal vesting schedule. Rights to purchase shares for awards made to date under the Allin Stock Plans expire seven years
from the date of grant or earlier if an option holder ceases to be employed by or ceases to provide consulting or advisory services to the Company or a subsidiary for any reason, except for 195,000 options to purchase shares, which do not have an
early expiration provision.

Summary of Information for Stock Options Outstanding or Exercisable at June 30, 2006:



|                                                    |  |                             |  |                                |      |                                 |           |                             |         |                                |   |     
|--------------------------------------------------- |  | --------------------------- |  | ------------------------------ | ---- | ------------------------------- | --------- | --------------------------- | ------- | ------------------------------ | - | ----
|Information for Allin Stock Plans at June 30, 2006: |  | Number ofOptionsOutstanding |  | Weighted-AverageExercise Price |      | Weighted-AverageContractualLife |           | Number ofOptionsExercisable |         | Weighted-AverageExercise Price
|Exercise Price:                                     |  |                             |  |                                |      |                                 |           |                             |         |                                |   |     
|Less than $1.00                                     |  | 360,000                     |  | $                              | 0.27 |                                 | 5.5 years |                             | 100,000 |                                | $ | 0.25
|From $1.00 to $1.99                                 |  | 442,000                     |  | $                              | 1.20 |                                 | 3.7 years |                             | 442,000 |                                | $ | 1.20
|From $2.00 to $2.99                                 |  | 20,000                      |  | $                              | 2.00 |                                 | 1.1 years |                             | 20,000  |                                | $ | 2.00
|From $4.00 to $4.99                                 |  | 89,850                      |  | $                              | 4.46 |                                 | 0.5 years |                             | 89,850  |                                | $ | 4.46
|                                                    |  |                             |  |                                |      |                                 |           |                             |         |                                |   |     
|                                                    |  | 911,850                     |  | $                              | 1.17 |                                 | 4.0 years |                             | 651,850 |                                | $ | 1.52
|                                                    |  |                             |  |                                |      |                                 |           |                             |         |                                |   |     

Summary of Information on Fair Value of Option Grants:

On March 1 and June 12, 2006, respectively, the Company awarded options to purchase 5,000 and 10,000 shares of common stock under the Allin
Stock Plans. The grant prices were $0.60 per share and $0.54 per share, respectively, for the March and June grants, which reflected the market price of the Companys common stock on the grant dates. The options granted on March 1, 2006
will vest on the first anniversary of the grant date, while 20% of the options granted on June 12, 2006 will vest on each of the first five anniversaries of the grant date.

The Company utilizes a closed-form model (Black-Scholes) to estimate the fair value of stock option grants on the dates of grant. The following are
assumptions for 2006 grants under the Allin Stock Plans.



|                                                  |  |   |          |  
|------------------------------------------------- |  | - | -------- | -
|Average risk free interest rate                   |  |   | 4.75     | %
|Expected dividend yield                           |  |   | 0.0      | %
|Average expected life of options                  |  |   | 6.7 yrs. |  
|Average expected volatility rate                  |  |   | 149      | %
|                                                  | 
|Average fair value of options granted during 2006 |  | $ | 0.54     |  

The table below summarizes expense for the fair value of share-based payment arrangements, net
income (loss) and (loss) earnings per share for the three- and six-month periods ended June 30, 2005 and 2006, as well as pro forma expense for the fair value of share-based payment arrangements, net income (loss) and loss per share for the
three- and six-month periods ended June 30, 2005 as if the fair-value method provided under SFAS No. 123R had been in effect for the periods.



15



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



|                                                      |  |                                 |       |   |                                 |   |                               |  |   |                               |   |  |   |      
|----------------------------------------------------- |  | ------------------------------- | ----- | - | ------------------------------- | - | ----------------------------- |  | - | ----------------------------- | - |  | - | -----
|(Dollars in thousands, except per share data)         |  | Three Months EndedJune 30, 2005 |       |   | Three Months EndedJune 30, 2006 |   | Six Months EndedJune 30, 2005 |  |   | Six Months EndedJune 30, 2006
|As reported:                                          |  |                                 |       |   |                                 |   |                               |  |   |                               |   |  |   |      
|Fair value of share-based payment arrangements        |  | $                               |      |   |                                 | $ | 6                             |  | $ |                              |   |  | $ | 12   
|Net income (loss)                                     |  |                                 | 108   |   |                                 |   | 823                           |  |   | (66                           | ) |  |   | 1,188
|Net (loss) income attributable to common shareholders |  |                                 | (83   | ) |                                 |   | 538                           |  |   | (443                          | ) |  |   | 623  
|(Loss) earnings per share  basic                     |  | $                               | (0.01 | ) |                                 | $ | 0.07                          |  | $ | (0.06                         | ) |  | $ | 0.08 
|(Loss) earnings per share  diluted                   |  | $                               | (0.01 | ) |                                 | $ | 0.05                          |  | $ | (0.06                         | ) |  | $ | 0.06 
|                                                      |  |                                 |       |  
|Pro forma                                             |  |                                 |       |   |                                 |   |                               |  |   |                               |   |  |   |      
|Fair value of share-based payment arrangements        |  | $                               | 6     |   |                                 |   |                               |  | $ | 14                            |   |  |   |      
|Net (loss) income                                     |  |                                 | 102   |   |                                 |   |                               |  |   | (80                           | ) |  |   |      
|Net loss attributable to common shareholders          |  |                                 | (89   | ) |                                 |   |                               |  |   | (457                          | ) |  |   |      
|Loss per share  basic and diluted                    |  | $                               | (0.01 | ) |                                 |   |                               |  | $ | (0.07                         | ) |  |   |      

Based on estimates for outstanding non-vested options as of June 30, 2006, the Company
anticipates $8,000 of expense will be recognized over the remainder of 2006 and $10,000 of expense during each of the years 2007 through 2010 related to the fair value of share-based payment arrangements.

3. Preferred Stock and Changes in Shareholders Equity

Preferred Stock

The Company has the authority to issue 100,000 shares of preferred stock with a par value of $.01 per
share. Of the authorized shares, 25,000 have been designated as Series C Redeemable Preferred Stock, 2,750 as Series D Convertible Redeemable Preferred Stock, 1,000 as Series F Convertible Redeemable Preferred Stock, 150 as Series G Convertible
Redeemable Preferred Stock and 250 as Series H Redeemable Preferred Stock. As of June 30, 2006, all of the designated shares of Series C, D, F, G and H preferred stock were outstanding. The Company has no plans to issue any additional shares of
any of the series of preferred stock outstanding as of June 30, 2006. The order of liquidation preference of the series of the Companys preferred stock outstanding as of this date, from senior to junior, is Series H, Series F, Series G,
Series D and Series C.

Accrued dividends on Series C preferred stock were $2,967,000 as of June 30, 2006. The initial payment of
accrued dividends on Series C preferred stock was scheduled to occur within ten days of June 30, 2006. However, the Companys management determined that meeting the scheduled payment was inadvisable at this time because, among other
reasons, the Companys credit agreement with S&T Bank currently prohibits payment of dividends on Series C preferred stock. Management deferred payment of the accrued dividends. Any future payment of dividends on Series C preferred stock is
subject to legally available funds for the payment of dividends as prescribed by the Delaware General Corporation Law. If at a future time the Company determines that payment would be advisable, it will seek elimination of the prohibition of payment
under the S&T Loan Agreement if still in effect. The accrued dividends on the Series C preferred stock compound at a rate of 12% of the liquidation value thereof per annum effective as of July 1, 2006. Future dividends on the Series C
preferred stock will also accrue and compound at a rate of 12% per annum and are scheduled for quarterly payment, subject to legally available funds, prohibition of payment under the S&T Loan Agreement and managements determination as
to the advisability of payment. Management does not currently expect quarterly payments will be commenced during 2006.



16



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Changes in Shareholders Equity

Information concerning changes to certain components of shareholders equity during the six months ended June 30, 2006 is as follows:



|                                     |  |                           |        |   |                    |   |         |  
|------------------------------------ |  | ------------------------- | ------ | - | ------------------ | - | ------- | -
|(Dollars in thousands)               |  | AdditionalPaid-in-Capital |        |   | AccumulatedDeficit |  
|Balance, December 31, 2005           |  | $                         | 39,150 |   |                    | $ | (44,209 | )
|Fair value of stock options          |  |                           | 12     |   |                    |   |        |  
|Dividends accrued on preferred stock |  |                           | (565   | ) |                    |   |        |  
|Net income                           |  |                           |       |   |                    |   | 1,188   |  
|                                     |  |                           |        |   |                    |   |         |  
|Balance, March 31, 2006              |  | $                         | 38,597 |   |                    | $ | (43,021 | )
|                                     |  |                           |        |   |                    |   |         |  

There were no changes to the other components of shareholders equity during this period.

4. Line of Credit

On October 1,
1998, the Company and S&T Bank, a Pennsylvania banking association, entered into a Loan and Security Agreement, under which S&T Bank agreed to extend the Company a revolving credit loan. The original term of the revolving credit loan was one
year, and it has subsequently been renewed for seven annual periods. The current expiration date of the revolving credit loan is September 30, 2006. Borrowings may be made under the S&T Loan Agreement for general working capital purposes.
The maximum borrowing availability under the revolving credit loan is the lesser of $5,000,000 or 80% of the aggregate gross amount of eligible trade accounts receivable aged sixty days or less from the date of invoice. Accounts receivable
qualifying for inclusion in the borrowing base are net of any prepayments, progress payments, deposits or retention and must not be subject to any prior assignment, claim, lien, or security interest.

As of June 30, 2006, maximum borrowing availability under the revolving credit loan was $2,032,000. There was no outstanding balance under the
S&T Loan Agreement as of this date. Loans made under the revolving credit loan bear interest at the banks prime interest rate plus one percent. During the six months ended June 30, 2006, the rate of interest on outstanding borrowings
under the revolving credit loan ranged from 8.25% to 9.25%, which was the rate in effect at the end of the period. There have been no changes to the interest rate subsequent to June 30, 2006.

The revolving credit loan includes provisions granting S&T Bank a security interest in certain assets of the Company, including its accounts
receivable, equipment, lease rights for real property, and inventory. The revolving credit loan also includes reporting requirements regarding annual audit reports, monthly financial reports, monthly accounts receivable and payable reports and
weekly borrowing base certificates. The revolving credit loan also includes various covenants relating to matters affecting the Company, including insurance coverage, financial accounting practices, audit rights, prohibited transactions, dividends
and stock purchases. The covenants also include a cash flow to interest ratio of not less than 1.0 to 1.0. Cash flow is defined as operating income before depreciation, amortization and interest. The cash flow coverage ratio is measured for each of
the Companys fiscal quarters. The Company was in compliance with the cash flow covenant for the fiscal quarters ended March 31, 2006 and June 30, 2006 and is in compliance with all other covenants as of the date of filing this Report
on Form 10-Q.



17



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



5. Goodwill and Other Intangible Assets

The Company follows Statements of Financial Accounting Standards No. 141, Business Combinations (SFAS No. 141),
No. 142,Goodwill and Other Intangible Assets (SFAS No. 142), and No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144) in accounting for goodwill and other
intangible assets. Under SFAS No. 142, goodwill is not amortized, but separable intangible assets deemed to have definite lives are amortized over their useful lives. SFAS No. 144 sets forth standards for testing for the potential
impairment of long-lived assets, including amortized intangible assets. Goodwill and intangible assets associated with acquisitions prior to 2002, when SFAS Nos. 141, 142 and 144 were adopted, were valued in accordance with Accounting Principals
Board Opinion No. 16, Accounting for Business Combinations(APB No. 16). Under APB No. 16, goodwill was an amortizable asset. The table below lists businesses acquired by the Company, year of acquisition and types
of assets acquired.



|                                       |  |      |  |                                                   
|-------------------------------------- |  | ---- |  | --------------------------------------------------
|Allin Corporation of California        |  | 1996 |  | Goodwill                                          
|Allin Consulting of Pennsylvania, Inc. |  | 1998 |  | Goodwill, customer list                           
|MEGAbase, Inc.                         |  | 1998 |  | Goodwill                                          
|Computer Resources                     |  | 2004 |  | Customer list                                     
|Jimary Business Systems                |  | 2004 |  | Goodwill, customer list, non-competition agreement
|CodeLab                                |  | 2005 |  | Goodwill, customer list, non-competition agreement

Information regarding goodwill and other intangible assets included in the Companys
Consolidated Balance Sheet follows:



|                                           |  |                      |       |                         |   |                    |  |   |      
|------------------------------------------ |  | -------------------- | ----- | ----------------------- | - | ------------------ |  | - | -----
|As of June 30, 2006 (Dollars in thousands) |  | Gross CarryingAmount |       | AccumulatedAmortization |   | Net CarryingAmount
|Amortized intangible assets                |  |                      |       |                         |   |                    |  |   |      
|Customer lists                             |  | $                    | 2,662 |                         | $ | 1,302              |  | $ | 1,360
|Non-competition agreements                 |  |                      | 140   |                         |   | 38                 |  |   | 102  
|                                           |  |                      |       |                         |   |                    |  |   |      
|Total amortized intangible assets          |  | $                    | 2,802 |                         | $ | 1,340              |  | $ | 1,462
|                                           |  |                      |      
|Unamortized intangible assets              |  |                      |       |                         |   |                    |  |   |      
|Goodwill                                   |  |                      | 6,984 |                         |   | 3,742              |  |   | 3,242
|                                           |  |                      |       |                         |   |                    |  |   |      
|Total intangible assets                    |  | $                    | 9,786 |                         | $ | 5,082              |  | $ | 4,704
|                                           |  |                      |       |                         |   |                    |  |   |      

During the three- and six-month periods ended June 30, 2005, the customer list associated
with the acquisition of Allin Consulting of Pennsylvania, Inc. (Allin Consulting-Pennsylvania) was amortized based on a period extending through 2013, while the customer lists associated with the acquisitions of Computer Resources and
Jimary Business Systems were amortized based on periods estimated to extend through 2009. During the three- and six-month periods ended June 30, 2006, the customer list associated with the acquisition of CodeLab was amortized based on a period
extending through 2013, while the customer lists associated with the acquisitions of Allin Consulting-Pennsylvania, Computer Resources and Jimary Business Systems were amortized based on periods through 2009. The estimated lives of the assets
correspond with the periods of attributed cash flows in the Companys most recent fair value estimates as of the beginning of the respective periods, or with CodeLab, the useful life recommended by independent appraisal. The non-competition
agreement associated with the Jimary Business System acquisition is being amortized over its three-year term, while the agreement associated with the CodeLab acquisition is being amortized over a five-year term, as recommended in the independent
appraisal. Accumulated amortization for goodwill represents amortization expense incurred through December 31, 2001, after which amortization of goodwill was discontinued.

Impairment Testing

Testing for potential impairment of goodwill involves an attribution of the
recognized assets of the acquired businesses, including cash, accounts receivable, unbilled services, prepaid expenses, deferred tax assets, property and equipment, customer list, non-competition agreement and goodwill, net of accounts payable,
accrued liabilities, deferred revenue and deferred tax liabilities, to reporting units. The reporting units utilized are the Companys reported segments



18



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



applicable to the acquired businesses, Technology Infrastructure, Collaborative Solutions, Business Process, Information System Product Sales and Other
Services, further broken down geographically between Northern California-based, Pittsburgh-based and Boston-based operations. Recognized assets are attributed to reporting units in a manner consistent with that used for segment reporting. Management
utilizes industry information for public technology consulting businesses to develop assumptions for appropriate revenue or earnings multiples for estimating the fair values of the reporting units. Estimated fair values are compared to the
attributed recognized assets for each reporting unit, and an impairment loss is recognized to the extent that attributed assets exceed the estimated fair value of any reporting unit. Key risk factors the Company monitors to evaluate the value of
goodwill are the valuation multiples and the revenue levels of the reporting units. Significant declines in these factors could indicate potential impairment of goodwill.

To test for potential impairment of the customer lists, the Company utilizes a cash flow model to estimate fair value. The critical estimates are determination of the proportions of the estimated cash flows for the
applicable reporting units to attribute to the acquired customer lists in each period and the assumed growth of the overall business operations. Management utilizes historical information related to business derived from the customers included on
the acquired lists, future operating projections for the applicable reporting units and industry information concerning expected growth in the technology consulting industry to develop estimates of future cash flows for the reporting units and the
portions of the estimated cash flows attributed to the customer lists. If the sum of the undiscounted cash flows attributable to a customer list exceeds the recognized value of the customer list, no impairment is indicated. If the sum of the
undiscounted cash flows is less than the recognized value, an impairment loss is recognized for the difference between the recognized value and the sum of the discounted cash flows attributable to the customer list. Key risk factors the Company
monitors to evaluate the recorded value of the customer lists are forecast growth rates for the technology consulting industry, revenue derived from customers on the acquired lists and changes to the projected cash flows of the reporting units.
Significant declines in these factors could indicate potential impairment of the customer lists.

The Company also utilizes a cash flow
model to estimate the fair value of the non-competition agreements. The model projects the cash flows of the acquired business with the non-competition provisions in place and assuming they were absent. The difference in these projections represents
the fair value of the non-competition provisions. Industry information concerning expected growth in the technology consulting industry is used to develop estimates of future cash flows over the remaining lives of the non-competition agreements. If
the sum of the undiscounted cash flows attributable to a non-competition agreement exceeds the recognized value of the agreement, no impairment is indicated. If the sum of the undiscounted cash flows is less than the recognized value, an impairment
loss is recognized for the difference between the recognized value and the sum of the discounted cash flows. Key risk factors the Company monitors to evaluate the recorded value of the non-competition agreements are forecast growth rates for the
technology consulting industry and changes to the projected cash flows of the reporting units either with or without the non-competition provisions in place. Significant changes in these factors could indicate potential impairment of the
non-competition agreements.

The Company believes that evaluation of risk factors and testing for potential impairment are most beneficial
to financial reporting when done as of the end of a fiscal period because this timing results in estimates and determinations based on the most recent data. Consequently, the Company performs annual tests for the potential impairment of goodwill and
other intangible assets as of December 31. Key risk factors are monitored on an ongoing basis and testing for potential impairment of goodwill or other intangible assets will be performed on an interim basis if indicators of potential
impairment arise. There was no impairment indicated in the annual testing of goodwill and non-competition agreements performed as of December 31, 2005.

The Companys estimates, as of December 31, 2004, for the proportions of Business Process and Information Systems Product Sales cash flows to be attributed in future periods to the customer list associated
with the Jimary Business Systems acquisition was based on very limited operating results following the November 2004 acquisition. During 2005, a negative variation was noted between the expected and actual proportions of cash flows attributable to
the list. The Company monitored the risk indicator and after determining that the variation was not a short-term effect, revised its cash flow projections and performed interim testing. The test indicated that undiscounted projected cash flows
attributed to the customer list did not exceed the recorded value of the customer list. The Company recorded a loss of $146,000 in the third quarter of 2005 to reflect the impairment of the customer list and adjust the recognized value of the list
to the estimated level of attributed discounted cash flows.



19



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Variations between the estimated and actual proportions of Technology Infrastructure, Collaborative
Solutions and Other Services cash flows attributed to the customer list associated with the Allin Consulting-Pennsylvania acquisition are monitored as a key risk indicator for potential impairment. A decline was noted in the second half of 2005
between the estimated and actual proportions which became more pronounced in the fourth quarter. The annual test for impairment indicated that undiscounted projected cash flows attributed to the customer list did not exceed the recorded value of the
customer list. The Company recorded a loss of $484,000 as of December 31, 2005 to reflect the impairment of the customer list and adjust the recognized value of the list to the estimated level of attributed discounted cash flows. Due to the
decline in the proportion, the Companys estimate indicated that cash flows were only expected to be attributable to this list through 2009, which was four years earlier than the end of the previously estimated useful life. Beginning in 2006,
the Company implemented a prospective change to its useful life estimate so that the remaining net recorded value is amortized over the period through 2009. As of December 31, 2005, no impairment was indicated in the tests of the customer lists
associated with the acquisitions of Computer Resources, Jimary Business Systems and CodeLab.

The 2005 loss due to impairment of the
customer list associated with the acquisition of Allin Consulting-Pennsylvania reduced the assets attributed to the Technology Infrastructure, Collaborative Solutions and Other Services segments. The 2005 loss due to impairment of the customer list
associated with the acquisition of Jimary Business Systems reduced the assets attributed to the Business Process and Information Systems Product Sales segments.

Goodwill  Changes in Recognized Value

The table below reflects the changes in recognized value of goodwill during the
year ended December 31, 2005 and the six months ended June 30, 2006 by reportable segment.



|                                  |  |                       |     |                            |   |                |  |                      |  |   |      
|--------------------------------- |  | --------------------- | --- | -------------------------- | - | -------------- |  | -------------------- |  | - | -----
|Dollars in thousands              |  | BalanceJanuary 1,2005 |     | 2005Acquisition/Adjustment |   | 2006Adjustment |  | Balance June 30,2006
|Attributed Segment:               |  |                       |     |                            |   |                |  |                      |  |   |      
|Technology Infrastructure         |  | $                     | 215 |                            |   |               |  | 8                    |  | $ | 223  
|Collaborative Solutions           |  |                       | 494 |                            |   | 2,078          |  | 69                   |  |   | 2,641
|Business Process                  |  |                       | 166 |                            |   | 12             |  |                     |  |   | 178  
|Systems Integration               |  |                       |    |                            |   |               |  | 11                   |  |   | 11   
|Information Systems Product Sales |  |                       | 40  |                            |   | 4              |  |                     |  |   | 44   
|Other Services                    |  |                       | 81  |                            |   | 58             |  | 6                    |  |   | 145  
|                                  |  |                       |     |                            |   |                |  |                      |  |   |      
|Total                             |  | $                     | 996 |                            | $ | 2,152          |  | 94                   |  | $ | 3,242
|                                  |  |                       |     |                            |   |                |  |                      |  |   |      

The goodwill attributed to the Business Process and Information Systems Product Sales segments
during 2005 resulted from adjustments to the purchase allocation of Jimary Business Systems. The adjustment to goodwill during 2006 resulted from a revision in the estimate for contingent consideration expected to be paid in 2006 related to the
acquisition of CodeLab.

Amortization Expense

Information regarding aggregate amortization expense recorded during the three- and six-month periods ended June 30, 2005 and 2006, and expected through December 31, 2011 follows.



|                                            |  |   |    
|------------------------------------------- |  | - | ---
|Amortization Expense (Dollars in thousands) |  |  
|Recorded expense for the:                   |  |   |    
|Three months ended June 30, 2005            |  | $ | 47 
|Three months ended June 30, 2006            |  |   | 65 
|Six months ended June 30, 2005              |  |   | 89 
|Six months ended June 30, 2006              |  |   | 132



20



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



|                                            |  |    
|------------------------------------------- |  | ---
|Amortization Expense (Dollars in thousands) |  |    
|Estimated expense to be recognized for the: |  |    
|Year ended December 31, 2006                |  | 300
|Year ended December 31, 2007                |  | 401
|Year ended December 31, 2008                |  | 391
|Year ended December 31, 2009                |  | 358
|Year ended December 31, 2010                |  | 160
|Year ended December 31, 2011                |  | 147

Expected amortization expense for 2006 through 2009 includes estimated amortization expense
related to software development costs. The Company expects to begin to amortize capitalized software development costs later in 2006.

The
pro forma effect of the reduction in the estimated useful life of the customer list related to the acquisition of Allin Consulting-Pennsylvania on reported net income and EPS is as follows:



|                                                                        |  |                                 |      |                               |   |      
|----------------------------------------------------------------------- |  | ------------------------------- | ---- | ----------------------------- | - | -----
|(Dollars in thousands, except per share data)                           |  | Three Months EndedJune 30, 2006 |      | Six Months EndedJune 30, 2006
|Reported net income                                                     |  | $                               | 823  |                               | $ | 1,188
|Effect of change in estimated useful life on customer list amortization |  |                                 | 5    |                               |   | 10   
|                                                                        |  |                                 |      |                               |   |      
|Pro forma net income                                                    |  | $                               | 828  |                               | $ | 1,198
|                                                                        |  |                                
|Reported basic EPS                                                      |  | $                               | 0.07 |                               | $ | 0.08 
|Effect of change in estimated useful life on customer list amortization |  |                                 | 0.00 |                               |   | 0.00 
|                                                                        |  |                                 |      |                               |   |      
|Pro forma basic EPS                                                     |  | $                               | 0.07 |                               | $ | 0.08 
|                                                                        |  |                                
|Reported diluted EPS                                                    |  | $                               | 0.05 |                               | $ | 0.06 
|Effect of change in estimated useful life on customer list amortization |  |                                 | 0.00 |                               |   | 0.00 
|                                                                        |  |                                 |      |                               |   |      
|Pro forma diluted EPS                                                   |  | $                               | 0.05 |                               | $ | 0.06 

6. Income Taxes

The Company records current and deferred provisions for or benefits from income taxes and deferred tax assets and liabilities in accordance with the requirements of Statement of Financial Accounting Standards
No. 109, Accounting for Income Taxes (SFAS No. 109). SFAS No. 109 requires recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the
financial statements or tax returns. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial reporting and tax bases using enacted tax rates expected to be in effect for the years when the
differences are expected to reverse. Valuation allowances reduce deferred tax assets if there is material uncertainty as to the ultimate realization of the benefits.

The Companys results of operations in future periods are subject to a number of material risks, including risks arising from concentrations related to the Interactive Media and Systems Integration segments,
where in recent periods revenue has resulted from a small number of large projects each year. Furthermore, these projects have been performed for a small number of customers concentrated in one industry. The Companys ability to obtain similar
projects for these segments from existing or new customers in future periods will significantly impact the Companys ability to realize future benefits from deferred tax assets. Valuation allowances have been recorded based on the
Companys realizability estimates such that the Companys Consolidated Balance Sheets include net deferred tax assets of $138,000 as of December 31, 2005 and June 30, 2006. Valuation allowances offset any additional net deferred
tax assets. Management believes it is more likely than not that the recognized deferred tax assets of $138,000 will be realized in future periods.



21



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



During the year ended December 31, 2005 and the three- and six-month periods ended June 30,
2006, the Company realized benefits from the use of previously recorded deferred tax assets for net operating loss carryforwards to reduce taxable income. Given the risks associated with the Companys operations, the Company believes that
material uncertainty continues to exist as to the long-term realization of benefits greater than the recognized balance of deferred tax assets as of June 30, 2006. Management assesses the realizability of deferred tax assets quarterly and
adjusts the valuation allowance based on its assessment. The valuation allowance was decreased by $18,000 and increased by $79,000, respectively, during the three- and six-month periods ended June 30, 2005, and decreased by $307,000 and
$430,000, respectively during the three- and six-month periods ended June 30, 2006.

The provision for income taxes is comprised of
the following for the three- and six-month periods ended June 30, 2005 and 2006:



|                                     |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|------------------------------------ |  | ------------------------------- | --- | - | ------------------------------- | - | ---- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---- | -
|(Dollars in thousands)               |  | Three Months EndedJune 30, 2005 |     |   | Three Months EndedJune 30, 2006 |   |      | Six Months EndedJune 30, 2005 |  |   | Six Months EndedJune 30, 2006 |  
|Current                              |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|Federal                              |  | $                               |    |   |                                 | $ | 12   |                               |  | $ |                              |   |  | $ | 12   |  
|State                                |  |                                 |    |   |                                 |   |     |                               |  |   |                              |   |  |   | 1    |  
|                                     |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|Total current                        |  |                                 |    |   |                                 |   | 12   |                               |  |   |                              |   |  |   | 13   |  
|Deferred                             |  |                                 | 18  |   |                                 |   | 326  |                               |  |   | (79                           | ) |  |   | 449  |  
|Valuation Allowance                  |  |                                 | (18 | ) |                                 |   | (307 | )                             |  |   | 79                            |   |  |   | (430 | )
|                                     |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|Total income tax (benefit) provision |  | $                               |    |   |                                 | $ | 31   |                               |  | $ |                              |   |  | $ | 32   |  
|                                     |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  

The current federal income tax provision for the three- and six-month periods ended June 30,
2006 is comprised of an estimate for alternative minimum tax.

A reconciliation of income taxes computed at the statutory federal income
tax rate of 34% to the provision for income taxes reflected in the Consolidated Statements of Operations is as follows for the three- and six-month periods ended June 30, 2005 and 2006:



|                                                               |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|-------------------------------------------------------------- |  | ------------------------------- | --- | - | ------------------------------- | - | ---- | ----------------------------- |  | - | ----------------------------- | - |  | - | ---- | -
|(Dollars in thousands)                                         |  | Three Months EndedJune 30, 2005 |     |   | Three Months EndedJune 30, 2006 |   |      | Six Months EndedJune 30, 2005 |  |   | Six Months EndedJune 30, 2006 |  
|Estimated provision for income taxes at federal statutory rate |  | $                               | 37  |   |                                 | $ | 290  |                               |  | $ | (22                           | ) |  | $ | 414  |  
|                                                               |  |                                 |     |  
|Non-amortizable intangible asset                               |  |                                 | 7   |   |                                 |   | 18   |                               |  |   | 14                            |   |  |   | 36   |  
|State income tax expense, net of federal benefit               |  |                                 |    |   |                                 |   |     |                               |  |   |                              |   |  |   | 1    |  
|Change in valuation allowance                                  |  |                                 | (18 | ) |                                 |   | (307 | )                             |  |   | 79                            |   |  |   | (430 | )
|Change in estimates and other                                  |  |                                 | (26 | ) |                                 |   | 30   |                               |  |   | (71                           | ) |  |   | 11   |  
|                                                               |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  
|Provision for income taxes                                     |  | $                               |    |   |                                 | $ | 31   |                               |  | $ |                              |   |  | $ | 32   |  
|                                                               |  |                                 |     |   |                                 |   |      |                               |  |   |                               |   |  |   |      |  



22



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



The components of the deferred tax assets and liabilities, as of December 31, 2005 and
June 30, 2006, are as follows:



|                                                           |  |                   |        |   |               |   |        |  
|---------------------------------------------------------- |  | ----------------- | ------ | - | ------------- | - | ------ | -
|Deferred Tax Assets and Liabilities (Dollars in thousands) |  | December 31, 2005 |        |   | June 30, 2006 |  
|Deferred tax assets:                                       |  |                   |        |   |               |   |        |  
|Net operating loss carryforwards                           |  | $                 | 7,867  |   |               | $ | 7,447  |  
|Intangible asset differences                               |  |                   | 500    |   |               |   | 470    |  
|Miscellaneous                                              |  |                   | 46     |   |               |   | 66     |  
|                                                           |  |                   |        |   |               |   |        |  
|                                                           |  |                   | 8,413  |   |               |   | 7,983  |  
|Valuation allowance                                        |  |                   | (8,275 | ) |               |   | (7,845 | )
|                                                           |  |                   |        |   |               |   |        |  
|Net deferred tax assets                                    |  | $                 | 138    |   |               | $ | 138    |  
|                                                           |  |                   |        |   |               |   |        |  
|Deferred tax liabilities:                                  |  |                   |        |   |               |   |        |  
|Intangible asset differences                               |  | $                 | 13     |   |               | $ | 36     |  
|Miscellaneous                                              |  |                   | 3      |   |               |   |       |  
|                                                           |  |                   |        |   |               |   |        |  
|                                                           |  | $                 | 16     |   |               | $ | 36     |  
|                                                           |  |                   |        |   |               |   |        |  

As of June 30, 2006, the Company estimates its potentially realizable net operating loss
carryforwards are $18,650,000 and $22,103,000 for federal and state income tax purposes, respectively. The realization of the potential federal and state tax benefits related to net operating loss carryforwards, estimated to be $6,341,000 and
$1,106,000, respectively, as of June 30, 2006, depends on the Companys ability to generate future taxable income. The net operating loss carryforwards are scheduled to expire at various times from 2006 through 2026. The Company files
state income tax returns for California on a unitary basis. Tax returns for other states in which the Company or subsidiaries operate are filed on a single corporation basis, which may limit the Companys ability to realize benefits related to
net operating loss carryforwards.

There were no cash payments for income taxes during the three- or six-month periods ended June 30,
2005. Cash payments for income taxes were $43,000 and $44,000, respectively, during the three- and six-month periods ended June 30, 2006.

7.
Industry Segment Information

The Company follows Statement of Financial Accounting Standards No. 131, Disclosures about
Segments of an Enterprise and Related Information (SFAS No. 131), as the basis for determining its segments. SFAS No. 131 requires use of a model for segment reporting called the management approach. The
management approach is based on the way the chief operating decision maker organizes segments within a company for making decisions and assessing performance.

Basis for Determining Segments

The Companys operations and managements evaluations are primarily oriented
around four practice areas meeting customer needs for Microsoft-based technology and interactive media services: Technology Infrastructure, Collaborative Solutions, Business Process and Interactive Media. The operations of these practice areas
comprise the substantial majority of the Companys revenue and gross profit and are closely associated with its strategic focus of providing solutions-oriented consulting services. The reportable segments related to these practice areas reflect
aggregated practice area activity across the Companys subsidiaries due to the similarity in nature of services, processes, and distribution methods for the practice areas.

The Companys reported segments are the following: Technology Infrastructure, Collaborative Solutions, Business Process, Interactive Media, Systems
Integration, Information System Product Sales and Other Services. In the Companys report for the quarterly fiscal period ended June 30, 2005, the segment Outsourced Services was separately reported. Amounts previously reported for
Outsourced Services have been combined with amounts reported for the



23



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



segment Other Services in this report. The Company believes that revenue and gross profit from engagements involving outsourced resources no longer merit
reporting as a separate segment. Revenue and gross profit for Other Services for the three- and six-month periods ended June 30, 2005 have been restated to include the amounts previously reported as Outsourced Services.

On the Companys Consolidated Statements of Operations, the first four of the segments are aggregated and captioned as Consulting Services. The
Systems Integration, Information System Product Sales and Other Services segments correspond with matching captions on the Consolidated Statements of Operations.

Measurement Method

The Companys basis for measurement of segment revenue, gross profit and assets is
consistent with that utilized for the Companys Consolidated Statements of Operations and Consolidated Balance Sheets. There are no differences in measurement method.

Revenue

Information on revenue derived from external customers is as follows:



|                                             |  |                                 |       |                                 |   |                               |  |                               |       |  |   |       
|-------------------------------------------- |  | ------------------------------- | ----- | ------------------------------- | - | ----------------------------- |  | ----------------------------- | ----- |  | - | ------
|                                             |  | Revenue from External Customers
|(Dollars in thousands)                       |  | Three Months EndedJune 30, 2005 |       | Three Months EndedJune 30, 2006 |   | Six Months EndedJune 30, 2005 |  | Six Months EndedJune 30, 2006
|Technology Infrastructure                    |  | $                               | 947   |                                 | $ | 918                           |  | $                             | 1,589 |  | $ | 2,019 
|Collaborative Solutions                      |  |                                 | 945   |                                 |   | 1,719                         |  |                               | 1,972 |  |   | 3,522 
|Business Process                             |  |                                 | 271   |                                 |   | 486                           |  |                               | 589   |  |   | 936   
|Interactive Media                            |  |                                 | 396   |                                 |   | 552                           |  |                               | 857   |  |   | 763   
|Systems Integration                          |  |                                 | 624   |                                 |   | 1,349                         |  |                               | 776   |  |   | 2,137 
|Information System Product Sales             |  |                                 | 435   |                                 |   | 262                           |  |                               | 683   |  |   | 573   
|Other Services                               |  |                                 | 219   |                                 |   | 339                           |  |                               | 446   |  |   | 694   
|                                             |  |                                 |       |                                 |   |                               |  |                               |       |  |   |       
|Consolidated Revenue from External Customers |  | $                               | 3,837 |                                 | $ | 5,625                         |  | $                             | 6,912 |  | $ | 10,644
|                                             |  |                                 |       |                                 |   |                               |  |                               |       |  |   |       

Certain of the Companys segments performed services for related entities. All revenue
recorded for these services is eliminated in consolidation. Information on revenue derived from services for related entities is as follows:



|                                                 |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   
|------------------------------------------------ |  | ------------------------------- | -- | ------------------------------- | - | ----------------------------- |  | ----------------------------- | -- |  | - | --
|                                                 |  | Revenue from Related Entities  
|(Dollars in thousands)                           |  | Three Months EndedJune 30, 2005 |    | Three Months EndedJune 30, 2006 |   | Six Months EndedJune 30, 2005 |  | Six Months EndedJune 30, 2006
|Total Revenue from Services for Related Entities |  | $                               | 13 |                                 | $ | 10                            |  | $                             | 25 |  | $ | 30
|                                                 |  |                                 |    |                                 |   |                               |  |                               |    |  |   |   



24



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



Gross Profit

Gross profit is the segment profitability measure that the Companys management believes is determined in accordance with the measurement principles most consistent with those used in measuring the
corresponding amounts in the Companys consolidated financial statements. Revenue and cost of sales for services performed for related entities is eliminated in calculating gross profit. Information on gross profit is as follows:



|                                 |  |                                 |       |                                 |   |                               |  |                               |       |  |   |      
|-------------------------------- |  | ------------------------------- | ----- | ------------------------------- | - | ----------------------------- |  | ----------------------------- | ----- |  | - | -----
|                                 |  | Gross Profit                   
|(Dollars in thousands)           |  | Three Months EndedJune 30, 2005 |       | Three Months EndedJune 30, 2006 |   | Six Months EndedJune 30, 2005 |  | Six Months EndedJune 30, 2006
|Technology Infrastructure        |  | $                               | 533   |                                 | $ | 514                           |  | $                             | 887   |  | $ | 1,181
|Collaborative Solutions          |  |                                 | 510   |                                 |   | 1,005                         |  |                               | 1,067 |  |   | 2,137
|Business Process                 |  |                                 | 143   |                                 |   | 243                           |  |                               | 341   |  |   | 502  
|Interactive Media                |  |                                 | 347   |                                 |   | 414                           |  |                               | 767   |  |   | 576  
|Systems Integration              |  |                                 | 326   |                                 |   | 778                           |  |                               | 406   |  |   | 1,197
|Information System Product Sales |  |                                 | 121   |                                 |   | 67                            |  |                               | 192   |  |   | 145  
|Other Services                   |  |                                 | 71    |                                 |   | 121                           |  |                               | 153   |  |   | 285  
|                                 |  |                                 |       |                                 |   |                               |  |                               |       |  |   |      
|Consolidated Gross Profit        |  | $                               | 2,051 |                                 | $ | 3,142                         |  | $                             | 3,813 |  | $ | 6,023
|                                 |  |                                 |       |                                 |   |                               |  |                               |       |  |   |      

Assets

Information on total assets attributable to segments is as follows:



|                                 |                  |              |              |  |   |       
|-------------------------------- | ---------------- | ------------ | ------------ |  | - | ------
|(Dollars in thousands)           |                  | Total Assets
|                                 | December 31,2005 |              | June 30,2006
|Technology Infrastructure        |                  | $            | 1,598        |  | $ | 1,562 
|Collaborative Solutions          |                  |              | 5,701        |  |   | 5,884 
|Business Process                 |                  |              | 797          |  |   | 951   
|Interactive Media                |                  |              | 429          |  |   | 839   
|Systems Integration              |                  |              | 560          |  |   | 1,181 
|Information System Product Sales |                  |              | 335          |  |   | 276   
|Other Services                   |                  |              | 566          |  |   | 658   
|Corporate & Other                |                  |              | 377          |  |   | 298   
|                                 |                  |              |              |  |   |       
|Consolidated Total Assets        |                  | $            | 10,363       |  | $ | 11,649
|                                 |                  |              |              |  |   |       

Information about Major Customers

A significant portion of the Companys revenue for the three- and six-month periods ended June 30, 2005 and 2006 was derived from a small number
of customers as shown in the following table. Furthermore, the major customers included below utilizing the Interactive Media segment are concentrated in the cruise industry. One of the Companys significant cruise line customers during the
three-month period ended June 30, 2006 is an affiliate of one of the Companys significant cruise line customers during for the six-month period ended June 30, 2006. A loss of any of these significant customers or a substantial
decline in the level of services provided in a future period for any of these significant customers could significantly negatively impact the Companys future results of operations and financial condition.



25



---

Allin Corporation and Subsidiaries

Notes to Consolidated Financial Statements



|                                 |  |                                    |  |                                                                                         
|-------------------------------- |  | ---------------------------------- |  | ----------------------------------------------------------------------------------------
|Revenue (Dollars in thousands)   |  | Percentage of Consolidated Revenue |  | Segments Included                                                                       
|Three Months Ended June 30, 2005 |  |                                   
|954                              |  | 25%                                |  | Interactive Media, Systems Integration, Information System Product Sales, Other Services
|392                              |  | 10%                                |  | Technology Infrastructure, Collaborative Solutions                                      
|                                 | 
|Three Months Ended June 30, 2006 |  |                                   
|720                              |  | 13%                                |  | Interactive Media, Systems Integration, Information System Product Sales                
|661                              |  | 12%                                |  | Interactive Media, Systems Integration                                                  
|                                 | 
|Six Months Ended June 30, 2005   |  |                                   
|1,560                            |  | 23%                                |  | Interactive Media, Systems Integration, Information System Product Sales, Other Services
|839                              |  | 12%                                |  | Technology Infrastructure, Collaborative Solutions                                      
|                                 | 
|Six Months Ended June 30, 2006   |  |                                   
|1,299                            |  | 12%                                |  | Interactive Media, Systems Integration, Information System Product Sales, Other Services
|1,066                            |  | 10%                                |  | Technology Infrastructure, Collaborative Solutions, Systems Integration, Other Services 

Information about Major Suppliers

The Company purchases materials, including interactive television equipment, computer hardware, networking equipment and software, utilized in the
operations of the Systems Integration and Information System Product Sales segments. In recent periods, materials purchases for these segments were highly concentrated with several major suppliers. Percentages reported below are based on cumulative
purchases of materials for both the Systems Integration and Information Systems Product Sales segments for the respective periods.

The
Company operates under a License and Supply Agreement with one of the major suppliers. The current agreement became effective June 30, 2003 and has a term of five years, expiring on June 30, 2008. The License and Supply Agreement does not
include any minimum purchase requirement. During the three-month periods ended June 30, 2005 and 2006, 4% and 53%, respectively, of materials purchases for the operations of these segments were from this major supplier. During the six-month
periods ended June 30, 2005 and 2006, 50% and 45%, respectively, of materials purchases for the operations of these segments were from this major supplier.

The Business Process services provided by the Company also result in revenue for the Information System Product Sales segment as the sale of financial software products is actively promoted in conjunction with
Business Process operations. Purchases of financial software products are concentrated with one significant supplier. During the three-month periods ended June 30, 2005 and 2006, 49% and 16%, respectively, of the Companys overall
materials purchases were from this supplier. During the six-month periods ended June 30, 2005 and 2006, 27% and 18%, respectively, of the Companys overall materials purchases were from this supplier.

Purchases of materials utilized in Systems Integration operations were also concentrated with another significant supplier during the three- and
six-month periods ended June 30, 2006, when 11% and 17%, respectively, of materials purchases were from this major supplier. Materials purchases from this supplier were not significant during the three- and six-months period ended June 30,
2005.



26



---

Item 2.

Managements Discussion and Analysis of

Financial Condition and Results of Operations

The following discussion and analysis by management provides information with respect to the financial condition and results of operations of Allin Corporation (the Company) for the three- and six-month periods ended
June 30, 2005 and 2006. This discussion should be read in conjunction with the information contained in Part I, Item 1A  Risk Factorsand Part II, Item 8  Financial Statements and Supplementary Datain the
Companys Annual Report on Form 10-K for the year ended December 31, 2005, and the information contained in Part I, Item 1  Financial Statements and Part II, Item 1ARisk Factorsin this Report on Form
10-Q. Unless the context otherwise requires, all references herein to the Company refer to Allin Corporation and its subsidiaries. All references to Microsoft refer to Microsoft Corporation. In the Companys previous
Report on Form 10-Q for the quarterly period ended June 30, 2005, the segment Outsourced Services was separately reported. The Company believes these operations no longer merit reporting as a separate segment. Information for Other Services for
the three- and six-month periods ended June 30, 2005 has been reclassified to include the amounts previously reported separately as Outsourced Services.

In the following Managements Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this quarterly report on Form 10-Q, words such as believes,
expects, intends, will, seek, continue, forecast, estimate, likely, anticipate, plans, may, could,
future and other similar expressions, are intended to identify forward-looking information that involves risks and uncertainties. In addition, any statements that refer to expectations or other characterizations of future events or
circumstances are forward-looking statements. Actual results and outcomes could differ materially as a result of important factors including, among other things, integration of new businesses, dependence on key personnel, committed backlog, practice
area and customer concentration, risks associated with significant suppliers, fluctuations in operating results, competitive market conditions in the Companys existing lines of business, geopolitical considerations, liquidity and credit risk,
public market and trading issues and technological obsolescence, as well as other risks and uncertainties. See Part II, Item 1ARisk Factors below.

Executive Summary

Overview of Services and Organization

The Company is a leading provider of Microsoft-focused information technology and interactive media-based consulting and systems integration services. The
Company designs, develops and deploys enterprise-quality applications, solutions and platforms that provide customers with the agility necessary to compete in todays fast-paced business climate. The Companys consulting operations center
on four practice areas: Technology Infrastructure, Collaborative Solutions, Business Process and Interactive Media. The Company leverages its experience in these areas through a disciplined project framework to deliver technology solutions that
address customer needs on time and on budget. The Company is headquartered in Pittsburgh, Pennsylvania with additional offices located in Northern California in San Jose and Walnut Creek, in the Boston area in Wakefield, Massachusetts and Ft.
Lauderdale, Florida.

Revenue derived from the four practice areas is collectively reflected as Consulting Services on the Companys
Consolidated Statements of Operations. A brief description of the Companys practice areas follows:



| |  |  | The Technology Infrastructure Practice Area focuses on customers network and application architecture, messaging and collaboration systems, operations management and
security issues. Technology Infrastructure designs and implements enterprise-quality Microsoft technology that maximizes network availability and efficiency and enables customers to reduce costs and protect vital resources. Services include network
architecture and application design, evaluation of customer operating systems and database platforms, design and deployment of messaging and collaboration infrastructure to store and share information, and evaluation and upgrading of operations
management and information system security procedures. Technology Infrastructure consulting services are provided from the Companys Northern California, Pittsburgh and Boston offices. Technology Infrastructure revenue represented 25% and 19%
of the Companys consolidated revenue during 2005 and the first six months of 2006, respectively.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Collaborative Solutions Practice Area provides customized application development based on the Microsoft .NET framework, portals and information workflow
solutions, business intelligence solutions and enterprise project management solutions. Collaborative Solutions enables organizations to evaluate and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

| | streamline key business activities and optimize the creation, storage, sharing and retrieval of information. Collaborative Solutions customized
application development addresses customers needs for automated processes and streamlined workflows to gain cost, time and quality improvements. Portal and workflow solutions ensure optimal delivery of information to employees, customers,
partners and suppliers. Business intelligence solutions organize data into understandable information for strategic decision making. Enterprise project management solutions enable customers to optimize use of resources, improve communication and
collaboration among team members and improve project performance. Collaborative Solutions services are provided from the Companys Northern California, Pittsburgh and Boston offices. Collaborative Solutions revenue represented 36% and 33% of
the Companys consolidated revenue during 2005 and the first six months of 2006, respectively.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Business Process Practice Areaprovides services that help small and mid-size organizations across a broad array of industries to automate processes, make more profitable
decisions, and accelerate growth. Business Process customizes and implements the full range of Microsoft Dynamics software, including Dynamics GP, Dynamics SL and Dynamics CRM. Dynamics GP-based solutions provide outstanding financial tools to
enhance the visibility and control of business information and the back office modules necessary to unify an organizations business processes. The Business Process Practice Area maximizes Dynamics SLs project-centric back office
capabilities by using its customization and integration tools to help customers implement project accounting best practices. Business Process designs and deploys Dynamics CRM to assist businesses in the development of profitable customer
relationships through lead and opportunity management, incident management, a searchable knowledgebase and integrated reporting tools. Business Process services are provided from the Companys Pittsburgh and Northern California offices.
Business Process revenue represented 10% and 9% of the Companys consolidated revenue during 2005 and the first six months of 2006, respectively.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Interactive Media Practice Area focuses on interactive media application development, technical architecture design and configuration services. Interactive Media provides
cost-effective interactive television solutions that enable customers to improve service and increase productivity and revenue. Over forty applications have been developed by Interactive Media enabling customers to generate incremental revenue,
promote operating efficiencies and enhance customer service. Interactive Media solutions are Internet accessible, highly-functional applications utilizing high-end graphics and digital video content. Interactive Media customers have historically
been concentrated in the cruise industry and include some of the worlds largest cruise lines, Carnival Corporation & Plc. (Carnival), its affiliate, Costa Crociere S.p.A. (Costa), Royal Caribbean Cruises, Ltd.
(Royal Caribbean) and its affiliate, Celebrity Cruises (Celebrity). Interactive Media activities are provided from the Companys Ft. Lauderdale office, which is located near the most active concentration of cruise line
operations in the United States. Interactive Media revenue represented 8% and 7% of the Companys consolidated revenue during 2005 and the first six months of 2006, respectively.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition to the practice areas described above, the Companys operations include three other segments, Systems Integration, Information System
Product Sales and Other Services:



| |  |  | Systems Integrationoperations focus on the implementation of specialized technology platforms that provide flexible, scalable solutions meeting customers technology
needs and preferences. Historically, Systems Integration revenue has been concentrated among cruise industry customers Carnival, Costa, Royal Caribbean and Celebrity, in projects related to the services provided by the Interactive Media Practice
Area. Thirty-four shipboard interactive television systems installed by the Company since 1995 are currently in operation for Carnival, Celebrity, Costa and Royal Caribbean. Management believes this represents the largest base of interactive
television systems installed on cruise ships by any provider of interactive television services. During the first half of 2006, Systems Integration operations also included implementation of a specialized technology platform for a customer in the
financial services industry. Systems Integration operations are provided from the Companys Ft. Lauderdale and Boston offices. Systems Integration revenue represented 8% and 20% of the Companys consolidated revenue during 2005 and the
first six months of 2006, respectively.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Information System Product Sales reflects the Companys sales of computer software and other technology products. The Company actively promotes the sale of Microsoft
Dynamics software and related products in association with the services of the Business Process Practice Area. The Company also sells interactive television equipment and other products based on customer needs. Information System Product Sales
represented 7% and 5% of the Companys consolidated revenue during 2005 and the first six months of 2006, respectively.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

| |  |  | The Other Services segment reflects revenue derived from outsourced resources with varied technical skill sets that customers utilize to complement and assist the
customers internal staff in the execution of customer-managed projects, amounts billed for out-of-pocket costs, and other activities peripheral to its operations, including website hosting and archival services, referral commissions or
placement fees. Other Services revenue represented 7% of the Companys consolidated revenue during both 2005 and the first six months of 2006.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company was organized as a Delaware corporation in July 1996 to act as a holding company for operating subsidiaries which focus on particular aspects of the Companys business. As of June 30, 2006, the
organizational legal structure consists of Allin Corporation and six subsidiaries. Allin Interactive Corporation (Allin Interactive), Allin Corporation of California (Allin Consulting-California), Allin Consulting of
Pennsylvania, Inc. (Allin Consulting-Pennsylvania), CodeLab Technology Group, Inc. (CodeLab) and Allin Network Products, Inc. (Allin Network) are operating subsidiaries focusing on different aspects of the
Companys consulting and systems integration operations. Allin Holdings Corporation (Allin Holdings) is a non-operating subsidiary that provides treasury management services to the Company. The Company utilizes the trade-names Allin
Interactive, Allin Consulting and CodeLab Technology Group in its operations. Management believes the trade names are recognized in the markets the Company serves. All trade- and brand-names included in this Report on Form 10-Q are the property of
their respective owners.

Financial Overview

The following table provides a summary of key financial information from the Companys Statements of Operations for the three-month periods ended June 30, 2005 and 2006, as well as period-to-period percentage changes.



|                                             |      |                            |       |                      |      |       |  |     |  
|-------------------------------------------- | ---- | -------------------------- | ----- | -------------------- | ---- | ----- |  | --- | -
|(Dollars in thousands)                       |      | Three Months EndedJune 30, |       | % Increase(Decrease) |     
|                                             | 2005 |                            | 2006  |                      | 2006 |      
|Statement of Operations Data:                |      |                            |       |                      |      |       |  |     |  
|Revenue                                      |      | $                          | 3,837 |                      | $    | 5,625 |  | 47  | %
|Gross profit                                 |      |                            | 2,051 |                      |      | 3,142 |  | 53  | %
|Selling, general and administrative expenses |      |                            | 1,947 |                      |      | 2,279 |  | 17  | %
|Net income                                   |      |                            | 108   |                      |      | 823   |  | 662 | %

Comparing the three months ended June 30, 2005 and 2006, the Company experienced
period-to-period increases in revenue of $1,788,000 and gross profit of $1,091,000. The Company recorded increases of $1,116,000 (44%) in revenue and $643,000 (42%) in gross profit for consulting services. Significant period-to-period
improvements in revenue and gross profit were realized by the Collaborative Solutions, Business Process, Interactive Media, Systems Integration and Other Services segments. However, the Technology Infrastructure and Information System Product Sales
segments experienced period-to-period declines in revenue and gross profit that partially offset the increases.

The period-to-period
increases in Collaborative Solutions revenue and gross profit were $774,000 (82%) and $495,000 (97%), respectively, comparing the three-month periods ended June 30, 2005 and 2006. Management believes the primary factors resulting in the
increases were strong demand for business intelligence and custom application development services based on Microsoft .NET, Business Scorecard Manager, SQL Server 2005 SharePoint technology, and the acquisition of CodeLab. Comparing the three month
periods ended June 30, 2005 and 2006, Business Process revenue and gross profit increased by $215,000 (79%) and $100,000 (70%), respectively. Management attributes the increases to the performance of larger and more complex projects based
on Microsoft Dynamics technology in the second quarter of 2006.

Period-to-period increases in Interactive Media revenue of $156,000
(39%) and gross profit of $67,000 (19%) were realized, comparing the three-month periods ended June 30, 2005 and 2006. Interactive Media projects involving the technical architecture design and configuration for cruise ship
interactive television systems generated the majority of Interactive Media revenue and gross profit during the second quarter of 2006. The period-to-period increases resulted from a high level of project activity associated with three cruise ship
interactive television systems during the second quarter of 2006, whereas the peak period of project activity for only one ship occurred during the second quarter of 2005. Management expects Interactive Media revenue and gross profit will likely
decline in the third and fourth quarters of 2006 due to a reduction in the expected level of peak project activity on major ship system projects.



29



---

Comparing the three-month periods ended June 30, 2005 and 2006, Systems Integration revenue and
gross profit increased by $725,000 (116%) and $452,000 (139%), respectively. Systems Integration operations during the second quarter of 2006 included significant project activity related to implementation of interactive television systems on
three cruise ships. Management anticipates that the second quarter will reflect the highest level of project activity during 2006. During July and August 2006, respectively, the Company received orders for interactive television systems for the
Carnival Freedom and Royal Caribbean Liberty of the Seas. Management expects activity on these projects to begin in the third quarter of 2006, however, the majority of project activity is not expected to occur until 2007. No assurance
can be given that the Company will receive additional orders beyond those already received. Systems Integration revenue and gross profit realized in the third and fourth quarters of 2006 may be significantly less than levels realized in the first
and second quarters.

Period-to-period declines in Technology Infrastructure revenue and gross profit were $29,000 (3%) and $19,000
(4%), respectively, comparing the three-month periods ended June 30, 2005 and 2006. Management believes the declines resulted from a market lull prior to Microsofts anticipated introduction of updated versions of several important
products, including Windows and Office software. Management believes the declines in Information System Product Sales revenue and gross profit of $173,000 (40%) and $54,000 (45%) are the result of normal period-to-period variability in
sales of financial software products recommended during Business Process consulting engagements. Several large product sales of this type occurred during the second quarter of 2005.

The increase in selling, general and administrative expenses for the three-month period ended June 30, 2006, as compared to the comparable period of
2005, was $332,000. The most significant contributing factors were the inclusion of expenses for CodeLab in the second quarter of 2006 and an increase in the Companys consulting workforce. The general expenses of the Company include
compensation related to consultants non-billable time, which includes training, education and technical analysis for project proposals, and can increase in periods when the Company is adding to its productive workforce. Another contributing
factor was a period-to-period increase in depreciation and amortization expense, primarily resulting from 2006 amortization of intangible assets related to the CodeLab acquisition.

The following provides a summary of key financial information from the Companys Statements of Operations for the six-month periods ended
June 30, 2005 and 2006, as well as period-to-period percentage changes.



|                                             |  |                           |       |                      |      |   |        |  |    |  
|-------------------------------------------- |  | ------------------------- | ----- | -------------------- | ---- | - | ------ |  | -- | -
|                                             |  | Six Months Ended June 30, |       | % Increase(Decrease) |     
|(Dollars in thousands)                       |  | 2005                      |       |                      | 2006 |   | 2006   | 
|Statement of Operations Data:                |  |                           |       |                      |      |   |        |  |    |  
|Revenue                                      |  | $                         | 6,912 |                      |      | $ | 10,644 |  | 54 | %
|Gross profit                                 |  |                           | 3,813 |                      |      |   | 6,023  |  | 58 | %
|Selling, general and administrative expenses |  |                           | 3,875 |                      |      |   | 4,793  |  | 24 | %
|Net (loss) income                            |  |                           | (66   | )                    |      |   | 1,188  |  |   |  

Comparing the six months ended June 30, 2005 and 2006, the Company experienced
period-to-period increases in revenue of $3,732,000 and gross profit of $2,210,000. The Company recorded increases of $2,233,000 (45%) in revenue and $1,334,000 (43%) in gross profit for consulting services. Significant period-to-period
improvements in revenue and gross profit were realized by the Technology Infrastructure, Collaborative Solutions, Business Process, Systems Integration and Other Services segments. However, the Interactive Media and Information System Product Sales
segments experienced period-to-period declines in revenue and gross profit that partially offset the increases.

The period-to-period
increases in Technology Infrastructure revenue and gross profit were $430,000 (27%) and $294,000 (33%), respectively, comparing the six-month periods ended June 30, 2005 and 2006. The increases, which were primarily realized in first
quarter of 2006, resulted from demand for network architecture design and operating systems evaluation services associated with customer merger and acquisition activity and from the inclusion of CodeLabs operations in the first half of 2006.
The period-to-period increases in Collaborative Solutions revenue and gross profit were $1,550,000 (79%) and $1,070,000 (100%), respectively, comparing the six-month periods ended June 30, 2005 and 2006. Management believes the factors
affecting Collaborative Solutions results for the three-month periods ended June 30, 2005 and 2006 discussed above, including strong demand for services based on Microsoft technology and the acquisition of CodeLab, also apply to a comparison of
the first halves of 2005 and 2006. Comparing the six month periods ended June 30, 2005 and 2006, Business Process revenue and gross profit increased by $347,000 (59%) and $161,000 (47%), respectively. Management attributes the increases to
the performance of larger and more complex projects based on Microsoft Dynamics technology in the first half of 2006.



30



---

Period-to-period declines in Interactive Media revenue of $94,000 (11%) and gross profit of $191,000
(25%) were realized, comparing the six-month periods ended June 30, 2005 and 2006. A significant factor in the period-to-period changes was the inclusion of revenue and gross profit in the first quarter of 2005 resulting from a
customers acceptance of two-fixed price system projects following the customers decision not to utilize certain alternate system components, which resulted in recognition of remaining project revenue with minimal associated cost of
sales. The increased Interactive Media revenue and gross profit in the second quarter of 2006, as compared to the second quarter of 2005, resulting from a high level of project activity associated with cruise ship interactive television systems,
partially offset the negative variances realized in the first quarter of 2006.

Comparing the six month periods ended June 30, 2005
and 2006, Systems Integration revenue and gross profit increased by $1,361,000 (175%) and $791,000 (195%), respectively. Systems Integration operations during the first half of 2006 included significant project activity related to
implementation of interactive television system on three cruise ships and implementation of a specialized technology platform for a customer in the financial services industry, as compared with significant project activity for only one shipboard
system in the first half of 2005. Management anticipates that Systems Integration revenue and gross profit will decline in the second half of 2006, as the periods of peak activity for most of the significant projects expected to be performed in 2006
occurred during the first half of the year. As noted above, the Company received orders for shipboard systems for the Carnival Freedom and Royal Caribbean Liberty of the Seas in July and August 2006, respectively. No assurance can be
given that the Company will receive additional orders. Systems Integration revenue and gross profit realized in the third and fourth quarters of 2006 may be significantly less than levels realized in the first and second quarters.

The increase in selling, general and administrative expenses for the six-month periods ended June 30, 2006, as compared to the comparable period of
2005, was $918,000. The most significant contributing factors were the inclusion of expenses for CodeLab in the first half of 2006 and an increase in the Companys consulting workforce. Another contributing factor was a period-to-period
increase in depreciation and amortization expense, primarily resulting from 2006 amortization of intangible assets related to the CodeLab acquisition.

The Companys cash balance decreased from $1,531,000 as of December 31, 2005 to $863,000 as of June 30, 2006, a decline of $668,000. The decline in cash realized in the first half of 2006 resulted
primarily from cash used of $230,000 for operating activities and $339,000 for financing activities. Several working capital changes, including a significant increase in accounts receivable of $1,704,000 and a significant decrease in billings in
excess of costs and estimated gross margins of $436,000, were partially offset by a $488,000 increase in deferred revenue and cash generated from operations. Management attributes the increase in accounts receivable to a significantly higher level
of revenue recognized in the first half of 2006 than in the prior year, with a resultant time lag for collection. There can be no assurance that the Companys cash balance will increase over the remainder of 2006. The use of cash for
operations, changes in working capital, capital expenditures, dividends on preferred stock, acquisition of businesses and other factors may result in a further decrease.

Payment of accrued dividends on the Companys Series C preferred stock of $2,967,000 was deferred indefinitely from the initially scheduled payment date of June 30, 2006. The Companys management
determined that meeting the scheduled payment was inadvisable because, among other reasons, the Companys credit agreement with S&T Bank currently prohibits payment of dividends on Series C preferred stock. The accrued acquisition
consideration balance of $1,113,000 on the Consolidated Balance Sheet as of June 30, 2006 represents an estimate of contingent purchase consideration related to the Companys 2004 and 2005 acquisitions. Management believes it is highly
likely that the accrued acquisition consideration will be paid during 2006. The Companys material obligations may result in significant cash payments in 2006 and beyond. See Liquidity and Capital Resources following in this
Managements Discussion and Analysis of Financial Condition and Results of Operationsfor additional information concerning these and other future obligations of the Company.

Operational Focus, Marketing Strategy and Delivery Framework and Methods

The Companys
operations are focused on providing Microsoft-based technology solutions. The Companys Allin Consulting subsidiaries are Microsoft Gold Certified Partners designated with Microsoft Competencies in recognition of the attainment of rigorous
certification criteria and demonstrated technical competency in providing complex business solutions. Both Allin Consulting-Pennsylvania and Allin Consulting-California are designated with the Advanced Infrastructure Solutions, Information Worker
Solutions and Security Solutions competencies, while Allin Consulting-Pennsylvania also has been designated with the Microsoft Business Solutions and Networking Solutions



31



---

competencies. The Companys technical expertise and quality of services have been recognized by Microsoft recently through several awards. Allin
Consulting-Pennsylvania received the Microsoft Eastern Region Partner of the Year Award in July 2006 in recognition of strong performance, leadership and outstanding results in strategic alliance with Microsoft. Microsofts Eastern Region
includes the entire eastern coastal area of the United States extending from Maine to Florida. In May 2006, Allin Consulting-California received the Northern California State-of-the-District Teaming Award in recognition of its cooperative work with
Microsoft. Allin Consulting-California also received two awards from Microsoft in November 2005, the Q1 2006 General Managers Award for Best Practice for exceptional service for small and medium-sized businesses and the Q1 2006 Terrific
Teamwork Award for providing customers with solutions to solve their complex business issues developed through collaboration with Microsoft and other partners. In July 2006, Allin Consulting-California was invited to participate as a member of the
Microsoft US Sales & Service Partner Advisory Council which, along with other councils, are comprised of small groups of elite partners selected to provide insight and feedback on Microsofts strategic direction. The Company intends to
continue its specialization in Microsoft-based technology. Management believes that the Companys Microsoft Gold-Certified Partner status and technical competency designations reflect the technological expertise necessary to quickly develop
solutions capabilities for new Microsoft product offerings and serve as a competitive advantage in the marketplace. Management also believes the Companys established relationship with Microsoft will position the Company to benefit from any
future growth in Microsofts infrastructure-, collaborative- and business process-based products since Microsoft has historically relied extensively on third-party partners to provide custom development and integration services to businesses
implementing their technology. There can be no assurance, however, that the Company will realize any growth in revenue or improvement to results from its Microsoft-related expertise or future product introductions by Microsoft.

Potential customers for the Technology Infrastructure, Collaborative Solutions, Business Process and Interactive Media Practice Areas include emerging
organizations, mid-sized enterprises and Fortune 1000 companies seeking to achieve a competitive advantage through technology. The Company believes that businesses with annual revenue of up to $1 billion afford the Company the best opportunities for
offering solutions creating value for the customers and fostering the development of long-term business relationships. Management believes smaller to mid-market companies are more likely to utilize Microsoft-oriented information technology than
larger organizations and typically have less sophisticated internal technical resources. The Company will not, however, limit its marketing and sales efforts solely to customers of this size. The Company conducts joint marketing efforts with
Microsoft, which is an important source of leads for potential customers for Technology Infrastructure, Collaborative Solutions and Business Process operations. The Companys Pittsburgh and Northern California-based operations target businesses
across a wide spectrum of industries. The Companys experience in these regions has, however, resulted in the development of expertise in a number of industry vertical markets, including retail, manufacturing, technology, professional services
and health care.

The Companys Boston office focuses its marketing efforts on application development for financial services
businesses that require flexible, high-value software solutions, including applications that address new legislative mandates or that improve existing business processes for the financial services sector. Management believes CodeLabs
well-tested development methodology, robust technical framework and library of extensible software components enable CodeLab to deliver high quality solutions to financial services customers providing an immediate return on investment. CodeLab
develops opportunities with potential and existing customers through client referrals, management networking and participation in professional organizations, building awareness of CodeLabs technical and financial services industry expertise
through published articles, and advertising in specialized financial services industry publications.

The Companys Ft.
Lauderdale-based operations have historically been concentrated among customers in the cruise industry. The Companys expertise in designing and installing interactive television systems is recognized in the cruise industry, where the
Companys interactive television solutions have been the predominant system of choice for the worlds two largest cruise organizations, Carnival and Royal Caribbean. The Companys interactive television solutions are flexible, with
available thick-client, thin-client and hybrid platforms, enabling operations over digital, radio frequency-based and hybrid distribution systems The Company emphasizes the platform flexibility and cost effectiveness of its scalable solutions, the
broad scope of developed applications, the large installed base of shipboard interactive television systems and the availability of comprehensive support services in its marketing efforts.

The Company utilizes the Allin Solutions Framework for guiding the planning and conduct of solutions-oriented projects performed by the Technology
Infrastructure, Collaborative Solutions, Business Process and Interactive Media Practice Areas. The Allin Solutions Framework assists customers in aligning their business and technology objectives, allows solution planning to draw upon a resource
knowledge base developed through past projects and provides a solution development discipline for organizing project teams and managing project lifecycles. The Allin Solutions Framework provides a foundation for planning and controlling projects
based on scope, schedule and resources. Guiding principles of



32



---

the Allin Solutions Framework are to develop iteratively, manage requirements, use component architecture, continuously verify quality and manage change. The
adaptable process includes four phases. The Solution Vision phase articulates the ultimate goals for the solution and defines the solution scope and the project boundaries. The Solution Design phase focuses on the delivery and
acceptance of the design specifications, test and project plans and the schedule for solution development. The Solution Development phase results in the delivery of a functionally complete solution, ready for pilot usage. The Solution
Deployment phase culminates in the production release of the installed application, training and documentation, and conversion of, or integration with, existing systems.

The Companys practice areas primarily deliver consulting services that are either Allin-managed or co-managed with the customer. With the
Allin-managed delivery method, practice area managers and consultants fully control the planning, development and implementation of turnkey solutions. Client personnel function as sources of information concerning the business need for which a
solution is sought. With the co-managed delivery method, practice area managers, consultants and customer technical staff members collaborate in planning, developing and implementing solutions. The Company is fully or partially responsible for the
development and implementation of technology-based solutions under the Allin-managed or co-managed delivery methods. Services delivered under these methods are viewed by management as being solutions-oriented due to the Companys performance of
high level managerial tasks.

Critical Accounting Policies, Estimates and Judgments

The Companys significant accounting policies are described in Notes 2, 6, 7, 8, 12 and 14 in the Notes to Consolidated Financial Statements
included in Item 8  Financial Statements and Supplementary Data in the Companys Report on Form 10-K for the year ended December 31, 2005 and in Notes 1, 2, 5, 6 and 7 in the Notes to Consolidated Financial
Statements included in Part I, Item 1  Financial Statements in this Report on Form 10-Q. The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
management to make estimates and assumptions to apply certain of these critical accounting policies. These estimates and assumptions affect the reported amounts of assets and liabilities as of the reporting date and the reported amounts of revenue
and expenses for the reporting periods. In applying policies requiring estimates and assumptions, management uses its judgment based on historical experience, terms of existing contracts, industry practices and trends, information available from
customers, publicly available information and other factors deemed reasonable under the circumstances. Actual results may differ from estimates. Critical accounting policies requiring the use of estimates and assumptions include the following:

Revenue Recognition. Certain projects undertaken by the Company involve design, configuration and implementation of specialized
technology platforms under related consulting and systems integration arrangements involving some or all of the following attributes: services, computer hardware and equipment for specialized technology platforms, software, and post-contract support
(PCS). Revenue Statement of Position 97-2, Software Revenue Recognition (SOP 97-2), specifies that if an arrangement to deliver software or a software system, either alone or together with other products or services,
requires significant production, modification, or customization of software, the entire arrangement should be accounted for in conformity with the contract accounting guidance of Accounting Research Bulletin No. 45, Long-Term
Construction-Type Contracts (ARB No. 45), and Statement of Position 81-1, Accounting for Performance of Construction-Type and Certain Production-Type Contracts (SOP 81-1). The arrangements underlying these
projects frequently involve significant software modification, including the installation of customized software applications previously developed for the customer. Revenue associated with these operations involving multiple-deliverable arrangements
that included significant software modification accounted for under the contract accounting standards described above was 25% and 27% of the Companys total revenue for the three-month periods ended June 30, 2005 and 2006, respectively,
and 22% and 19% of the Companys total revenue for the six-month periods ended June 30, 2005 and 2006, respectively.

Revenue for
fixed-price service-based arrangements associated with these projects is recognized on the percentage of completion method of contract accounting, based on the proportion of labor expended through the end of the period to expected total project
labor. Management must estimate expected labor for project completion at the beginning of each project. On a monthly basis, management reviews projects of this type and considers any factors related to current or expected future progress on the
projects and the Companys past performance of similar projects. Any resulting changes to expected project labor are factored into the determination of cumulative percentage of completion used to determine current revenue recognition. Project
arrangements may include PCS for a period following implementation of the specialized technology platform. A portion of the contract value is allocated to the PCS based on the proportion of expected PCS-related labor to expected total project labor,
and, in accordance with SOP 97-2, revenue is recognized for PCS over the period when services are performed.



33



---

The Companys recognition method for revenue for fixed-price Systems Integration projects is based
on the size and expected duration of the project. For projects in excess of $250,000 of revenue and expected to be of greater than 90 days duration, revenue is recognized based on percentage of completion. The proportion of labor incurred under the
related arrangements to expected total project labor is utilized as a quantitative factor in determining the percentage of completion recognized for projects when the proportion of total project costs incurred to expected total project costs is not
representative of actual project completion status. The majority of the equipment for Systems Integration projects is typically ordered, and associated costs are incurred, in the early stages of a project. Consequently, the proportion of labor
incurred to expected total project labor is more frequently representative of percentage of completion than the proportion of total project costs incurred to expected total project costs. The labor factor is therefore most often used to determine
the percentage of completion. For Systems Integration projects of this type, management must estimate expected total labor hours and costs at the beginning of the project. Management reviews the status of such projects monthly, including labor hours
incurred to date and expected for completion of the project, project timing, and issues impacting project performance. Management also considers the Companys prior performance related to similar projects in determining expectations for current
projects. Any changes to expected labor hours for project completion are factored into the monthly estimate of project cumulative percentage of completion, which is used to determine current revenue recognition. Systems Integration arrangements do
not include rights for software, hardware or equipment upgrades.

The Companys practice areas perform certain consulting engagements
on a fixed-price basis. The Company follows the contract accounting guidance of ARB No. 45 and SOP 81-1 and recognizes revenue on a proportional performance basis, utilizing the proportion of labor expended through the end of the period to
expected total project labor. Management must estimate expected labor for project completion at the beginning of each project. Fixed-price consulting projects are reviewed monthly, with any changes to expected project labor factored into the
determination of proportional performance, which is used to determine current revenue recognition. Revenue associated with these projects was 6% and 3% of the Companys total revenue for the three-month periods ended June 30, 2005 and
2006, respectively, and 4% and 3% of the Companys total revenue for the six-month periods ended June 30, 2005 and 2006, respectively.

Usage of the revenue recognition methods described above can result in acceleration of, or delay in, recognition of revenue if managements estimates of certain critical factors, such as expected total project labor, are materially
less than or greater than actual project requirements. The Company believes its monthly reviews of project status and consideration of past performance on similar projects mitigate the potential for inappropriate revenue recognition since the
reviews result in each update of revenue recognition being based on both the latest available information and the Companys project experience. Managements estimates and assumptions also impact the Companys assets and liabilities as
revenue recognition for these projects may also impact the carrying value, if any, of unbilled services, costs and estimated gross margins in excess of billings, billings in excess of costs and estimated gross margins and deferred revenue on the
Companys Consolidated Balance Sheets.

Goodwill and Other Intangible Assets. The Companys intangible assets include
goodwill associated with: the acquisitions of Allin Consulting-California (1996), Allin Consulting-Pennsylvania (1998), Jimary Business Systems (2004) and CodeLab (2005); customer lists associated with the acquisitions of Allin
Consulting-Pennsylvania, Jimary Business Systems, Computer Resources (2004), and CodeLab; and non-competition agreements associated with the Jimary Business Systems and CodeLab acquisitions. As of June 30, 2006, recognized balances for the
customer lists, non-competition agreements and goodwill were $1,360,000, $102,000 and $3,242,000, respectively, net of amortization.

The
Company follows the requirements of Statements of Financial Accounting Standards No. 142,Goodwill and Other Intangible Assets (SFAS No. 142), and No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets (SFAS No. 144), regarding amortization and testing for the potential impairment of intangible assets. Under SFAS No. 142, goodwill and other separable intangible assets with indefinite lives are not amortized, but
separable intangible assets that are deemed to have definite lives, such as the customer lists and non-competition agreements, are amortized over their useful lives. SFAS No. 142 also sets forth guidance as to required annual testing for the
potential impairment of goodwill. SFAS No. 144 sets forth standards for testing for the potential impairment of long-lived assets, including amortized intangible assets. The Company performs annual testing as of December 31. Key risk
factors are monitored on an ongoing basis, and interim testing for potential impairment of goodwill or intangible assets is performed if indicators of potential impairment arise.

Testing for potential impairment of goodwill involves an attribution of the recognized assets and liabilities of the acquired businesses to reporting
units. The recognized assets and liabilities include cash, accounts and notes receivable, unbilled services, prepaid expenses, deferred tax assets, property and equipment, intangible assets and goodwill, accounts



34



---

payable, accrued liabilities, deferred revenue, income taxes payable and deferred tax liabilities. The reporting units utilized are the Companys
reported segments as applicable to the acquired operations, Technology Infrastructure, Collaborative Solutions, Business Process, Information System Product Sales and Other Services, further broken down geographically between Northern California,
Pittsburgh and Boston-based operations. Recognized assets are attributed to reporting units in a manner consistent with that used for segment reporting. Management utilizes industry information for public technology consulting businesses to develop
assumptions for appropriate revenue or earnings multiples for estimating the fair values of the reporting units. Estimated fair values are compared to the attributed recognized assets for each reporting unit, and an impairment loss is recognized to
the extent that attributed assets exceed the estimated fair value of any reporting unit. Key risk factors that the Company monitors regarding goodwill are the industry valuation multiples and the financial results of the reporting units. Significant
declines in these factors could indicate potential impairment of goodwill. The estimated fair values of all reporting units exceeded the recognized assets attributed to the reporting units in the annual test performed as of December 31, 2005,
indicating no impairment of goodwill.

To test for potential impairment of the customer lists, the Company utilizes a cash flow model to
estimate fair value. The critical judgments and estimates are the determination of which reporting units will be utilized in testing each customer list, the proportions of the reporting unit cash flows to attribute to the acquired customer lists in
each period and the assumed growth rates for the overall business operations. Management uses its judgment to match reporting units with customer lists based on the areas of specialization of the predecessor businesses, as well as the Companys
long-term marketing objectives regarding the customers on the acquired list. Management utilizes historical information related to business derived from the customers included on each acquired list, future projections for the operations of the
applicable reporting units and industry information concerning expected growth in the information technology services industry to develop estimates of future cash flows for the reporting units and the portions of the estimated cash flows to be
attributed to each customer list. If the sum of the undiscounted cash flows attributable to a customer list exceeds the recognized value of the customer list, no impairment is indicated. If the sum of the undiscounted cash flows is less than the
recognized value, an impairment loss is recognized for the difference between the recognized value and the sum of the discounted cash flows attributable to the customer list. Key risk factors that the Company monitors regarding the customer lists
are forecast growth rates for the information technology services industry, revenue derived from customers on the acquired lists and the cash flows applicable to the segments attributed to the customer lists. Significant declines in these factors
could indicate potential impairment of the customer lists.

A decline in the actual proportion of Technology Infrastructure, Collaborative
Solutions and Other Services cash flows attributed to the customer list associated with the acquisition of Allin Consulting-Pennsylvania in excess of the estimate was noted in the second half of 2005 and became more pronounced in the fourth quarter.
The annual test for impairment indicated that undiscounted projected cash flows attributed to the customer list were less than the recorded value of the customer list. The Company recorded a loss of $484,000 as of December 31, 2005 to reflect
the impairment of the customer list and adjust the recognized value of the list to the estimated level of attributed discounted cash flows. The Companys December 31, 2005 estimate also indicated that cash flows attributable to this list
were expected only through 2009, four years earlier than the end of the previously estimated useful life. During 2006, the Company prospectively changed its useful life assumption so that the remaining net recorded value as of the beginning of the
year is amortized over the period through 2009.

As of the end of the third quarter of 2005, management determined that a variance between
the expected cash flow from customers on the list acquired from Jimary Business Systems and the actual cash flow derived from the customers was likely to result in a continued shortfall. Management considered this to be an indicator of potential
impairment and prepared a new estimate of expected cash flows attributed to the customer list. The undiscounted projected cash flows attributed to the Jimary Business Systems customer list were less than the recorded value of the customer list. The
Company recorded a loss of $146,000 in the third quarter of 2005 to reflect the impairment of this customer list and to adjust the recognized value of the list to the estimated level of discounted cash flows attributable to the customer list. No
further impairment was indicated in the annual test as of December 31, 2005.

As of December 31, 2005, no impairment was
indicated in the annual tests of the customer lists associated with the acquisitions of Computer Resources and CodeLab.

The Company also
utilizes cash flow models to estimate the fair value of the non-competition agreements. The models project the cash flows of the acquired business with the non-competition provisions in place and assuming they were absent. The difference in these
projections represents the fair value of the non-competition provisions. Management utilizes industry information concerning expected growth in the information technology services industry and future projections for the operations of the applicable
reporting units to develop estimates of future cash flows over



35



---

the remaining lives of the non-competition agreements. If the sum of the undiscounted cash flows attributable to a non-competition agreement exceeds the
recognized value of the agreement, no impairment is indicated. If the sum of the undiscounted cash flows is less than the recognized value, an impairment loss is recognized for the difference between the recognized value and the sum of the
discounted cash flows. Key risk factors the Company monitors to evaluate the recorded value of the non-competition agreements are forecast growth rates for the information technology services industry and changes to the projected cash flows of the
reporting units either with or without the non-competition provisions in place. Significant changes in these factors could indicate potential impairment of the non-competition agreements. There was no impairment indicated in the testing of the
non-competition agreements performed as of December 31, 2005.

Income Taxes.The Company records current and deferred
provisions for, or benefits from, income taxes and deferred tax assets and liabilities in accordance with the requirements of Statement of Financial Accounting Standards No. 109  Accounting for Income Taxes. Valuation allowances
will reduce deferred tax assets if there is material uncertainty as to the ultimate realization of the deferred tax benefits. Results of operations for future periods are subject to a number of material risks, including risks arising from customer
and industry concentrations related to the operations of the Interactive Media and Systems Integration segments. In recent periods, revenue from these segments has primarily resulted from a small number of large projects each year for a small number
of customers concentrated in the cruise industry. Interactive Media and Systems Integration revenue experienced significant period-to-period declines when comparing the years ended December 31, 2004 and 2005 with prior years due to declines in
the number of large projects involving implementation of interactive television systems on cruise ships. Accordingly, the Companys estimates of the realizability of deferred tax assets arising primarily from net operating loss carryforwards
include projections for future Interactive Media and Systems Integration operations based solely on projects included in committed backlog or considered highly likely to be undertaken.

Valuation allowances have been recorded based on the Companys realizability estimates such that the Companys Consolidated Balance Sheets
include net deferred tax assets of $138,000 as of June 30, 2006. Valuation allowances offset any additional net deferred tax assets. Management believes it is more likely than not that the recognized deferred tax assets of $138,000 will be
realized in future periods. During 2005 and the first half of 2006, the Company realized benefits from the use of previously recorded deferred tax assets for net operating loss carryforwards to reduce taxable income. Given the risks associated with
the Companys operations, the Company believes that material uncertainty continues to exist as to the long-term realization of deferred tax benefits greater than the recognized balance as of June 30, 2006. Management assesses the
realizability of deferred tax assets quarterly and adjusts the valuation allowance based on its assessment.

The Company recognized
deferred income tax liabilities of $36,000 as of June 30, 2006, arising primarily from intangible asset differences, including tax-basis amortization of goodwill associated with the acquisition of Jimary Business Systems and software
amortization. Management monitors deferred tax liabilities quarterly and adjusts the recorded balance based on its assessment.

Accrued
Acquisition Consideration. The Companys Consolidated Balance Sheet as of June 30, 2006 includes an estimated liability for accrued acquisition consideration of $1,113,000, including $1,104,000 and $9,000, respectively, related to the
acquisitions of CodeLab in 2005 and Computer Resources in 2004.

The Purchase Agreement entered into by the Company and the former holders
of equity interests in CodeLab provides for annual payments of contingent consideration to be paid for each of the three annual periods ending July 31, 2006, 2007 and 2008. Any contingent payments due for the three annual periods will be
calculated pursuant to a negotiated formula, as specifically set forth in the Purchase Agreement, that is based upon an agreed to multiple of the net operating profit of CodeLabs business, determined on an accrual basis before deductions for
income taxes, interest, depreciation and amortization, in the relevant annual period, and subject to further adjustment as set forth in the Purchase Agreement, including potential setoffs by the Company for certain indemnification claims. The total
annual contingent payments shall not exceed $5,600,000 in any or all of the three annual periods. After monitoring CodeLabs operations for several months following the acquisition, management reviewed the terms of the Purchase Agreement,
certain agreements with customers, budgetary and other financial projections and information included in an independent professional appraisal of CodeLabs intangible assets to assess the likelihood of contingent consideration becoming due and
to prepare an estimate of the expected amount. Management determined that it was highly likely that contingent consideration would become due to the former holders of equity interests in CodeLab at the end of the first annual period and recorded an
estimated liability for contingent consideration a liability for its initial estimate as of December 31, 2005. Management continued to monitor the factors described above and subsequently adjusted its initial estimate of the



36



---

liability. As of June 30, 2006, the Companys liability for contingent consideration expected to become due for the annual period ending
July 31, 2006 is $1,104,000. It is anticipated that $112,000 of the estimated contingent consideration will be recorded as expense, with $47,000 and $56,000 of expense recorded during the year ended December 31, 2005 and the six months
ended June 30, 2006, respectively, and the remaining $9,000 expected to be recorded as expense in July 2006. The remainder of the estimated contingent consideration for the first annual period was regarded as additional purchase price and was
recorded as goodwill. Management will perform a final calculation for the initial annual period to account for actual results of CodeLabs operations during July 2006. During each of the succeeding annual periods, management will monitor
CodeLabs operations and will record additional liabilities for contingent consideration when estimates can be reasonably determined and exceed any previously recorded liability, and management believes payment of the contingent consideration
is highly likely.

The Asset Purchase Agreement related to the acquisition of Computer Resources provides for the payment of contingent
purchase consideration for the purchased assets based on agreed upon percentages of earned and collected revenue from consulting services and product sales related to projects identified on schedules to the agreement and certain additional future
projects with customers included on the acquired customer list. The Asset Purchase Agreement includes certain dates in 2005 and 2006 after which there will no longer be an obligation for purchase consideration related to newly contracted projects
and product sales. As of June 30, 2006, accrued acquisition consideration of $9,000 is reflected on the Companys Consolidated Balance Sheet for an estimate of additional purchase consideration regarded as highly likely to be paid in 2006,
pursuant to managements review of the terms of the Asset Purchase Agreement, certain agreements with customers and budgetary projections.

Certain
Related Party Transactions

During the three- and six-month periods ended June 30, 2005 and 2006, the Company engaged in
transactions with related parties, including the sale of services and products and rental payments for office space. Services and products sold represented 1% or less of the Companys revenue in each of these periods. The charges for services
and products sold to related parties were comparable to charges for similar services and products sold to non-related entities.

The
Companys office space in Pittsburgh, Pennsylvania is rented from an entity in which a beneficial holder of greater than five percent of the Companys common stock, as well as certain of his family members, have equity interests. Rental
expense related to this office was $34,000 during each of the three-month periods ended June 30, 2005 and 2006, and $68,000 during each of the six-month periods ended June 30, 2005 and 2006. This represented 2% of selling, general and
administrative expenses during the three- and six-month periods ended June 30, 2005 and 1% of selling, general and administrative expenses during the three- and six-month periods ended June 30, 2006. The Company rents its Pittsburgh office
space on a month-to-month basis. The Company expects this arrangement will continue until such time as either party seeks to make changes to the arrangement. At that time, the Company will likely enter into a long-term lease for its present space,
move to other space within the same building or, if such space is not available, space in another building. Management believes the current arrangement is beneficial to the Company as it has avoided a long-term lease commitment.

Results of Operations

Three Months Ended June 30, 2006
Compared to Three Months Ended June 30, 2005

Revenue

The following table sets forth revenue for the Companys operating segments for the three-month periods ended June 30, 2005 and 2006 and period-to-period percentage changes for each segment.



37



---

|                                 |  |                                 |       |                                 |   |                                      |  |     |   
|-------------------------------- |  | ------------------------------- | ----- | ------------------------------- | - | ------------------------------------ |  | --- | --
|Revenue (Dollars in thousands)   |  | Three Months EndedJune 30, 2005 |       | Three Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure        |  | $                               | 947   |                                 | $ | 918                                  |  | (3  | )%
|Collaborative Solutions          |  |                                 | 945   |                                 |   | 1,719                                |  | 81  | % 
|Business Process                 |  |                                 | 271   |                                 |   | 486                                  |  | 79  | % 
|Interactive Media                |  |                                 | 396   |                                 |   | 552                                  |  | 39  | % 
|Systems Integration              |  |                                 | 624   |                                 |   | 1,349                                |  | 116 | % 
|Information System Product Sales |  |                                 | 435   |                                 |   | 262                                  |  | (40 | )%
|Other Services                   |  |                                 | 219   |                                 |   | 339                                  |  | 55  | % 
|                                 |  |                                 |       |                                 |   |                                      |  |     |   
|Consolidated Revenue             |  | $                               | 3,837 |                                 | $ | 5,625                                |  | 47  | % 
|                                 |  |                                 |       |                                 |   |                                      |  |     |   

Management attributes the decline of $29,000 in Technology Infrastructure revenue comparing the
three-month periods ended June 30, 2005 and 2006 primarily to a lull in market demand prior to Microsofts anticipated introduction of updated versions of several important technology products, including Windows and Office software.
Management believes customers may be deferring spending on technology-based projects at present in anticipation of undertaking projects following the introduction of the Microsoft technology updates. Management believes that despite the present lull
in demand, certain trends in technology continue to be favorable for the creation of demand for Technology Infrastructure services, including a business transition toward service-oriented technology architecture utilizing software delivered as a
web-hosted, on-demand service, continuing business information security concerns over intrusion threats, and demand for data storage solutions that meet increasing compliance requirements. There can be no assurance, however, that these trends will
result in the future realization of Technology Infrastructure revenue equal to or greater than current levels.

A period-to-period increase
of $774,000 in revenue for the Collaborative Solutions Practice Area was realized for the three-month period ended June 30, 2006 as compared to the comparable period of the prior year. Management believes the period-to-period increase in
revenue is attributable to several factors, including strong demand for business intelligence solutions and custom application development based on Microsoft .NET, Business Scorecard Manager, SQL Server 2005 and SharePoint technology and the
inclusion of revenue from CodeLab operations in the second quarter of 2006. The majority of the revenue recognized by CodeLab since the July 2005 acquisition has been Collaborative Solutions revenue for application development, support, maintenance
and other services with respect to software applications. Management also believes certain broad trends in technology are favorable to long-term growth for Collaborative Solutions services, including expected continuing growth of Internet-based
commerce and web-hosted software applications, and increasing demand for customized applications utilizing and supporting emerging technologies, such as wireless broadband technology, voice-over Internet protocol telephony and converged networks.
There can be no assurance, however, that the Company will realize revenue growth in future periods for its Collaborative Solutions services as a result of these or any other factors.

Management attributes the period-to-period increase in Business Process revenue of $215,000, comparing the three months ended June 30, 2006 with the
three months ended June 30, 2005, to continued efforts by the Company to enhance staff depth and technical capability, especially related to Dynamics CRM technology, and increased marketing efforts during the second half of 2005 and to date in
2006. Management believes revenue for the second quarter of 2005 was restrained by managements focus on integration of two businesses acquired in November 2004. No assurance can be given, however, that the Business Process Practice Area will
realize revenue equal to or greater than the current level in any future period.

The majority of Interactive Media consulting revenue
realized in the second quarters of both 2005 and 2006 related to technical architecture design, configuration services and post-installation technical support for interactive television systems installed on cruise ships. The period-to-period
increase in revenue of $156,000 is attributable primarily to the period of peak project activity for three shipboard interactive television systems during the second quarter of 2006, as compared to the period of peak project activity for only one
shipboard interactive television system during the second quarter of 2005.



38



---

A period-to-period increase of $725,000 in revenue for the Systems Integration segment was realized for
the three-month period ended June 30, 2006 as compared to the comparable period of the prior year. During the second quarter of 2006, Systems Integration revenue was primarily realized from three large projects involving the implementation of
specialized interactive television technology platforms for customers in the cruise industry. The major projects included implementations for the Celebrity Century, which replaced an interactive television system previously installed by the
Company in 1995, and for two newly constructed ships entering service, the Royal Caribbean Freedom of the Seas and the Costa Concordia. There was only one project with a comparable level of services in the second quarter of 2005, an
interactive television implementation for the Carnival Liberty. Systems Integration operations are expected to remain highly concentrated among a small number of projects and customers. The Company continues to seek new customers and industry
vertical markets for its Systems Integration operations. There can be no assurance that the Company will continue to receive significant orders for implementation of specialized technology platforms from existing or new customers. Based on the
schedules for anticipated major projects, the Company expects to realize lower levels of Systems Integration revenue in the third and fourth quarters of 2006 than it realized during the second quarter of 2006.

Management attributes the $173,000 period-to-period decrease in revenue for the Information System Product Sales segment, comparing the second quarters
of 2005 and 2006, to period-to-period variability in the sales of Microsoft Dynamics software and related products recommended during Business Process consulting engagements. Several large product sales of this type occurred during the second
quarter of 2005, but there were no comparable large sales during the second quarter of 2006. Revenue for the Other Services segment increased $120,000, comparing the second quarters of 2005 and 2006, resulting from the inclusion of CodeLab
operations in the second quarter of 2006, and growth in other ancillary revenues. The majority of Other Services revenue in each period resulted from a small number of engagements where the Company provided outsourced technical resources to
customers to augment their information technology staffs for customer-managed projects.

Cost of Sales and Gross Profit

The following table sets forth cost of sales for the Companys operating segments for the quarterly periods ended June 30, 2005 and 2006 and
period-to-period percentage changes for each segment.



|                                     |  |                                 |       |                                 |   |                                      |  |     |   
|------------------------------------ |  | ------------------------------- | ----- | ------------------------------- | - | ------------------------------------ |  | --- | --
|Cost of Sales (Dollars in thousands) |  | Three Months EndedJune 30, 2005 |       | Three Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure            |  | $                               | 414   |                                 | $ | 404                                  |  | (2  | )%
|Collaborative Solutions              |  |                                 | 435   |                                 |   | 714                                  |  | 64  | % 
|Business Process                     |  |                                 | 128   |                                 |   | 243                                  |  | 90  | % 
|Interactive Media                    |  |                                 | 49    |                                 |   | 138                                  |  | 182 | % 
|Systems Integration                  |  |                                 | 298   |                                 |   | 571                                  |  | 92  | % 
|Information System Product Sales     |  |                                 | 314   |                                 |   | 195                                  |  | (38 | )%
|Other Services                       |  |                                 | 148   |                                 |   | 218                                  |  | 47  | % 
|                                     |  |                                 |       |                                 |   |                                      |  |     |   
|Consolidated Cost of Sales           |  | $                               | 1,786 |                                 | $ | 2,483                                |  | 39  | % 
|                                     |  |                                 |       |                                 |   |                                      |  |     |   

The period-to-period decrease in cost of sales for the Technology Infrastructure Practice Area,
comparing the three-month period ended June 30, 2006 to the three-month period ended June 30, 2005, corresponds with the change in revenue but is lower in percentage terms. This change indicates a slight increase in the proportion of the
average hourly cost of consultant labor for Technology Infrastructure to average hourly fees. The period-to-period increase in cost of sales for the Collaborative Solutions Practice Area corresponds with the change in revenue but is lower in
percentage terms, indicating a decrease in the proportion of the average hourly cost of Collaborative Solutions consultant labor to average hourly fees. Management attributes the period-to-period growth in Collaborative Solutions cost of sales to
the factors discussed above regarding the period-to-period increase in Collaborative Solutions revenue, including strong demand for business intelligence solutions and custom application development services, and the inclusion of CodeLab operations
in the second quarter of 2006. The period-to-period increase in cost of sales for the Business Process Practice Area is primarily attributable to the increase in the level of services in the second quarter of 2006. The increase in cost of sales for
Business Process is more than the change in revenue in percentage terms, indicating a period-to-period increase in the proportion of labor costs to revenue.



39



---

An increase of $89,000 was realized for Interactive Media cost of sales, comparing the quarter ended
June 30, 2006 with the quarter ended June 30, 2005. In percentage terms, the period-to-period increase in cost of sales is significantly higher than the change in revenue. Management primarily attributes this result to portions of the peak
activity for three major projects occurring in close succession during the second quarter of 2006, which fully utilized the lower cost resources from the Interactive Media technical staff and necessitated increased usage of higher cost resources on
the projects. As only one major project experienced peak activity during the second quarter of 2005, usage of the staff in this manner was not necessary.

The period-to-period increase in Systems Integration cost of sales of $273,000, when comparing the three months ended June 30, 2006 to the comparable period of the prior year, is consistent with the corresponding
increase in revenue and resulted from the performance of a significant level of project activity during the second quarter of 2006 on three projects involving the implementation of specialized interactive television technology platforms for
customers in the cruise industry, as compared to peak activity for only one comparable project occurring during the second quarter of 2005.

The decrease in cost of sales for the Information System Product Sales of $119,000, comparing the second quarters of 2005 and 2006, was consistent with the change in revenue. Management attributes the decline to period-to-period variability
in the sale of Microsoft Dynamics software and related products. The period-to-period increase in Other Services cost of sales of $70,000, was consistent with the corresponding increase in revenue, and resulted primarily from the inclusion of
CodeLabs operations in the second quarter of 2006.

The following table sets forth gross profit for the Companys operating
segments for the three-month periods ended June 30, 2005 and 2006 and period-to-period percentage changes for each segment.



|                                    |  |                                 |       |                                 |   |                                      |  |     |   
|----------------------------------- |  | ------------------------------- | ----- | ------------------------------- | - | ------------------------------------ |  | --- | --
|Gross Profit (Dollars in thousands) |  | Three Months EndedJune 30, 2005 |       | Three Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure           |  | $                               | 533   |                                 | $ | 514                                  |  | (4  | )%
|Collaborative Solutions             |  |                                 | 510   |                                 |   | 1,005                                |  | 97  | % 
|Business Process                    |  |                                 | 143   |                                 |   | 243                                  |  | 70  | % 
|Interactive Media                   |  |                                 | 347   |                                 |   | 414                                  |  | 19  | % 
|Systems Integration                 |  |                                 | 326   |                                 |   | 778                                  |  | 139 | % 
|Information System Product Sales    |  |                                 | 121   |                                 |   | 67                                   |  | (45 | )%
|Other Services                      |  |                                 | 71    |                                 |   | 121                                  |  | 70  | % 
|                                    |  |                                 |       |                                 |   |                                      |  |     |   
|Consolidated Gross Profit           |  | $                               | 2,051 |                                 | $ | 3,142                                |  | 53  | % 
|                                    |  |                                 |       |                                 |   |                                      |  |     |   

The period-to-period decrease in gross profit of $19,000 for the Technology Infrastructure
Practice Area from the second quarter of 2006 to the second quarter of 2005 corresponds with period-to-period change in revenue, but is higher in percentage terms. As discussed above, management attributes the change to a lull in demand pending the
introduction of Microsoft product updates and a period-to-period decline in the ratio of fees to labor cost. The Collaborative Solutions Practice Area experienced a period-to-period improvement in gross profit of $495,000. The increase corresponds
with significant period-to-period revenue growth, but is higher in percentage terms. Management believes the factors contributing to this result are strong demand for business intelligence solutions and custom application development services and
the inclusion of CodeLabs operations in the second quarter of 2006. The growth in gross profit for the Business Process Practice Area of $100,000, comparing the second quarters of 2005 and 2006, corresponds with revenue growth but was lower in
percentage terms than the corresponding change in revenue, indicating a period-to-period increase in the proportion of labor costs to revenue.

Gross profit from Interactive Media services increased by $67,000, when comparing the quarters ended June 30, 2005 and 2006. In percentage terms, the increase in gross profit was less significant than the corresponding period-to-period
increase in revenue. As discussed above, management attributes the result to a higher activity level on major projects, which resulted in an increase in gross margin, but also required a greater proportionate usage of higher-cost technical
resources.



40



---

The period-to-period increase in Systems Integration gross profit of $452,000, when comparing the three
months ended June 30, 2006 to the comparable period of the prior year, is consistent with the corresponding increase in revenue and resulted from the performance of a significant level of project activity during the second quarter of 2006 on
three projects involving the implementation of specialized interactive television technology platforms for cruise industry customers, as compared to only one project of this type during the second quarter of 2005.

The $54,000 period-to period decline in Information System Product Sales gross profit, when comparing the first quarters of 2005 and 2006, was consistent
with the corresponding change in revenue. Other Services gross profit increased by $50,000, when comparing the second quarters of 2005 and 2006, as a result of the inclusion of CodeLabs operations in the second quarter of 2006.

Selling, General & Administrative Expenses

The Company recorded $2,279,000 in selling, general and administrative expenses during the three months ended June 30, 2006, including $103,000 for depreciation and amortization, a $3,000 loss on disposal of assets and $2,173,000 for
other selling, general and administrative expenses. Selling, general and administrative expenses were $1,947,000 during the three months ended June 30, 2005, including $75,000 for depreciation and amortization and $1,872,000 for other selling,
general and administrative expenses. The period-to-period increase in aggregate selling, general and administrative expense was $332,000, or 17%.

The period-to-period increase in other selling, general and administrative expenses was $301,000, or 16%. Significant contributing factors to the increase include a period-to-period increase in the Companys employees, primarily for
practice area consultants, as a result of growth in demand for the Companys services, the inclusion of expense for CodeLabs operations in the second quarter of 2006 and an increase in sales and marketing personnel. The Companys
general expenses include the cost of non-billable time for the Companys consultants, including time for training, education and technical analysis of sales proposals, and will often increase in periods when the Company is adding to its
productive workforce. Significant period-to-period expense increases were also incurred for office rent and maintenance, promotion, travel and entertainment costs, primarily from the addition of expenses related to CodeLabs operations.

The period-to-period increase of $28,000 in depreciation and amortization expense resulted from the inclusion in the second quarter of
2006 of amortization expense related to the customer list and non-competition agreement recorded in connection with the acquisition of CodeLab and additional depreciation resulting from computer hardware purchases for the Companys growing
workforce, the Companys periodic upgrading of technology, and leasehold improvements and furniture for expansion of the Boston office.

Net Income

The Company recorded net income of $823,000 for the three months ended June 30, 2006, as compared to net income of $108,000 for
the three months ended June 30, 2005. The $715,000 period-to-period improvement in profitability is attributable to the $1,091,000 increase in gross profit from operations, partially offset by a $332,000 increase in selling, general and
administrative expenses. The factors resulting in the changes in gross profit and selling, general and administrative expenses are discussed above. During the three months ended June 30, 2006, the Company recorded a provision for income taxes
of $31,000 for estimated alternative minimum tax and to record an increase in estimated deferred tax liabilities. There was no provision for income taxes recorded during the three months ended June 30, 2005.

Results of Operations

Six Months Ended June 30, 2006
Compared to Six Months Ended June 30, 2005

Revenue

The following table sets forth revenue for the Companys operating segments for the six-month periods ended June 30, 2005 and 2006 and period-to-period percentage changes for each segment.



41



---

|                                 |  |                               |       |                               |   |                                      |  |     |   
|-------------------------------- |  | ----------------------------- | ----- | ----------------------------- | - | ------------------------------------ |  | --- | --
|Revenue (Dollars in thousands)   |  | Six Months EndedJune 30, 2005 |       | Six Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure        |  | $                             | 1,589 |                               | $ | 2,019                                |  | 27  | % 
|Collaborative Solutions          |  |                               | 1,972 |                               |   | 3,522                                |  | 79  | % 
|Business Process                 |  |                               | 589   |                               |   | 936                                  |  | 59  | % 
|Interactive Media                |  |                               | 857   |                               |   | 763                                  |  | (11 | )%
|Systems Integration              |  |                               | 776   |                               |   | 2,137                                |  | 175 | % 
|Information System Product Sales |  |                               | 683   |                               |   | 573                                  |  | (16 | )%
|Other Services                   |  |                               | 446   |                               |   | 694                                  |  | 56  | % 
|                                 |  |                               |       |                               |   |                                      |  |     |   
|Consolidated Revenue             |  | $                             | 6,912 |                               | $ | 10,644                               |  | 54  | % 
|                                 |  |                               |       |                               |   |                                      |  |     |   

Management attributes the increase of $430,000 in Technology Infrastructure revenue comparing the
six-month periods ended June 30, 2005 and 2006 to high demand, predominantly in the first quarter of 2006, for network architecture design and system evaluation services resulting from merger and acquisition activity among the Companys
customers. Another factor in the period-to-period increase was the inclusion of Technology Infrastructure revenue for CodeLab in the first half of 2006. Technology Infrastructure experienced a lull in market demand during the second quarter of 2006.
Management believes customers may be deferring spending on technology-based projects at present in anticipation of undertaking projects following the introduction of Microsoft technology updates, including Windows and Office software, expected to
occur in late 2006. There can be no assurance, however, that the introduction of updated Microsoft technology will result in the future realization of Technology Infrastructure revenue equal to or greater than current levels.

A period-to-period increase of $1,550,000 in revenue for the Collaborative Solutions Practice Area was realized for the six-month period ended
June 30, 2006 as compared to the comparable period of the prior year. Management believes the period-to-period increase in revenue is attributable to several factors, including strong demand for business intelligence solutions and custom
application development based on Microsoft .NET, Business Scorecard Manager, SQL Server 2005 and SharePoint technology and the inclusion of revenue from CodeLab operations in the first half of 2006.

Management attributes the period-to-period increase in Business Process revenue of $347,000, comparing the six months ended June 30, 2006 with the
six months ended June 30, 2005, to enhanced staff depth and specialization, especially related to Dynamics CRM technology, and increased marketing efforts since mid-2005.

The majority of Interactive Media consulting revenue realized in the first halves of both 2005 and 2006 related to technical architecture design,
configuration services and post-installation technical support for interactive television systems installed on cruise ships. The period-to-period decrease in revenue when comparing these periods was $94,000. Revenue recognized during the first half
of 2005 included the recognition of remaining consulting revenue under two fixed-price arrangements, for which most of the revenue had been recognized in 2004, upon the customers acceptance of the projects following its decision to not utilize
certain alternate system components, as well as revenue associated with a major ship system project. The first half of 2006 included consulting revenue associated with two major ship system projects and a significant portion of a third system.

A period-to-period increase of $1,361,000 in revenue for the Systems Integration segment was realized for the six-month period ended
June 30, 2006 as compared to the comparable period of the prior year. During the first half of 2006, Systems Integration revenue was primarily realized from large projects involving the implementation of specialized technology platforms for
three customers in the cruise industry and one financial services customer. There was only one project with a comparable level of services in the first half of 2005 for a cruise industry customer. Systems Integration operations are expected to
remain highly concentrated among a small number of projects and customers. The Company continues to seek new customers and industry vertical markets for its Systems Integration operations. There can be no assurance that the Company will continue to
receive significant orders for implementation of specialized technology platforms from existing or new customers.



42



---

The $110,000 period-to-period decrease in revenue for the Information System Product Sales segment,
comparing the first halves of 2005 and 2006, was attributable to variability in the sales of Microsoft Dynamics software and related products recommended in association with Business Process consulting services. There were a greater number of large
sales of Microsoft Dynamics products in the first half of 2005 than in the first half of 2006. Revenue for the Other Services segment increased $248,000, comparing the first halves of 2005 and 2006, resulting from the inclusion of CodeLab operations
and placement fee revenue in the first half of 2006. The majority of Other Services revenue in each period resulted from a small number of engagements where the Company provided outsourced technical resources to customers to augment their
information technology staffs for customer-managed projects.

Cost of Sales and Gross Profit

The following table sets forth cost of sales for the Companys operating segments for the six-month periods ended June 30, 2005 and 2006 and
period-to-period percentage changes for each segment.



|                                     |  |                               |       |                               |   |                                      |  |     |   
|------------------------------------ |  | ----------------------------- | ----- | ----------------------------- | - | ------------------------------------ |  | --- | --
|Cost of Sales (Dollars in thousands) |  | Six Months EndedJune 30, 2005 |       | Six Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure            |  | $                             | 702   |                               | $ | 838                                  |  | 19  | % 
|Collaborative Solutions              |  |                               | 905   |                               |   | 1,385                                |  | 53  | % 
|Business Process                     |  |                               | 248   |                               |   | 434                                  |  | 75  | % 
|Interactive Media                    |  |                               | 90    |                               |   | 187                                  |  | 107 | % 
|Systems Integration                  |  |                               | 370   |                               |   | 940                                  |  | 154 | % 
|Information System Product Sales     |  |                               | 491   |                               |   | 428                                  |  | (13 | )%
|Other Services                       |  |                               | 293   |                               |   | 409                                  |  | 40  | % 
|                                     |  |                               |       |                               |   |                                      |  |     |   
|Consolidated Cost of Sales           |  | $                             | 3,099 |                               | $ | 4,621                                |  | 49  | % 
|                                     |  |                               |       |                               |   |                                      |  |     |   

The period-to-period increase in cost of sales for the Technology Infrastructure Practice Area of
$136,000, comparing the six-month period ended June 30, 2006 to the six-month period ended June 30, 2005, corresponds with the change in revenue but is lower in percentage terms. Management attributes the change to several factors,
including a decrease in the proportion of the average hourly cost of consultant labor for Technology Infrastructure to average hourly fees, primarily in the first quarter of 2006, and the inclusion of Technology Infrastructure services for the
CodeLab operations in the first half of 2006. The period-to-period increase in cost of sales for the Collaborative Solutions Practice Area of $480,000 also corresponds with the change in revenue but is lower in percentage terms, also indicating a
decrease in the proportion of the average hourly cost of Collaborative Solutions consultant labor to average hourly fees. Management also attributes the period-to-period growth in Collaborative Solutions cost of sales to increased demand for
business intelligence and custom application development services and the inclusion of CodeLab operations in the first half of 2006. The period-to-period increase in cost of sales for the Business Process Practice Area of $186,000 is primarily
attributable to the increase in the level of services in the first half of 2006. The increase in cost of sales for Business Process is more than the change in revenue in percentage terms, indicating a period-to-period increase in the proportion of
labor costs to revenue.

An increase of $97,000 was realized for Interactive Media cost of sales, comparing the six months ended
June 30, 2006 with the six months ended June 30, 2005, despite a corresponding period-to-period decrease in revenue. Management primarily attributes the result to customer acceptance during 2005 of two fixed-price projects which resulted
in recognition of the remaining project revenue without significant additional cost of sales on the projects. The customers decision not to utilize certain alternate system components resulted in project completion at a reduced labor budget.
There was no similar recognition of revenue without significant associated cost of sales during the first half of 2006.

The increase in
Systems Integration cost of sales of $570,000, comparing the first halves of 2005 and 2006, corresponds with the period-to-period change in Systems Integration revenue. The increase resulted from cost of sales being incurred related to four
significant specialized technology platforms during the first half of 2006, as compared to only one project of this type during the first half of 2005.



43



---

The decrease in cost of sales for the Information System Product Sales segment, comparing the first
halves of 2005 and 2006, was consistent with the change in revenue and resulted from variability in sales of Microsoft Dynamics software and related products. The period-to-period increase in Other Services cost of sales was significantly lower in
percentage terms than the corresponding increase in revenue, and resulted primarily from the inclusion of CodeLabs operations in the first half of 2006.

The following table sets forth gross profit for the Companys operating segments for the six-month periods ended March 31, 2005 and 2006 and period-to-period percentage changes for each segment.



|                                    |  |                               |       |                               |   |                                      |  |     |   
|----------------------------------- |  | ----------------------------- | ----- | ----------------------------- | - | ------------------------------------ |  | --- | --
|Gross Profit (Dollars in thousands) |  | Six Months EndedJune 30, 2005 |       | Six Months EndedJune 30, 2006 |   | Period-to-Period% Increase(Decrease) | 
|Technology Infrastructure           |  | $                             | 887   |                               | $ | 1,181                                |  | 33  | % 
|Collaborative Solutions             |  |                               | 1,067 |                               |   | 2,137                                |  | 100 | % 
|Business Process                    |  |                               | 341   |                               |   | 502                                  |  | 47  | % 
|Interactive Media                   |  |                               | 767   |                               |   | 576                                  |  | (25 | )%
|Systems Integration                 |  |                               | 406   |                               |   | 1,197                                |  | 195 | % 
|Information System Product Sales    |  |                               | 192   |                               |   | 145                                  |  | (24 | )%
|Other Services                      |  |                               | 153   |                               |   | 285                                  |  | 86  | % 
|                                    |  |                               |       |                               |   |                                      |  |     |   
|Consolidated Gross Profit           |  | $                             | 3,813 |                               | $ | 6,023                                |  | 58  | % 
|                                    |  |                               |       |                               |   |                                      |  |     |   

The significant period-to-period increase in gross profit of $294,000 for the Technology
Infrastructure Practice Area, comparing the first half of 2006 to the first half of 2005, corresponds with period-to-period growth in revenue, but is higher in percentage terms. Factors contributing to this result include the inclusion of
CodeLabs operations in the first half of 2006 and a period-to-period improvement in the ratio of fees to labor cost. The growth in Technology Infrastructure gross profit was realized in the first quarter of 2006, with a slight decline realized
in the second quarter. The Collaborative Solutions Practice Area experienced an improvement in gross profit of $1,070,000 in the first half of 2006 as compared to the first half of 2005. Again, the increase corresponds with significant
period-to-period revenue growth, but is higher in percentage terms. Management believes the factors contributing to this result are strong demand for business intelligence and custom application development services and the inclusion of
CodeLabs operations in the first half of 2006. The growth in gross profit for the Business Process Practice Area of $161,000, comparing the first halves of 2005 and 2006, was lower in percentage terms than the corresponding increase in revenue
due to a period-to-period increase in the proportion of labor costs to revenue.

Gross profit from Interactive Media services decreased by
$191,000, when comparing the six-month periods ended June 30, 2005 and 2006. In percentage terms, the decrease in gross profit was more significant than the corresponding period-to-period decrease in revenue. As discussed above, management
attributes this result to a customers acceptance during 2005 of two fixed-price projects, which resulted in recognition of the remaining project revenue without significant additional cost of sales. There was no comparable project activity
during the first half of 2006.

The period-to-period increase in Systems Integration gross profit of $791,000, when comparing the six
months ended June 30, 2006 to the comparable period of the prior year, is consistent with the corresponding increase in revenue and resulted from the performance of a significant level of project activity during the first half of 2006 on
projects involving the implementation of specialized technology platforms for four customers in the cruise and financial services industries. Comparable project activity was performed for only one cruise industry customer during the first half of
2005.

The decrease in gross profit for Information System Product Sales of $47,000, comparing the first halves of 2005 and 2006, was
consistent with the change in revenue and resulted from variability in sales of Microsoft Dynamics software and related products. Other Services gross profit increased by $132,000, when comparing the first halves of 2005 and 2006, as a result of the
inclusion of CodeLabs operations and placement fee revenue in the first half of 2006.



44



---

Selling, General & Administrative Expenses

The Company recorded $4,793,000 in selling, general and administrative expenses during the six months ended June 30, 2006, including $203,000 for
depreciation and amortization, a $3,000 loss on disposal of assets and $4,587,000 for other selling, general and administrative expenses. Selling, general and administrative expenses were $3,875,000 during the six months ended June 30, 2005,
including $140,000 for depreciation and amortization and $3,735,000 for other selling, general and administrative expenses. The period-to-period increase in aggregate selling, general and administrative expense was $918,000, or 24%.

The period-to-period increase in other selling, general and administrative expenses was $852,000, or 23%. Significant contributing factors in the
increase include a period-to-period increase in the Companys employees, primarily for practice area consultants, as a result of growth in demand for the Companys services, the inclusion of expense for CodeLabs operations in the
first half of 2006 and an increase in sales and marketing personnel. The Companys general expenses include the cost of non-billable time for the Companys consultants, including time for training, education and technical analysis of sales
proposals, and will often increase in periods when the Company is adding to its productive workforce. Significant period-to-period expense increases were also incurred for office rent and maintenance, promotion, travel, entertainment, communications
and software costs, primarily from the addition of expenses related to CodeLabs operations.

The period-to-period increase of $63,000
in depreciation and amortization expense resulted from the inclusion in the first half of 2006 of amortization expense related to the customer list and non-competition agreement recorded in connection with the acquisition of CodeLab and additional
depreciation resulting from computer hardware purchases for the Companys growing workforce, the Companys periodic upgrading of technology, and leasehold improvements and furniture for expansion of the Boston office.

Net (Loss) Income

The Company recorded net income of
$1,188,000 for the six months ended June 30, 2006, as compared to a net loss of $66,000 for the six months ended June 30, 2005. The $1,254,000 period-to-period improvement in profitability is attributable to the $2,210,000 increase in
gross profit from operations, partially offset by a $918,000 increase in selling, general and administrative expenses. The factors resulting in the changes in gross profit and selling, general and administrative expenses are discussed above.

Off-Balance Sheet Arrangements

As of
June 30, 2006, the Company had no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Companys financial condition, changes in financial condition, revenue or expenses, results of
operations, liquidity, capital expenditures or capital resources that is material to investors.

Liquidity and Capital Resources

At June 30, 2006, the Company had cash and liquid cash equivalents of $863,000 available to meet its working capital and operational needs. The net
change in cash from December 31, 2005 was a decrease of $668,000. Net cash flows used for operating activities were $230,000. The Company recognized net income for the six months ended June 30, 2006 of $1,188,000. The Company recorded
non-cash expenses of $237,000 for depreciation of property and equipment, amortization of intangible assets, loss on disposal of assets, provision for deferred income taxes and expense recognition for the fair value of outstanding stock options,
resulting in net cash provided of $1,425,000 related to the Consolidated Statement of Operations. Changes in working capital resulted in net cash used of $1,195,000 for the six months ended June 30, 2006. Major working capital adjustments
resulting in cash used included increases in accounts receivable, costs and estimated gross margins in excess of billings and software development costs of $1,704,000, $183,000 and $219,000, respectively, and a decrease in billings in excess of
costs and estimated gross margins of $436,000. Major working capital adjustments resulting in cash provided included increases in deferred revenue, accounts payable and accrued compensation and payroll taxes of $488,000, $114,000 and $147,000,
respectively, and decreases in unbilled services and prepaid expenses of $78,000 and $79,000, respectively. A contributing factor to the increase in deferred revenue was the advanced billing of a significant amount under customer arrangements. It is
expected that the deferred revenue will be realized over the remainder of 2006.



45



---

Investing activities resulted in a net cash use of $99,000 for the six months ended June 30, 2006,
including $70,000 for capital expenditures for computer hardware for the Companys increased workforce, the periodic upgrading of technology and furniture and leasehold improvements related to expansion of the Companys Boston office, and
$29,000 related to acquisitions of businesses in prior periods. Financing activities resulted in cash used of $339,000 for the six months ended June 30, 2006, primarily for the payment of preferred stock dividends of $341,000.

On October 1, 1998, the Company and S&T Bank, a Pennsylvania banking association, entered into a Loan and Security Agreement (the S&T
Loan Agreement), under which S&T Bank agreed to extend the Company a revolving credit loan. The S&T Loan Agreement has subsequently been renewed in each of the seven succeeding years. The current expiration date of the S&T Loan
Agreement is September 30, 2006. The Company is currently in discussions with S&T Bank regarding renewal of the S&T Loan Agreement for another year. Borrowings may be made under the S&T Loan Agreement for general working capital
purposes. The maximum borrowing availability under the S&T Loan Agreement is the lesser of $5,000,000 or 80% of the aggregate gross amount of eligible trade accounts receivable aged sixty days or less from the date of invoice. Accounts
receivable qualifying for inclusion in the borrowing base are net of any prepayments, progress payments, deposits or retention and must not be subject to any prior assignment, claim, lien, or security interest. As of June 30, 2006, maximum
borrowing availability under the S&T Loan Agreement was $2,032,000, and there was no outstanding loan balance. As of July 28, 2006, maximum borrowing availability under the S&T Loan Agreement was $2,107,000, and the outstanding loan
balance was $40,000.

Loans made under the S&T Loan Agreement bear interest at the banks prime interest rate plus one percent.
During the first half of 2006, the interest rate under the S&T Loan Agreement ranged from a low of 8.25% to a high of 9.25%, which was in effect as of June 30, 2006. There have been no changes in the interest rate subsequent to
June 30, 2006. Interest payments on any outstanding loan balances are due monthly on the first day of the month. The Company recorded interest expense of $9,000 and $10,000 related to this revolving credit loan during the three- and six-month
periods ended June 30, 2006, respectively. The principal balance of any borrowings will be due at maturity, although any outstanding principal balances may be repaid in whole or part at any time without penalty.

The S&T Loan Agreement includes provisions granting S&T Bank a security interest in certain assets of the Company, including its accounts
receivable, equipment, lease rights for real property, and inventory. The Company and its subsidiaries, except for Allin Consulting-California and Allin Holdings, are required to maintain depository accounts with S&T Bank, in which accounts the
bank has a collateral interest.

The S&T Loan Agreement, as amended, includes various covenants relating to matters affecting the
Company, including insurance coverage, financial accounting practices, audit rights, prohibited transactions, dividends and stock purchases, which are disclosed in their entirety in the text of the S&T Loan Agreement filed as Exhibit 4 to the
Companys Report on Form 8-K filed on October 9, 1998, the Second Amendment to Note and Loan and Security Agreement filed as Exhibit 4.1 to the Companys Report on Form 10-Q for the quarterly period ended September 30, 1999 and
the Fourth and Fifth Amendments to the Loan and Security Agreement filed as Exhibits 10.1 and 10.2 to the Companys Report on Form 8-K filed on September 30, 2005. The covenant concerning dividends and purchases of stock prohibits the
Company from paying cash dividends or redeeming, purchasing or otherwise acquiring outstanding shares of any class of the Companys stock, except for dividends payable in the ordinary course of business on the Companys Series D, F, G and
H preferred stock. Declaration, but not payment, of dividends related to the Companys Series C Redeemable Preferred Stock is permitted.

The covenants also include a cash flow to interest ratio of not less than 1.0 to 1.0. Cash flow is defined as operating income before depreciation, amortization and interest. The cash flow coverage ratio is measured for each of the
Companys fiscal quarters. The Company was in compliance with the cash flow covenant for the fiscal quarters ended March 31 and June 30, 2006. The Company was in compliance with all other covenants as of June 30, 2006 and
currently remains in compliance with all other covenants. The S&T Loan Agreement also includes reporting requirements regarding annual and monthly financial reports, accounts receivable and payable statements, weekly borrowing base certificates
and audit reports.

As of June 30, 2006, the Company had outstanding 25,000 shares of Series C Redeemable Preferred Stock having a
liquidation preference of $100 per share. There is no mandatory redemption date for the Series C preferred stock; however, the Company may redeem shares of Series C preferred stock at any time. There are no sinking fund provisions applicable to the
Series C preferred stock. As of July 1, 2006, Series C preferred stock earns dividends at the rate of 12% of the liquidation value thereof per annum, compounded quarterly, an increase of 4% from the rate previously in effect. Accrued but unpaid
dividends on the Series C preferred stock were $2,967,000 as of June 30, 2006 and



46



---

$3,048,000 as of August 14, 2006. Payment of accrued dividends on Series C preferred stock was scheduled to occur within ten days of June 30, 2006.
However, the Companys management determined that meeting the scheduled payment was inadvisable due to liquidity considerations and a restrictive covenant in the S&T Bank Loan Agreement and has indefinitely deferred payment of dividends on
Series C preferred stock. The Companys current credit agreement with S&T Bank prohibits payment of dividends on Series C preferred stock during the term of the agreement. If at a future time the Company determines that payment would be
advisable, it will seek elimination of the prohibition of payment under the S&T Loan Agreement if it is still in effect. Any future payment of dividends on Series C preferred stock is also subject to legally available funds for the payment of
dividends as prescribed by the Delaware General Corporation Law. Accrued and unpaid dividends on Series C preferred stock are a legally enforceable obligation of the Company, whether the dividends have been declared or not. Accordingly, dividends
are accrued on an ongoing basis. The Companys Board of Directors has declared dividends on the Series C preferred stock accrued since issuance of the preferred stock in 1996 through September 30, 2006. Accrued dividends on the Series C
preferred stock as of June 30, 2006 compound thereafter at a rate of 12% of the liquidation value thereof per annum. After June 30, 2006, future dividends on the Series C preferred stock are scheduled for quarterly payment, subject to
legally available funds, prohibition of payment under the S&T Loan Agreement and managements determination as to the advisability of payment. Management currently expects scheduled quarterly dividend payments will also be indefinitely
deferred.

As of June 30, 2006, the Company had outstanding 2,750 shares of Series D Convertible Redeemable Preferred Stock having a
liquidation preference of $1,000 per share. There is no mandatory redemption date for the Series D preferred stock; however, the Company may redeem shares of Series D preferred stock at any time. There are no sinking fund provisions applicable to
the Series D preferred stock. Series D preferred stock earns dividends at the rate of 6% of the liquidation value thereof per annum, compounded quarterly if unpaid. Dividends on Series D preferred stock are payable quarterly in arrears as of the
last day of January, April, July and October, subject to legally available funds. Accrued but unpaid dividends on Series D preferred stock were $28,000 as of June 30, 2006 and $6,000 as of August 14, 2006.

As of June 30, 2006, the Company had outstanding 1,000 shares of Series F Convertible Redeemable Preferred Stock having a liquidation preference of
$1,000 per share. There is no mandatory redemption date for the Series F preferred stock; however, the Company may redeem shares of Series F preferred stock at any time. There are no sinking fund provisions applicable to the Series F preferred
stock. Series F preferred stock earns dividends at the rate of 7% of the liquidation value thereof per annum. Dividends are payable quarterly in arrears on the 15thof January, April, July and October, subject to legally available funds. Dividends accrued for seven months during 1999 of $41,000 are not required to be paid prior to redemption, if any. Dividends
not paid at scheduled dates will compound quarterly thereafter. Accrued but unpaid dividends on Series F preferred stock were $59,000 as of June 30, 2006 and $50,000 as of August 14, 2006.

As of June 30, 2006, the Company had outstanding 150 shares of Series G Convertible Redeemable Preferred Stock having a liquidation preference of
$10,000 per share. There is no mandatory redemption date for the Series G preferred stock; however, the Company may redeem shares of Series G preferred stock at any time. The redemption price for each share of Series G preferred stock will be the
liquidation value of such share, plus an amount that would result in an aggregate 25% compounded annual return on such liquidation value to the date of redemption after giving effect to all dividends paid on such share through the date of
redemption. As of June 30, 2006, the Company estimates the amount of the liquidation premium to be $2,648,000. The Company has not recorded a liability for the liquidation premium as the likelihood of redemption of the Series G preferred stock
and payment of the premium are considered remote. There are no sinking fund provisions applicable to the Series G preferred stock. Prior to redemption by the Company, if any, each share of Series G preferred stock is convertible into 28,571 shares
of the Companys common stock. Any holder of Series G preferred stock wishing to exercise the conversion right must give written notice thereof to the Company, after which the Company shall set a date for conversion of the Series G preferred
stock which shall be no later than thirty days from the date of notice. Any shares of Series G preferred stock which are not converted to common stock will remain outstanding until converted or until redeemed. Series G preferred stock earns
cumulative quarterly dividends at the rate of 12% of the liquidation value until the earlier of the date of any redemption or the date of conversion into common stock. Dividends are payable quarterly in arrears on the first day of each calendar
quarter, subject to legally available funds. Dividends not paid at scheduled dates will compound quarterly thereafter. Accrued but unpaid dividends on the Series G preferred stock were $45,000 as of June 30, 2006 and $22,000 as of
August 14, 2006. Holders of the Series G preferred stock who exercise the conversion right will have the right to receive any accrued and unpaid dividends through the date of conversion.



47



---

As of June 30, 2006, the Company had outstanding 250 shares of Series H Redeemable Preferred Stock
having a liquidation preference of $10,000 per share. There is no mandatory redemption date for the Series H preferred stock. However, the Company may redeem shares of the Series H preferred stock at any time. There are no sinking fund provisions
applicable to the Series H preferred stock. Series H preferred stock earns dividends at the rate of 12% of the liquidation value thereof per annum. Dividends are payable quarterly in arrears on each
October 31, January 31, April 30 and July 31, subject to legally available funds. Dividends not paid at scheduled dates will compound on a quarterly basis thereafter. Accrued but unpaid dividends on Series H preferred
stock were $50,000 as of June 30, 2006 and $12,000 as of August 14, 2006.

The order of liquidation preference of the
Companys outstanding preferred stock, from senior to junior, is Series H, Series F, Series G, Series D and Series C. The S&T Loan Agreement prohibits the Company from paying dividends on any shares of its capital stock, except for current
dividends payable in the ordinary course of business on the Companys Series D, F, G and H preferred stock. Each of the Certificates of Designation governing the Series C, D, F, G and H preferred stock prohibits the Company from declaring or
paying dividends or any other distribution on the common stock or any other class of stock ranking junior as to dividends and upon liquidation unless all dividends on the senior series of preferred stock for the dividend payment date immediately
prior to or concurrent with the dividend or distribution as to the junior securities are paid or are declared and funds are set aside for payment. In the event that the number of shares of outstanding common stock is changed by any stock dividend,
stock split or combination of shares at any time shares of Series G preferred stock are outstanding, the number of shares of common stock that may be acquired upon conversion of the Series G preferred stock will be proportionately adjusted. The
conversion rate for Series G preferred stock may also be adjusted in the event of certain dilutive issuances of equity stock or stock equivalents of the Company, as described in the Certificate of Voting Powers, Designations, Preferences and
Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series G Convertible Redeemable Preferred Stock, which was filed as Exhibit 4.1 to the Companys Report on Form 8-K filed on
January 4, 2001. Any of the rights and preferences of the holders of any of the Companys series of preferred stock may be waived by the affirmative vote of the holders of a majority of the shares of that series.

The Company expects to continue to accrue dividends for the Series C, D, F, G and H preferred stock in a manner similar to its current practice. The
Company has, to date, made all scheduled dividend payments for Series D, F, G and H preferred stock. Continued payment of dividends related to the Companys preferred stock is subject to legally available funds for the payment of dividends as
prescribed by the Delaware General Corporation Law. Scheduled dividend payments may also be deferred for other reasons. The Companys Board of Directors pre-approves all payments of dividends. Assuming no redemption or conversion into common
stock occurs related to the Series G preferred stock and the Company continues deferral of the scheduled 2006 payment of dividends on Series C preferred stock, aggregate scheduled dividend payments for the last six months of 2006 for Series D, F, G
and H preferred stock will be $360,000. Since none of the outstanding series of the Companys preferred stock are mandatorily redeemable, dividend payments could extend for an indefinite period beyond 2006. Future dividend requirements could
also be substantially larger if the Company determines at any point in time that payment of dividends on Series C preferred stock is advisable based on business conditions and liquidity considerations and S&T Bank eliminates the prohibition of
payment of dividends.

In connection with the Companys July 26, 2005 sale of Series H preferred stock, the purchasers of Series
H preferred stock also received warrants to purchase an aggregate of 2,500,000 shares of common stock which have an exercise price of $1.00 per share. The number of shares for which the Series H warrants may be exercised and the exercise price will
be adjusted on a weighted average basis in the event of a dilutive issuance as described in the Form of Common Stock Warrant, which was filed as Exhibit 4.3 to the Companys Report on Form 8-K filed on July 28, 2005. The exercise price may
be paid in cash or by delivery of a like value, including liquidation value and any accrued but unpaid dividends, of Series C, D, F or G preferred stock. The warrants will expire July 26, 2020, unless exercised earlier.

The Purchase Agreement for the July 2005 acquisition of CodeLab provides for annual payments of contingent consideration to be paid to the former holders
of equity interests in CodeLab for each of the three annual periods ending July 31, 2006, 2007 and 2008, consisting of a combination of cash and shares of the Companys common stock. The Purchase Agreement provides, however, that the
Company may at its sole option elect to pay the annual contingent payments in all cash. The annual contingent payments due, if any, for the three annual periods ending July 31, 2006, 2007 and 2008 will be calculated pursuant to a negotiated
formula, as specifically set forth in the Purchase Agreement, that is based upon an agreed to multiple of the net operating profit of CodeLabs business, determined on an accrual basis before deductions for income taxes, interest, depreciation
and amortization, in the relevant annual period, and subject to further adjustments as set forth in the Purchase Agreement, including potential setoffs by the Company for certain indemnification claims. The total annual contingent payments shall not
exceed $5,600,000 in any or all of the three



48



---

annual periods. Any payment becoming due shall be made by the Company not later than 120 days following the end of such annual period. The Companys
estimate of contingent consideration expected to become due for the annual period ending July 31, 2006 is $1,113,000. It is anticipated that $112,000 of the estimated contingent consideration will be recorded as expense. During 2005 and the
first half of 2006, respectively, $47,000 and $56,000 of selling, general and administrative expenses were recognized by the Company for the estimated contingent consideration. The remaining $9,000 is expected to be recorded as expense during July
2006. The remainder of the estimated contingent consideration for the first annual period is regarded as additional purchase price. A total of $919,000 was recorded as goodwill as of December 31, 2005, with an additional $82,000 recorded as
goodwill during 2006 based on estimate revision. Estimated contingent consideration of $1,104,000 is reflected on the Consolidated Balance Sheet as of June 30, 2006 as accrued acquisition consideration. Management expects to complete a final
calculation of contingent consideration due for the annual period ended July 31, 2006 and to pay the contingent consideration due within the permitted 120 days. Management expects the payment will include both cash and shares of the
Companys common stock, based on the terms of the Purchase Agreement. Management will monitor the results of CodeLabs operations during each of the succeeding annual periods. The Company will record liabilities for additional purchase
consideration when estimates can be reasonably determined and exceed any recorded liability, and management believes payment of additional consideration is highly likely for a given period. The allocation of any contingent consideration due under
the Purchase Agreement between purchase consideration and expense will be determined when such estimates are recorded.

The Asset Purchase
Agreement for the November 2004 acquisition of Jimary Business Systems provides for contingent consideration for the purchased assets in the form of annual earn-out payments in cash for each of three annual periods ending November 30, 2005,
2006 and 2007 based on agreed upon percentages of Earn-Out Margin for each of such annual periods generated from consulting and certain related revenue, determined and adjusted in accordance with the Asset Purchase Agreement. The
aggregate amount of all such annual earn-out payments shall not exceed $252,000. No contingent consideration was due for the first annual period. Management does not currently believe it is highly likely that contingent consideration will become due
for the annual period ending November 30, 2006. Management will monitor the results of operations during the remainder of the second annual period and during the third annual period. The Company will record liabilities for additional purchase
consideration when estimates can be reasonably determined and management believes payment is highly likely for a given period. Any contingent purchase consideration that may become due is to be remitted within sixty days of the end of each such
annual period.

The Asset Purchase Agreement for the November 2004 acquisition of Computer Resources provides for the payment of contingent
purchase consideration for the purchased assets based on agreed upon percentages of earned and collected revenue from consulting services and product sales related to projects identified on schedules to the agreement and certain additional future
projects that may be obtained with customers included on the acquired customer list. Any contingent purchase consideration due will be calculated based on applicable amounts collected during each calendar quarter and is to be remitted within fifteen
days of the end of each calendar quarter. Allin Consulting-Pennsylvania paid no cash or other form of purchase consideration at the time it acquired the assets, and it assumed no liabilities related to the operations of Computer Resources. Purchase
consideration paid during the first half of 2006 was $10,000. An estimate of $9,000 for contingent purchase consideration related to the acquisition of Computer Resources expected to be paid during the remainder of 2006 is included in accrued
acquisition consideration on the Companys Consolidated Balance Sheet as of June 30, 2006.

Capital expenditures during the six
months ended June 30, 2006 were $70,000 and included purchases of computer hardware for the Companys increased workforce, the Companys periodic upgrading of technology, and for furniture and leasehold improvements for expansion of
the Companys Boston office. Management forecasts that capital expenditures during the remainder of 2006 will not exceed $130,000 and will include purchases for the Companys periodic upgrading of technology hardware, software, furniture
and necessary leasehold improvements for the Companys offices. Business conditions and managements plans may change during the remainder of 2006 so there can be no assurance that the Companys actual amount of capital expenditures
will not exceed the planned amount.

During the three months ended June 30, 2006, capitalized software development costs of $221,000
were recorded by the Company related to enhanced applications for thick-client interactive television solutions, including purchased software development tools, testing equipment and the cost of internal labor incurred subsequent to the
Companys determination that technical feasibility had been achieved for the developed software applications. The Company anticipates additional capitalized software development costs will not exceed $125,000 during the remainder of 2006.



49



---

The Companys cash balances may be diminished over 2006 due to many factors, including the use of
cash for operations, changes in working capital, capital expenditures, dividends on preferred stock, the anticipated payment of additional purchase consideration related to the acquisitions of CodeLab and Computer Resources, additional acquisitions
of businesses and other factors. The number of major Interactive Media consulting projects and Systems Integration projects currently committed for 2006 remains low, which may negatively impact the Companys cash balances if the Company is
unsuccessful in obtaining additional projects to be performed during 2006. Despite these factors, the Company believes that available funds and cash flows expected to be generated by current operations will be sufficient to meet its anticipated cash
needs for working capital and capital expenditures for its existing operations for at least the next twelve months.

As part of its general
business strategy, the Company may from time-to-time seek opportunities to acquire businesses or assets that would complement existing operations or expand the geographic scope of the Companys operations. The Company may be required to
consider other financing alternatives during the next twelve months or thereafter as a result of future business developments, including any acquisitions of businesses or assets, any shortfall of cash flows generated by future operations in meeting
the Companys ongoing cash requirements, or if the Company is unable to renew or replace the current credit facility after its expiration in September 2006. Such financing alternatives could include selling additional equity or debt securities,
obtaining long- or short-term credit facilities, or selling other operating assets. No assurance can be given, however, that the Company could obtain such financing on terms favorable to the Company or at all. Any sale of additional common stock or
convertible equity or debt securities would result in additional dilution to the Companys stockholders.

Recently Issued Accounting Standards

In May 2005, the FASB issued Statement of Financial Accounting Standards No. 154, Accounting Changes and Error Corrections
(SFAS No. 154), which replaces Accounting Principles Board Opinion No. 20, Accounting Changes(APB No. 20) and Statement of Financial Accounting Standards No. 3, Reporting Accounting Changes in
Interim Financial Statements. APB No. 20 previously required that most voluntary changes in accounting principle be recognized by including in net income of the period of the change the cumulative effect of changing to the new accounting
principle. SFAS No. 154 requires retrospective application of changes in accounting principle for prior periods financial statements beginning with the earliest practicable period, unless it is impracticable to determine the
period-specific effects or the cumulative effect of the change. SFAS No. 154 requires adjustment of the opening balance of retained earnings for the earliest period for which the change is applied. SFAS No. 154 also requires that a change
in depreciation or amortization method for long-lived non-financial assets be accounted for as a change in accounting estimate effected by a change in accounting principle. The guidance contained in APB No. 20 for reporting the correction of an
error in previously issued financial statements and changes in accounting estimate is carried forward without change, as well as the guidance requiring justification of a change in accounting principle on the basis of preferability. Implementation
of SFAS No. 154 is required for the first annual period beginning after December 15, 2005. The Company adopted SFAS No. 154 beginning January 1, 2006. The Company does not expect that adoption of the new standard will have a
material effect on the Companys results of operations or financial condition.

In February 2006, the FASB issued Statement of
Financial Accounting Standards No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS No. 155), which amends Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments
and Hedging Activities (SFAS No. 133), and Statement of Financial Accounting Standards No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities (SFAS
No. 140). SFAS No. 155 permits fair value measurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation, establishes a requirement to evaluate interests in securitized
financial assets to identify interests that are freestanding derivatives or hybrid financial instruments containing embedded derivatives requiring bifurcation, clarifies certain requirements of SFAS No. 133 regarding strips and amends SFAS
No. 140 to eliminate certain prohibitions on qualifying special purpose entities. Implementation of SFAS No. 154 is required for the first annual period beginning after September 15, 2006. The Company plans to adopt SFAS No. 155
beginning January 1, 2007. The Company does not expect that adoption of the new standard will have a material effect on the Companys results of operations or financial condition.

In July 2006, the FASB issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes  an interpretation of FASB Statement
No. 109 (FIN No. 48), which prescribes measurement attributes and a recognition threshold, as well as criteria for subsequently recognizing, derecognizing and measuring uncertain tax positions for financial reporting
purposes. FIN No. 48 also requires additional disclosure concerning uncertainty related to deferred income tax assets and liabilities. Implementation of FIN No. 48 is required for the first annual period beginning after December 15,
2006. The Company plans to adopt FIN No. 48 beginning January 1, 2007.



50



---

Any adjustments resulting from implementation of FIN No. 48 are required to be recognized as changes in accounting principles with a cumulative effect
adjustment to retained earnings as of the beginning of the year of adoption. The Company is currently evaluating the potential impact of adoption of FIN No. 48.

Item 3. Quantitative and Qualitative Disclosure about Market Risk

The Company currently does not invest
excess funds in derivative financial instruments or other market rate sensitive instruments for the purpose of managing its foreign currency exchange rate risk or for any other purpose.

Item 4. Controls and Procedures

Prior to the filing of this Report on Form 10-Q, an evaluation was
performed under the supervision of and with the participation of the Companys management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), of the effectiveness of the Companys
disclosure controls and procedures. Based on the evaluation, the CEO and CFO have concluded that, as of the end of the period covered by this Report on Form 10-Q, the Companys disclosure controls and procedures were effective to ensure that
information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms
and is accumulated and communicated to the Companys management, as appropriate, to allow timely decisions regarding required disclosure. During the fiscal quarter ended June 30, 2006, there were no significant changes in the
Companys internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

Part II

Item 1A. Risk Factors

In addition to the other information included in this Report, you should
carefully review and consider the factors discussed in Part I, Item 1A  Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2005, certain of which have been updated below. These factors could materially
affect our business, financial condition or future results of operations. The risks, uncertainties and other factors described in our Annual Report on Form 10-K are not the only ones facing our company. Additional risks, uncertainties and other
factors not presently known to us or that we currently deem immaterial may also impair our business operations, financial condition or operating results. Any of the risks, uncertainties and other factors could cause the trading price of our common
stock to decline substantially.

We need to continually identify and obtain new engagements from existing and prospective
customers to maintain the level of committed backlog necessary to sustain our ongoing consulting services and systems integration operations. If we fail to continually obtain new engagements, our business may be materially adversely affected.

As of June 30, 2006, our total committed backlog for consulting services and systems integration was $4,103,000. We expect to
realize $3,489,000 of this amount as revenue during the remainder of 2006, $599,000 during 2007 and $15,000 during 2008. Consulting and Systems Integration revenue recorded in the first half of 2006 plus backlog expected to be earned during the
remainder of 2006 represents 105% of 2005 consulting and Systems Integration revenue. Backlog includes unrealized revenue related to:



| |  |  | fixed-price projects,
| | - |  | ---------------------



| |  |  | service arrangements under which fixed amounts are billed for specified time periods, and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | managements estimate of future fees for committed projects billed on an hourly basis.
| | - |  | --------------------------------------------------------------------------------------

The actual revenue that we realize from the projects included in backlog is subject to variability in timing due to project schedule delays or acceleration and to variability in the amount due to many factors,
including the actual hours required for hourly-based projects and additions or reductions in project scope.



51



---

Committed backlog for the Technology Infrastructure Practice Area was $373,000 as of June 30, 2006,
all of which expected to be earned in 2006. Revenue recorded in the first half of 2006 plus backlog expected to be earned in 2006 represents 67% of 2005 Technology Infrastructure revenue. We expect that the projects included in the committed backlog
for the Technology Infrastructure Practice Area will be performed over a relatively short time period, primarily in the third quarter of 2006. Technology Infrastructure backlog as of June 30, 2006 represents a significant decline of $189,000
from the March 31, 2006 level. We believe we are experiencing a lull in demand for Technology Infrastructure services prior to Microsofts planned introduction of updated version of several important technology products, including Windows
and Office software. We believe customers may be delaying spending on technology-based projects until the introduction of the Microsoft technology updates.

As of June 30, 2006, our committed backlog for the Collaborative Solutions Practice Area was $2,629,000, of which we expected to earn $2,039,000 in 2006, $575,000 in 2007 and $15,000 in 2008. Collaborative
Solutions revenue recorded in the first half of 2006 plus backlog expected to be earned in 2006 represents 109% of 2005 Collaborative Solutions revenue. Our acquisition of CodeLab substantially increased the backlog for Collaborative Solutions
because CodeLab has several significant engagements for maintenance, analysis and support related to customized software applications previously developed for their customers, some of which are covered by long-term agreements. The projects for our
Pittsburgh and Northern California operations and some of the projects for CodeLab included in the committed backlog for the Collaborative Solutions Practice Area are expected to be performed over a relatively short time period, primarily in the
third quarter of 2006.

Committed backlog for the Business Process Practice Area was $644,000 as of June 30, 2006, of which $621,000
is expected to be earned in 2006, and $23,000 is expected to be earned in 2007. Revenue recorded in the first half of 2006 plus backlog expected to be earned in 2006 represents 114% of 2005 Business Process revenue. We expect that the projects
included in the committed backlog for the Business Process Practice Area will be performed over a relatively short time period, primarily the third and fourth quarters of 2006.

There can be no assurance that we will be able to continue to sustain or improve the backlog levels for the Technology Infrastructure, Collaborative
Solutions and Business Process Practice Areas. We depend on the ability of our sales and marketing personnel to continually identify and obtain new engagements from existing and prospective customers so that we can generate the ongoing revenue
necessary to sustain the operation of these practice areas beyond the short time period during which significant portions of our present backlog will be realized. General economic conditions and other risk factors such as geopolitical considerations
may harm our ability to obtain future business, which would negatively impact our business, results of operations and financial condition.

As of June 30, 2006, committed backlog for Interactive Media consulting services was $166,000, all of which we expect to realize during 2006. Interactive Media revenue recorded in the first half of 2006 plus backlog represents 84% of
2005 Interactive Media revenue. To date, most of the significant Interactive Media consulting projects have involved architecture design and configuration of interactive television systems for newly built ships. Backlog as of June 30, 2006
includes remaining consulting services for one project of this type, a portion of the consulting for Costa Concordia. In July and August 2006, respectively, we received orders for interactive television systems for the Carnival Freedom
and Royal Caribbean Liberty of the Seas, which significantly increases the Interactive Media backlog.

To date, most of the significant
Systems Integration projects have involved implementing specialized interactive television technology platforms on newly built ships in connection with the Interactive Media consulting services described above. As of June 30, 2006, committed
backlog for Systems Integration was approximately $290,000, all of which we expect to realize during 2006. Systems Integration revenue recorded in the first half of 2006 plus backlog expected to be earned in 2006 represents 223% of 2005 Systems
Integration revenue. Backlog for this practice area includes the remaining portion of an interactive television implementation project for the Concordia, as well as implementation of a specialized technology platform for a financial services
customer. The orders for the Carnival Freedom and Royal Caribbean Liberty of the Seas received in July and August 2006 also include Systems Integration projects related to the Interactive Media projects described above. The orders
significantly increase the Systems Integration backlog.

We are actively seeking to secure additional consulting and Systems Integration
projects with existing customers in the cruise industry and their affiliates and with other cruise lines for which we do not presently provide services. Management is also seeking opportunities outside of the cruise industry. The level of cruise
industry new-build commitments is expected to increase in 2006, as compared to 2004 and 2005. However, there can be no assurance that an increase in newly built ships for the cruise industry will result in additional orders for us beyond those
already received. The declines realized in Interactive Media and Systems Integration revenue during 2005, as compared to the prior year, significantly contributed to the decline in our overall profitability in 2005. While Systems Integration revenue
realized in the first half of 2006 already exceeds 2005 revenue and Interactive Media revenue is anticipated to increase in 2006, we must continue to secure additional projects to return to the levels of revenue realized by these segments prior to
2005.



52



---

In recent periods, our Interactive Media and Systems Integration operating segments have generated
revenue primarily from a small number of large projects for a small number of customers concentrated in the cruise industry. Other operating segments have also had certain customers account for significant portions of their revenue. We expect
additional concentration of revenue in a small number of customers in the financial services sector as a result of our acquisition of CodeLab . The loss of any number of these customers or a material reduction in business we receive from any of
these customers could adversely affect our business, financial condition and results of operations.

Interactive Media consulting
and Systems Integration projects accounted for 15% and 19%, respectively, of our revenue and gross profit for the year ended December 31, 2005, and 27% and 29%, respectively, of our revenue and gross profit for the six months ended
June 30, 2006. Historically, Interactive Media and Systems Integration revenue has been highly concentrated among a few customers in the cruise industry. The cruise industry is subject to various risks from geopolitical and economic
considerations, future potential increases in passenger costs related to security and tax initiatives, fuel costs and other factors. Any factors which negatively impact the cruise industry could decrease demand for Interactive Media and Systems
Integration services.

We may experience additional concentration of revenue among significant customers and in specific market sectors in
future periods as a result of our acquisition of CodeLab, which focuses on the financial services sector, with a small number of customers representing significant portions of CodeLabs revenue. Any factors which negatively impact the financial
services industry could decrease demand for the services offered by CodeLab.

During the year ended December 31, 2005, Carnival, a
significant Interactive Media and Systems Integration customer operating in the cruise industry, and Microsoft Consulting Services, a significant Technology Infrastructure and Collaborative Solutions customer, each accounted for 14% of our
consolidated revenue. During the six months ended June 30, 2006, Royal Caribbean, a significant Interactive Media and Systems Integration customer operating in the cruise industry, and Citigroup, a significant Technology Infrastructure,
Collaborative Solutions and Systems Integration customer operating in the financial services industry, accounted for 12% and 10%, respectively, of our consolidated revenue. The loss of any of these customers would likely negatively impact our
business, results of operations and financial condition.

Item 3. Defaults Upon Senior Securities

To date, the Company has paid all dividends required and legally
and contractually permissible under the terms of each of the Certificates of Designation governing the Companys Series D, F, G and H preferred stock. A significant arrearage of dividends has accrued on Series C preferred stock because
dividends were not initially scheduled to be paid until within ten days of June 30, 2006. The Companys management determined that meeting the scheduled payment was inadvisable due to liquidity considerations and a restrictive covenant in
the S&T Bank Loan Agreement and has indefinitely deferred payment of dividends on Series C preferred stock. The Companys current credit agreement with S&T Bank prohibits payment of dividends on Series C preferred stock during the term
of the agreement, which expires on September 30, 2006.

Each of the Certificates of Designation for these series prohibits the Company
from declaring or paying dividends or any other distribution on the common stock or any other class of stock ranking junior as to dividends and upon liquidation unless all dividends on the senior series of preferred stock for the dividend payment
date immediately prior to or concurrent with the dividend or distribution as to the junior securities are paid or are declared and funds are set aside for payment. The order of liquidation preference of the Companys outstanding series of
preferred stock, from senior to junior, is Series H, Series F, Series G, Series D and Series C. The S&T Loan Agreement prohibits the Company from paying dividends on any shares of its capital stock, except for current dividends payable in the
ordinary course of business on the Companys Series D, F, G and H preferred stock.

As of June 30, 2006, the Company had
outstanding 25,000 shares of Series C Redeemable Preferred Stock, having a liquidation preference of $100 per share. Accrued but unpaid dividends on the Series C preferred stock were $2,967,000 as of June 30, 2006 and $3,048,000 as of
August 14, 2006. As of July 1, 2006, Series C preferred stock earns dividends at the rate of 12% of the liquidation value thereof per annum, compounded quarterly, an increase of 4% from the rate previously in effect. Payment of dividends
on Series C preferred stock at any future date is subject to legally available funds for the payment of dividends as prescribed by the Delaware General Corporation Law. The Companys



53



---

current credit agreement with S&T Bank prohibits payment of dividends on Series C preferred stock during the term of the agreement, which expires on
September 30, 2006. Accrued dividends as of June 30, 2006 will compound thereafter at a rate of 12% of the liquidation value thereof per annum. After June 30, 2006, future dividends on the Series C preferred stock are scheduled for
quarterly payments, subject to legally available funds. The Companys management expects that payment of the scheduled quarterly dividends will also be deferred indefinitely.

As of June 30, 2006, the Company had outstanding 2,750 shares of Series D Convertible Redeemable Preferred Stock having a liquidation preference of
$1,000 per share. Series D preferred stock earns dividends at the rate of 6% of the liquidation value thereof per annum, compounded quarterly if unpaid. To date, all required payments of dividends on Series D preferred stock have been made. Accrued
but unpaid dividends on Series D preferred stock were $28,000 as of June 30, 2006 and $6,000 as of August 14, 2006.

As of
June 30, 2006, the Company had outstanding 1,000 shares of Series F Convertible Redeemable Preferred Stock having a liquidation preference of $1,000 per share. Series F preferred stock earns dividends at the rate of 7% of the liquidation value
thereof per annum, compounded quarterly if unpaid. Dividends accrued for seven months during 1999 of $41,000 are not required to be paid prior to redemption. To date, all required payments of dividends on Series F preferred stock have been made.
Accrued but unpaid dividends on Series F preferred stock were $59,000 as of June 30, 2006 and $50,000 as of August 14, 2006.

As
of June 30, 2006, the Company had outstanding 150 shares of Series G Convertible Redeemable Preferred Stock having a liquidation preference of $10,000 per share. Series G preferred stock earns cumulative quarterly dividends at the rate of 12%
of the liquidation value thereof per annum until the earlier of the date of any redemption or the date of conversion into common stock. Dividends not paid at scheduled dates will compound quarterly thereafter. To date, all required payments of
dividends on Series G preferred stock have been made. Accrued but unpaid dividends on the Series G preferred stock were $45,000 as of June 30, 2006 and $22,000 as of August 14, 2006.

As of June 30, 2006, the Company had outstanding 250 shares of Series H Redeemable Preferred Stock having a liquidation preference of $10,000 per
share. Series H preferred stock earns cumulative quarterly dividends at the rate of 12% of the liquidation value thereof per annum until redemption, if any. Dividends not paid at scheduled dates will compound quarterly thereafter. To date, all
required payments of dividends on Series H preferred stock have been made. Accrued but unpaid dividends on the Series H preferred stock were $50,000 as of June 30, 2006 and $12,000 as of August 14, 2006.

The payment of any dividend on shares of any outstanding series of the Companys preferred stock is subject to legally available funds under
Delaware law. See Part I  Item 2 of this Report on Form 10-Q, Managements Discussion and Analysis of Financial Condition and Results of Operations, under the caption Liquidity and Capital Resources for more
information about the Companys outstanding preferred stock.

Item 4. Submission of Matters to a Vote of Security Holders

The Annual Meeting of the Stockholders of the
Company was held on Thursday, May 18, 2006. The following matters were voted on by the stockholders of the Company by votes submitted through proxy or in person at the Annual Meeting:



54



---

| | (1) | Election of Directors for one year terms to hold office until the next Annual Meeting of the Stockholders following election and until their successors are duly elected and
qualified. Results were as follows:
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                    |  |           |  |              |  |                 |  |              
|------------------- |  | --------- |  | ------------ |  | --------------- |  | -------------
|Nominee             |  | Votes For |  | VotesAgainst |  | VotesAbstaining |  | VotesWithheld
|Richard W. Talarico |  | 7,353,139 |  | 0            |  | 0               |  | 5,700        
|Brian K. Blair      |  | 7,350,339 |  | 0            |  | 0               |  | 8,500        
|Anthony L. Bucci    |  | 7,354,339 |  | 0            |  | 0               |  | 4,500        
|William C. Kavan    |  | 7,353,839 |  | 0            |  | 0               |  | 5,000        
|James S. Kelly      |  | 7,354,339 |  | 0            |  | 0               |  | 4,500        
|Anthony C. Vickers  |  | 7,354,339 |  | 0            |  | 0               |  | 4,500        



| | (2) | Ratification of the appointment of Malin, Bergquist & Company, LLP as independent public accountants for the Company for the year ending December 31, 2006. Votes cast
were 7,354,639 for ratification, 4,000 against ratification and 200 abstaining.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There were a total of 7,467,339 shares of
the Companys common stock and 150 shares of the Companys Series G preferred stock (having voting rights equivalent to a total of 794,250 shares of common stock) eligible to vote at the Annual Meeting.

Item 6. Exhibits



|               |  |                                                                                                                                                                                                                                                                                                                                                                    
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibit (1)                                                                                                                                                                                                                                                                                                                                         
|3(i)(a)        |  | Restated Certificate of Incorporation of Allin Corporation, as amended (incorporated by reference to Exhibit 3(I)(a) to Allin Corporations Report on Form 10-Q for the quarterly period
ended June 30, 2005)                                                                                                                                                      
|               | 
|3(ii)(a)       |  | Amended and Restated By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii) to Allin Corporations Registration Statement No. 333-10447 on Form S-1)                                                                                                                                                                                             
|               | 
|3(ii)(b)       |  | Amendment to By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii) to Allin Corporations Report on Form 10-Q for the quarterly period ended June 30,
1998)                                                                                                                                                                                     
|               | 
|3(ii)(c)       |  | Amendment to By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii)(c) to Allin Corporations Report on Form 10-K for the fiscal year ended December 31,
2000)                                                                                                                                                                                   
|               | 
|4.1            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series C
Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.1 to Allin Corporations Report on Form 8-K filed on June 18, 1999)            
|               | 
|4.2            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series D
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.2 to Allin Corporations Report on Form 8-K filed on June 18, 1999)
|               | 
|4.3            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series F
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.4 to Allin Corporations Report on Form 8-K filed on June 18, 1999)



55



---

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                     
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit (1)                                                                                                                                                                                                                                                                                                                                                                                                          
|4.4           |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series G
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.1 to Allin Corporations Report on Form 8-K filed on January 4, 2001)                                                               
|              | 
|4.5           |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series H
Redeemable Preferred Stock of Allin Corporation filed with the Secretary of State of the State of Delaware on July 25, 2005 (incorporated by reference to Exhibit 3(i) to Allin Corporations Report on Form 8-K filed on July 28,
2005)
|              | 
|4.6           |  | Registration Rights Agreement, dated July 26, 2005, by and among Allin Corporation and the Series H Preferred Stockholders (incorporated by reference to Exhibit 4.2 to Allin
Corporations Report on Form 8-K filed on July 28, 2005)                                                                                                                                                                                              
|              | 
|4.7           |  | Form of Common Stock Warrant issued to the Purchasers of the Series H Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.3 to Allin Corporations
Report on Form 8-K filed on July 28, 2005)                                                                                                                                                                                                   
|              | 
|11            |  | Computation of Earnings Per Share                                                                                                                                                                                                                                                                                                                                                                                                   
|              | 
|31.1          |  | Rule 13a-14(a) Certification of Richard W. Talarico, Chief Executive Officer                                                                                                                                                                                                                                                                                                                                                        
|              | 
|31.2          |  | Rule 13a-14(a) Certification of Dean C. Praskach, Chief Financial Officer                                                                                                                                                                                                                                                                                                                                                           
|              | 
|32            |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                                                                                                                            

---

|(1) | In the case of incorporation by reference to documents filed by the Registrant under the Exchange Act, the Registrants file number under the Exchange Act is 0-21395.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

Copies of the exhibits filed or furnished as part of this Report on Form 10-Q are available at the cost of $3.00 per exhibit
to any shareholder upon written request to the Secretary, Allin Corporation, 381 Mansfield Avenue, Suite 400, Pittsburgh, Pennsylvania 15220-2751.



56



---

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 thereunto duly authorized.



|                      |  |                   |  |                                                     
|--------------------- |  | ----------------- |  | ----------------------------------------------------
|                      |  | ALLIN CORPORATION
|                      |  | (Registrant)     
|                      |  |                  
|Date: August 14, 2006 |  | By:               |  | /s/ Richard W. Talarico                             
|                      |  |                   |  | Richard W. Talarico                                 
|                      |  |                   |  | Chairman and Chief Executive Officer                
|                      |  |                  
|Date: August 14, 2006 |  | By:               |  | /s/ Dean C. Praskach                                
|                      |  |                   |  | Dean C. Praskach                                    
|                      |  |                   |  | Chief Financial Officer and Chief Accounting Officer



57



---

Allin Corporation

Form 10-Q

June 30, 2006

Exhibit Index



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                     
|-------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description of Exhibit                                                                                                                                                                                                                                                                                                                                                                                                              
|3(i)(a)        |  | Restated Certificate of Incorporation of Allin Corporation, as amended (incorporated by reference to Exhibit 3(I)(a) to Allin Corporations Report on Form 10-Q for the quarterly period
ended June 30, 2005)                                                                                                                                                                                                                       
|               | 
|3(ii)(a)       |  | Amended and Restated By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii) to Allin Corporations Registration Statement No. 333-10447 on Form S-1)                                                                                                                                                                                                                                                              
|               | 
|3(ii)(b)       |  | Amendment to By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii) to Allin Corporations Report on Form 10-Q for the quarterly period ended June 30,
1998)                                                                                                                                                                                                                                                      
|               | 
|3(ii)(c)       |  | Amendment to By-laws of Allin Corporation (incorporated by reference to Exhibit 3(ii)(c) to Allin Corporations Report on Form 10-K for the fiscal year ended December 31,
2000)                                                                                                                                                                                                                                                    
|               | 
|4.3            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series C
Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.1 to Allin Corporations Report on Form 8-K filed on June 18, 1999)                                                                             
|               | 
|4.4            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series D
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.2 to Allin Corporations Report on Form 8-K filed on June 18, 1999)                                                                 
|               | 
|4.3            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series F
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.4 to Allin Corporations Report on Form 8-K filed on June 18, 1999)                                                                 
|               | 
|4.4            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series G
Convertible Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.1 to Allin Corporations Report on Form 8-K filed on January 4, 2001)                                                               
|               | 
|4.5            |  | Certificate of Voting Powers, Designations, Preferences and Relative, Participating, Optional or Other Rights, and the Qualifications, Limitations or Restrictions Thereof, of the Series H
Redeemable Preferred Stock of Allin Corporation filed with the Secretary of State of the State of Delaware on July 25, 2005 (incorporated by reference to Exhibit 3(i) to Allin Corporations Report on Form 8-K filed on July 28,
2005)
|               | 
|4.6            |  | Registration Rights Agreement, dated July 26, 2005, by and among Allin Corporation and the Series H Preferred Stockholders (incorporated by reference to Exhibit 4.2 to Allin
Corporations Report on Form 8-K filed on July 28, 2005)                                                                                                                                                                                              



58



---

|              |  |                                                                                                                                                                                                                                  
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit (1)                                                                                                                                                                                                       
|              | 
|4.7           |  | Form of Common Stock Warrant issued to the Purchasers of the Series H Redeemable Preferred Stock of Allin Corporation (incorporated by reference to Exhibit 4.3 to Allin Corporations
Report on Form 8-K filed on July 28, 2005)
|              | 
|11            |  | Computation of Earnings Per Share                                                                                                                                                                                                
|              | 
|31.1          |  | Rule 13a-14(a) Certification of Richard W. Talarico, Chief Executive Officer                                                                                                                                                     
|              | 
|31.2          |  | Rule 13a-14(a) Certification of Dean C. Praskach, Chief Financial Officer                                                                                                                                                        
|              | 
|32            |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                                                                                                         

---

|(1) | In the case of incorporation by reference to documents filed by the Registrant under the Exchange Act, the Registrants file number under the Exchange Act is 0-21395.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------

Copies of the exhibits filed or furnished as part of this Report on Form 10-Q are available at the cost of $3.00 per exhibit
to any shareholder upon written request to the Secretary, Allin Corporation, 381 Mansfield Avenue, Suite 400, Pittsburgh, Pennsylvania 15220-2751.



59