##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---

FORM 10-Q



---

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED September 30, 2006

Commission File No. 0-7099



---

CECO ENVIRONMENTAL CORP.

(Exact name of registrant as specified in its
charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 13-2566064                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

3120 Forrer Street, Cincinnati, Ohio 45209

(Address of principal executive offices) (Zip Code)

513-458-2600

(Registrant's telephone number, including area code)



---

Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months 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 (as defined in Rule 12b-2 of the 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 latest practical date.

Class: Common, par value $.01 per share outstanding at November 3, 2006 - 11,484,809



---



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

QUARTERLY REPORT UNDER SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

SEPTEMBER 30, 2006

INDEX



|                                |  |                                                                                                                              |  |   
|------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------- |  | --
|Part I - Financial Information: |  |                                                                                                                             
|                                |  |                                                                                                                             
|Item 1.                         |  | Condensed consolidated balance sheets as of September 30, 2006 and December 31, 2005                                         |  | 2 
|                                |  |                                                                                                                             
|                                |  | Condensed consolidated statements of operations for the three-month and nine-month periods ended September 30, 2006 and 2005 |  | 3 
|                                |  |                                                                                                                             
|                                |  | Condensed consolidated statements of cash flows for the nine-month periods ended September 30, 2006 and 2005                 |  | 4 
|                                |  |                                                                                                                             
|                                |  | Notes to condensed consolidated financial statements                                                                         |  | 5 
|                                |  |                                                                                                                             
|Item 2.                         |  | Management's discussion and analysis of financial condition and results of operations                                        |  | 12
|                                |  |                                                                                                                             
|Item 3.                         |  | Quantitative and Qualitative Disclosure about Market Risk                                                                    |  | 17
|                                |  |                                                                                                                             
|Item 4.                         |  | Controls and Procedures                                                                                                      |  | 18
|                                | 
|Part II  Other Information:    |  |                                                                                                                             
|                                |  |                                                                                                                             
|Item 2.                         |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                  |  | 19
|                                |  |                                                                                                                             
|Item 6.                         |  | Exhibits                                                                                                                     |  | 19
|                                | 
|Signature                       |  | 20                                                                                                                          
|                                | 
|Certifications                  |  | 21                                                                                                                          



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

Dollars in thousands, except per share data



|                                                                                                                       |  |                    |        |   |                   |   |        |  
|---------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                                                                                                                       |  | September 30, 2006 |        |   | December 31, 2005 |  
|                                                                                                                       |  | (unaudited)        |        |   |                   |  
|ASSETS                                                                                                                 |  |                    |        |   |                   |   |        |  
|Current assets:                                                                                                        |  |                    |        |   |                   |   |        |  
|Cash and cash equivalents                                                                                              |  | $                  | 338    |   |                   | $ | 310    |  
|Accounts receivable, net                                                                                               |  |                    | 22,647 |   |                   |   | 13,151 |  
|Costs and estimated earnings in excess of billings on uncompleted contracts                                            |  |                    | 11,705 |   |                   |   | 4,681  |  
|Inventories                                                                                                            |  |                    | 2,517  |   |                   |   | 1,981  |  
|Prepaid expenses and other current assets                                                                              |  |                    | 1,757  |   |                   |   | 1,672  |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|Total current assets                                                                                                   |  |                    | 38,964 |   |                   |   | 21,795 |  
|                                                                                                                       |  |                   
|Property and equipment, net                                                                                            |  |                    | 8,605  |   |                   |   | 8,796  |  
|Goodwill, net                                                                                                          |  |                    | 9,527  |   |                   |   | 9,527  |  
|Intangibles  finite life, net                                                                                         |  |                    | 599    |   |                   |   | 658    |  
|Intangibles  indefinite life                                                                                          |  |                    | 1,395  |   |                   |   | 1,395  |  
|Deferred charges and other assets                                                                                      |  |                    | 552    |   |                   |   | 729    |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|                                                                                                                       |  | $                  | 59,642 |   |                   | $ | 42,900 |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                   |  |                    |        |   |                   |   |        |  
|Current liabilities:                                                                                                   |  |                    |        |   |                   |   |        |  
|Current portion of debt                                                                                                |  | $                  | 620    |   |                   | $ | 568    |  
|Current portion of subordinated notes (related party $5,743 and $0)                                                    |  |                    | 5,743  |   |                   |   | 1,000  |  
|Accounts payable and accrued expenses                                                                                  |  |                    | 16,342 |   |                   |   | 12,017 |  
|Billings in excess of costs and estimated earnings on uncompleted contracts                                            |  |                    | 10,771 |   |                   |   | 3,766  |  
|Detachable stock warrants                                                                                              |  |                    | 107    |   |                   |   | 842    |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|Total current liabilities                                                                                              |  |                    | 33,583 |   |                   |   | 18,193 |  
|Other liabilities                                                                                                      |  |                    | 1,728  |   |                   |   | 1,934  |  
|Debt, less current portion                                                                                             |  |                    | 8,767  |   |                   |   | 6,214  |  
|Deferred income tax liability                                                                                          |  |                    | 3,519  |   |                   |   | 3,143  |  
|Subordinated notes (related party $0 and $6,633)                                                                       |  |                    |       |   |                   |   | 6,633  |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|Total liabilities                                                                                                      |  |                    | 47,597 |   |                   |   | 36,117 |  
|                                                                                                                       |  |                   
|Shareholders equity:                                                                                                  |  |                    |        |   |                   |   |        |  
|Common stock, $0.01 par value; 100,000,000 shares authorized, 11,606,062 and 10,168,479 shares issued in 2006 and 2005 |  |                    | 116    |   |                   |   | 102    |  
|Capital in excess of par value                                                                                         |  |                    | 18,251 |   |                   |   | 15,017 |  
|Accumulated deficit                                                                                                    |  |                    | (5,179 | ) |                   |   | (7,072 | )
|Accumulated other comprehensive loss                                                                                   |  |                    | (787   | ) |                   |   | (791   | )
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|                                                                                                                       |  |                    | 12,401 |   |                   |   | 7,256  |  
|                                                                                                                       |  |                   
|Less treasury stock, at cost, 137,920 shares in 2006 and 175,220 in 2005                                               |  |                    | (356   | ) |                   |   | (473   | )
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|Total shareholders equity                                                                                             |  |                    | 12,045 |   |                   |   | 6,783  |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  
|                                                                                                                       |  | $                  | 59,642 |   |                   | $ | 42,900 |  
|                                                                                                                       |  |                    |        |   |                   |   |        |  

The notes to condensed consolidated financial statements

are an integral part of the above statements.



2



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

Dollars in
thousands, except per share data



|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|----------------------------------------------------------------------------------------------------- |  | ------------------------------- | ---------- | - | ------------------------------ | - | ---------- | ---- |  | - | ---------- | - |  | - | --------- | -
|                                                                                                      |  | THREE MONTHS ENDEDSEPTEMBER 30, |            |   | NINE MONTHS ENDEDSEPTEMBER 30, |  
|                                                                                                      |  | 2006                            |            |   | 2005                           |   |            | 2006 |  |   | 2005       |  
|Net sales                                                                                             |  | $                               | 37,734     |   |                                | $ | 23,442     |      |  | $ | 93,861     |   |  | $ | 58,512    |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Costs and expenses:                                                                                   |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Cost of sales, exclusive of items shown separately below                                              |  |                                 | 31,592     |   |                                |   | 18,918     |      |  |   | 77,983     |   |  |   | 47,547    |  
|Selling and administrative                                                                            |  |                                 | 4,185      |   |                                |   | 2,974      |      |  |   | 11,400     |   |  |   | 8,600     |  
|Depreciation and amortization                                                                         |  |                                 | 293        |   |                                |   | 293        |      |  |   | 878        |   |  |   | 876       |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|                                                                                                      |  |                                 | 36,070     |   |                                |   | 22,185     |      |  |   | 90,261     |   |  |   | 57,023    |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Income from operations                                                                                |  |                                 | 1,664      |   |                                |   | 1,257      |      |  |   | 3,600      |   |  |   | 1,489     |  
|                                                                                                      |  |                                 |            |  
|Other income (expense)                                                                                |  |                                 | 409        |   |                                |   | (273       | )    |  |   | 703        |   |  |   | (197      | )
|                                                                                                      |  |                                 |            |  
|Interest expense (including related party interest of $155 and $255, and $576 and $772, respectively) |  |                                 | (460       | ) |                                |   | (594       | )    |  |   | (1,557     | ) |  |   | (1,816    | )
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Income (loss) from operations before income taxes                                                     |  |                                 | 1,613      |   |                                |   | 390        |      |  |   | 2,746      |   |  |   | (524      | )
|                                                                                                      |  |                                 |            |  
|Income tax provision (benefit)                                                                        |  |                                 | 546        |   |                                |   | 35         |      |  |   | 853        |   |  |   | (482      | )
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Net income (loss)                                                                                     |  | $                               | 1,067      |   |                                | $ | 355        |      |  | $ | 1,893      |   |  | $ | (42       | )
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Per share data:                                                                                       |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Basic net income (loss)                                                                               |  | $                               | .09        |   |                                | $ | .04        |      |  | $ | .17        |   |  | $ |          |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Diluted net income (loss)                                                                             |  | $                               | .08        |   |                                | $ | .03        |      |  | $ | .15        |   |  | $ |          |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Weighted average number of common shares outstanding:                                                 |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Basic                                                                                                 |  |                                 | 11,412,369 |   |                                |   | 9,993,260  |      |  |   | 11,185,464 |   |  |   | 9,993,260 |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  
|Diluted                                                                                               |  |                                 | 13,033,824 |   |                                |   | 11,169,034 |      |  |   | 12,778,806 |   |  |   | 9,993,260 |  
|                                                                                                      |  |                                 |            |   |                                |   |            |      |  |   |            |   |  |   |           |  

The notes to condensed consolidated financial statements

are an integral part of the above statements.



3



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

Dollars in
thousands



|                                                                                            |  |                                |        |   |      |   |      |  
|------------------------------------------------------------------------------------------- |  | ------------------------------ | ------ | - | ---- | - | ---- | -
|                                                                                            |  | NINE MONTHS ENDEDSEPTEMBER 30, |       
|                                                                                            |  | 2006                           |        |   | 2005 |  
|Cash flows from operating activities:                                                       |  |                                |        |   |      |   |      |  
|Net income (loss)                                                                           |  | $                              | 1,893  |   |      | $ | (42  | )
|Adjustments to reconcile net income to net cash (used in) provided by operating activities: |  |                                |        |   |      |   |      |  
|Depreciation and amortization                                                               |  |                                | 878    |   |      |   | 876  |  
|Non cash interest expense included in net income or loss                                    |  |                                | 195    |   |      |   | 268  |  
|Non cash warrant valuation (gain) loss included in net income or loss                       |  |                                | (735   | ) |      |   | 293  |  
|Non cash gains included in net income or loss                                               |  |                                | (29    | ) |      |   | (60  | )
|Compensation expense  stock options                                                        |  |                                | 63     |   |      |   |     |  
|Changes in operating assets and liabilities:                                                |  |                                |        |   |      |   |      |  
|Accounts receivable                                                                         |  |                                | (9,496 | ) |      |   | (596 | )
|Inventories                                                                                 |  |                                | (536   | ) |      |   | (196 | )
|Costs and estimated earnings in excess of billings on uncompleted contracts                 |  |                                | (7,024 | ) |      |   | 740  |  
|Prepaid expenses and other current assets                                                   |  |                                | (178   | ) |      |   | (713 | )
|Accounts payable and accrued expenses                                                       |  |                                | 4,325  |   |      |   | 335  |  
|Billings in excess of costs and estimated earnings on uncompleted contracts                 |  |                                | 7,005  |   |      |   | (336 | )
|Other                                                                                       |  |                                | 366    |   |      |   | (24  | )
|                                                                                            |  |                                |        |   |      |   |      |  
|Net cash (used in) provided by operating activities                                         |  |                                | (3,273 | ) |      |   | 545  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|Net cash used in investing activities - acquisitions of property and equipment              |  |                                | (618   | ) |      |   | (452 | )
|                                                                                            |  |                                |        |   |      |   |      |  
|Cash flows from financing activities:                                                       |  |                                |        |   |      |   |      |  
|Proceeds from exercise of warrants and options not under plan                               |  |                                | 3,021  |   |      |   |     |  
|Proceeds from exercise of stock options                                                     |  |                                | 281    |   |      |   |     |  
|Subordinated debt repayments                                                                |  |                                | (1,988 | ) |      |   |     |  
|Long term debt borrowings                                                                   |  |                                | 2,605  |   |      |   | 101  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|Net cash provided by financing activities                                                   |  |                                | 3,919  |   |      |   | 101  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|Net increase in cash and cash equivalents                                                   |  |                                | 28     |   |      |   | 194  |  
|Cash and cash equivalents at beginning of the period                                        |  |                                | 310    |   |      |   | 339  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|Cash and cash equivalents at end of the period                                              |  | $                              | 338    |   |      | $ | 533  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION                                           | 
|                                                                                            |  |                               
|Cash paid during the period for:                                                            |  |                                |        |   |      |   |      |  
|                                                                                            |  |                               
|Interest                                                                                    |  | $                              | 2,443  |   |      | $ | 997  |  
|                                                                                            |  |                                |        |   |      |   |      |  
|Income taxes                                                                                |  | $                              | 274    |   |      | $ | 104  |  
|                                                                                            |  |                                |        |   |      |   |      |  

The notes to condensed consolidated financial statements

are an integral part of the above statements.



4



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|1. | Basis of reporting for condensed consolidated financial statements and significant accounting policies.
|-- | -------------------------------------------------------------------------------------------------------

The accompanying unaudited condensed consolidated financial statements of CECO Environmental Corp. and subsidiaries (the Company,
we, us, or our) have been prepared in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, the accompanying unaudited condensed consolidated
financial statements of the Company contain all adjustments (consisting only of normal recurring accruals) necessary to present fairly the financial position as of September 30, 2006 and December 31, 2005 and the results of operations for
the three-month and nine-month periods ended September 30, 2006 and 2005 and of cash flows for the nine-month periods ended September 30, 2006 and 2005. The results of operations for the three-month period and nine-month period ended
September 30, 2006 are not necessarily indicative of the results to be expected for the full year.

These financial statements should
be read in conjunction with the audited financial statements and notes thereto in our 2005 Annual Report on Form 10-K filed with the Securities and Exchange Commission.

Stock Based Compensation 

The Company adopted Statement of Financial Accounting Standards (SFAS)
No. 123(R), Share-Based Payment, effective January 1, 2006. SFAS No. 123(R) requires public entities to measure the cost of employee services received in exchange for an award of equity instruments and recognize this cost
over the period during which an employee is required to provide the services. The Company has adopted SFAS No. 123(R) using the modified prospective application as defined in the Statement, and therefore financial statements from
periods ending prior to January 1, 2006 have not been restated. As a result of adopting SFAS No. 123(R) on January 1, 2006, the Companys income before income taxes for the three months and nine months ended September 30,
2006 was $33,800 and $63,000 lower, respectively, and net income was $22,300 and $41,600 lower, respectively, than if it had continued to account for share-based compensation under APB No. 25. Basic and diluted earnings per share for the three
months and nine months ended September 30, 2006 would have been unchanged if the Company had not adopted SFAS No. 123(R). See further discussion in Note 9.

Prior to January 1, 2006, the Company applied the provisions of Accounting Principles Board Opinion No. 25 (APB No. 25), Accounting for Stock Issued to Employees. Accordingly, no
compensation expense was reflected in the financial statements as the exercise price of options granted to employees and non-employee directors equaled the fair market value of the Companys common shares on the date of grant. The Company had
adopted the disclosure-only provisions of SFAS No. 123, Accounting for Stock Based Compensation.

If the Company had
adopted the expense recognition provisions of SFAS No. 123 prior to January 1, 2006, net income and earnings per share for the three month and nine month periods ended September 30, 2005 would have been as follows:



5



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|                                                                                                                          |  |                            |     |   |                           |   |      |  
|------------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | --- | - | ------------------------- | - | ---- | -
|(In thousands except earnings per share)                                                                                  |  | Three months ended09/30/05 |     |   | Nine months ended09/30/05 |  
|Net income (loss) as reported                                                                                             |  | $                          | 355 |   |                           | $ | (42  | )
|Add:          Stock-based compensation expense included in reported net income, net of
related tax effects                |  |                            |    |   |                           |   |     |  
|                                                                                                                          |  |                           
|Deduct:    Total stock-based compensation determined under the fair value based method for all awards, net of tax
effects |  |                            | (8  | ) |                           |   | (24  | )
|                                                                                                                          |  |                            |     |   |                           |   |      |  
|Proforma net income (loss)                                                                                                |  | $                          | 347 |   |                           | $ | (66  | )
|                                                                                                                          |  |                           
|Earnings per common share basic and diluted                                                                               |  |                            |     |   |                           |   |      |  
|As reported                                                                                                               |  | $                          | .03 |   |                           | $ |     |  
|Pro forma                                                                                                                 |  | $                          | .03 |   |                           | $ | (.01 | )

Certain amounts in the September 30, 2005 financial statements have been reclassified to
conform to the September 30, 2006 presentation.



|2. | New Accounting Standards
|-- | ------------------------

In September 2006 the
FASB issued SFAS No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 clarifies the principle that fair value should be based on the assumptions market participants would use when pricing an asset or
liability and establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. Under the standard, fair value measurements would be separately disclosed by level within the fair value hierarchy. SFAS 157 is
effective for the Company's fiscal year beginning January 1, 2008, with early adoption permitted. The Company is in the process of evaluating SFAS No. 157.

In September 2006, the FASB issued Statement No. 158, Employers Accounting for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB Statements No. 87, 88, 106, and
132(R). SFAS 158 requires companies to recognize the overfunded or underfunded status of a defined benefit post-retirement plan as an asset or liability in its balance sheet and to recognize changes in that funded status in the year in which
the changes occur through comprehensive income.

The Company is required to initially recognize the funded status of its defined benefit
postretirement plan and to provide the required disclosures as of the end of the fiscal year ending after December 15, 2006. The Company has not determined whether SFAS 158 will have a material effect on its condensed consolidated financial
statements.



6



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|3. | Inventories
|-- | -----------

Inventories consist of the following:



|                                |  |                   |       |   |                  |   |       |  
|------------------------------- |  | ----------------- | ----- | - | ---------------- | - | ----- | -
|(in thousands)                  |  | September 30,2006 |       |   | December 31,2005 |  
|Raw materials and subassemblies |  | $                 | 1,423 |   |                  | $ | 1,107 |  
|Finished goods                  |  |                   | 307   |   |                  |   | 160   |  
|Parts for resale                |  |                   | 817   |   |                  |   | 814   |  
|Obsolescence allowance          |  |                   | (30   | ) |                  |   | (100  | )
|                                |  |                   |       |   |                  |   |       |  
|                                |  | $                 | 2,517 |   |                  | $ | 1,981 |  
|                                |  |                   |       |   |                  |   |       |  



|4. | Costs and Estimated Earnings on Uncompleted Contracts
|-- | -----------------------------------------------------



|                                                                                                 |  |                   |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------ |  | ----------------- | ------- | - | ---------------- | - | ------- | -
|(in thousands)                                                                                   |  | September 30,2006 |         |   | December 31,2005 |  
|Costs incurred on uncompleted contracts                                                          |  | $                 | 74,810  |   |                  | $ | 34,292  |  
|Estimated earnings                                                                               |  |                   | 7,134   |   |                  |   | 5,547   |  
|                                                                                                 |  |                   |         |   |                  |   |         |  
|                                                                                                 |  |                   | 81,944  |   |                  |   | 39,839  |  
|Less billings to date                                                                            |  |                   | (81,010 | ) |                  |   | (38,924 | )
|                                                                                                 |  |                   |         |   |                  |   |         |  
|                                                                                                 |  | $                 | 934     |   |                  | $ | 915     |  
|                                                                                                 |  |                   |         |   |                  |   |         |  
|Included in the accompanying condensed consolidated balance sheets under the following captions: |  |                   |         |   |                  |   |         |  
|Costs and estimated earnings in excess of billings on uncompleted contracts                      |  | $                 | 11,705  |   |                  | $ | 4,681   |  
|Billings in excess of costs and estimated earnings on uncompleted contracts                      |  |                   | (10,771 | ) |                  |   | (3,766  | )
|                                                                                                 |  |                   |         |   |                  |   |         |  
|                                                                                                 |  | $                 | 934     |   |                  | $ | 915     |  
|                                                                                                 |  |                   |         |   |                  |   |         |  



|5. | Business Segment Information
|-- | ----------------------------

Our structure and
operational integration results in one segment that focuses on engineering, designing, building and installing systems that remove airborne contaminants from industrial facilities, as well as equipment that controls emissions from such facilities.
Accordingly, the condensed consolidated financial statements herein reflect the operating results of the segment.



|6. | Earnings Per Share
|-- | ------------------

For the three months ended
September 30, 2006 and 2005, basic weighted average common shares outstanding were 11,412,369 and 9,993,260, respectively, while diluted average common shares outstanding were 13,033,824 and 11,169,034, respectively. For the nine months ended
September 30, 2006 and 2005, basic weighted average common shares outstanding were 11,185,464 and 9,993,260, respectively while diluted average common shares outstanding were 12,778,806 and 9,993,260, respectively. We consider outstanding
options and warrants in computing diluted net income per share only when they are dilutive.



7



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|7. | Debt
|-- | ----

Total bank debt as of September 30, 2006
was $9.4 million and $6.8 million at December 31, 2005. Unused credit availability under our $13.0 million revolving credit facility at September 30, 2006 was $5.1 million. Availability is determined by a borrowing base formula contained
in the credit agreement.

On December 28, 2005, CECO Environmental Corp. (the Company) entered into a $16.1 million credit
facility (the Facility). The Facility was entered into among the Company, CECO Group, Inc., CECO Filters, Inc., New Busch Co., Inc., The Kirk & Blum Manufacturing Company, Kbd/Technic, Inc., CECOaire, Inc., CECO Abatement
Systems, Inc. (all of which are direct or indirect subsidiaries of the Company and collectively with the Company, the Borrowers) and Fifth Third Bank, an Ohio banking corporation (Fifth Third).

On June 8, 2006, the Borrowers amended the Facility pursuant to a First Amendment to Credit Agreement (Amendment), an Amended and
Restated Revolving Credit Promissory Note (Revolving Note), an Amended and Restated Term Promissory Note (Term Note), and a Joinder Agreement, all dated as of June 8, 2006. H.M. White, Inc., a wholly owned subsidiary of
CECO Group, Inc., was added as a Borrower. In connection with the amendments to the Facility, the personal guaranty of Phillip DeZwirek was released pursuant to a Release of Guaranty dated June 8, 2006 (Release). The Amendment
amended the Facility by, among other things (i) extending the maturity date of the Credit Agreement from January 31, 2007 to January 31, 2009, (ii) lowering the interest rate on the revolving loan and term loan from the prime
rate plus 2.25% and the prime rate plus 2.0%, respectively, to either prime plus 0.5% or LIBOR plus 2.75%, at the option of the Borrowers, and (iii) establishing an incentive pricing grid pegged to performance.



|8. | Employee Benefit Plans
|-- | ----------------------

We sponsor a
non-contributory defined benefit pension plan for certain union employees. The plan is funded in accordance with the funding requirements of the Employee Retirement Income Security Act of 1974. We also sponsor a post-retirement health care plan for
office employees retiring before January 1, 1990. The plan allows retirees who have attained the age of 65 to elect the type of coverage desired. Retirement and health care plan expense is based on valuations performed by plan actuaries as of
the beginning of each fiscal year. The components of the expense consisted of the following:



|                                   |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  
|---------------------------------- |  | ------------------------------- | --- | - | ------------------------------ | - | --- | ---- |  | - | ---- | - |  | - | ---- | -
|                                   |  | Three Months EndedSeptember 30, |     |   | Nine Months EndedSeptember 30, |  
|(in thousands)                     |  | 2006                            |     |   | 2005                           |   |     | 2006 |  |   | 2005 |  
|Retirement plan:                   |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  
|Service cost                       |  | $                               | 32  |   |                                | $ | 33  |      |  | $ | 96   |   |  | $ | 99   |  
|Interest cost                      |  |                                 | 71  |   |                                |   | 69  |      |  |   | 213  |   |  |   | 207  |  
|Expected return on plan assets     |  |                                 | (84 | ) |                                |   | (76 | )    |  |   | (252 | ) |  |   | (228 | )
|Amortization of prior service cost |  |                                 | 2   |   |                                |   | 2   |      |  |   | 6    |   |  |   | 6    |  
|Amortization of net actuarial loss |  |                                 | 23  |   |                                |   | 22  |      |  |   | 69   |   |  |   | 66   |  
|                                   |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  
|Net periodic benefit cost          |  | $                               | 44  |   |                                | $ | 50  |      |  | $ | 132  |   |  | $ | 150  |  
|                                   |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  
|Health care plan:                  |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  
|Interest cost                      |  | $                               | 6   |   |                                | $ | 7   |      |  | $ | 18   |   |  | $ | 21   |  
|                                   |  |                                 |     |   |                                |   |     |      |  |   |      |   |  |   |      |  



8



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



We previously disclosed in our financial statements for the year ended December 31, 2005 that we
expected to make $483,000 in contributions to the Pension Plan during the year ending December 31, 2006. As of September 30, 2006, $374,000 has been contributed to the Pension Plan. The remaining 2006 contribution of $109,000 was paid in
October 2006.



|9. | Equity compensation
|-- | -------------------

On January 1, 2006, the
Company adopted SFAS No. 123(R), Share-Based Payment, which requires the Company to measure the cost of employee services received in exchange for an award of equity instruments and to recognize this cost in the financial statements
over the period during which an employee is required to provide services. The Company has adopted SFAS No. 123(R) using the modified prospective application as defined in the Statement, and therefore financial statements for periods
ending prior to January 1, 2006 have not been restated. Prior to January 1, 2006, the Company had applied provisions of Accounting Principles Board Opinion No. 25, (Accounting for Stock Issued to Employees) and booked no
compensation expense in the financial statements. The Company adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123 (SFAS No. 123), Accounting for Stock Based Compensation.

Stock Options

The Company has an equity
compensation plan that was approved by shareholders which covers all of its full-time employees, outside directors and advisors. The options granted or stock awards made pursuant to this plan are granted at fair market value or greater at date of
grant or award and are issued as new shares by the Companys transfer agent. Options granted to non-employee directors typically vest at 5,000 shares per year and options granted to employees typically become exercisable at 20% or 25% per
year beginning one year after the date of grant. The Stock Option Committee may, at its discretion, establish other vesting periods when appropriate. The number of shares reserved for issuance is 1.5 million, of which 1.1 million shares
were available for future grant or award as of September 30, 2006. This plan allows for the grant of incentive stock options and non-qualified stock options. As of September 30, 2006, a total of 282,605 options for common shares were
outstanding and of these, a total of 90,105 options for common shares were vested and exercisable.

SFAS No. 123 was effective for the
Company through December 31, 2005 and required, at a minimum, pro forma disclosures of expense for stock-based awards based on their fair values. See Note 1 for this information. The fair value of each option on the date of grant was estimated
using the Black-Scholes option pricing model.

SFAS No. 123(R) requires stock option expense to be recorded on the financial statements
for all reporting periods beginning after January 1, 2006. Accordingly, expenses of $33,800 and $63,000 respectively were recorded in the three months and nine months ended September 30, 2006. No similar expense was recorded in fiscal
2005. No equity compensation expense has been capitalized in inventory or fixed assets.



9



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Awards granted prior to January 1, 2006:

Prior to January 1, 2006, the Company applied the provisions of APB No. 25 and no compensation expense was recorded in the financial statements.
The Company had adopted the disclosure-only provisions of SFAS 123, Accounting for Stock-Based Compensation.

Compensation cost for the
outstanding stock options as of January 1, 2006, for which the requisite service has not been rendered, will be recognized over their remaining vesting periods. The compensation cost for these outstanding options will be based upon their
originally calculated fair values as used in pro forma disclosures under SFAS 123, except that the Company will discontinue its previous method of recognizing forfeitures only as they occur. As of January 1, 2006, the Company has estimated the
number of these outstanding options which will be forfeited prior to vesting and has accordingly adjusted compensation expense for these options going forward.

As no compensation expense has previously been recorded in the Companys financial statements for these outstanding options, no cumulative effect of a change in accounting principle is required as of
January 1, 2006.

Awards granted after adoption of SFAS 123(R):

For awards granted during the nine months ended September 30, 2006, the Company utilized the Black-Scholes option pricing model to determine
grant-date fair value, using the following assumptions:



| |  |  | Expected Volatility of 60% was used based upon the historical volatility of the Companys stock price for a period of time commensurate with the expected terms of the options.
The frequency of price observations was based on weekly values.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Expected Terms of 6.5 years for options that vest in 3 years and 7.5 years for options that vest in 5 years for plain vanilla were calculated using the simplified
method as permitted under the guidelines of SAB 107.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The Risk-Free Interest Rates of 5.16% for options that vest in 3 years and 5.19% for options that vest in 5 years were based upon the implied yields currently available on U.S.
Treasury zero-coupon issues with a remaining term equal to the Expected Term.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | No assumptions were made for Expected Dividends as the Company has not historically paid dividends. This will be re-evaluated if and when dividends are expected to be paid.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The fair value of the granted options is recorded as compensation expense on a straight-line basis over the vesting period of
the option. The amount of compensation cost recognized at any date (for graded-vesting options) is at least equal to the portion of the grant-date value of the award that is vested at that date. As required under SFAS 123(R), the Company estimated
that 7.0 % of the options granted in the nine months ended September 30, 2006 will be forfeited and has adjusted compensation expense accordingly. This estimate will be reviewed periodically and updated as necessary.



10



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Information related to all stock options for the nine months ended September 30, 2006 is shown
in the table below:



|                        |  |        |   |  |                              |      |                                         |           |                               |   |      
|----------------------- |  | ------ | - |  | ---------------------------- | ---- | --------------------------------------- | --------- | ----------------------------- | - | -----
|(Shares in thousands)   |  | Shares |   |  | Weightedaverageexerciseprice |      | WeightedAverageRemainingContractualterm |           | AggregateIntrinsicValue($000)
|Outstanding at 12/31/05 |  | 264    |   |  | $                            | 2.64 |                                         |           |                               |   |      
|Granted                 |  |       |   |  |                              |     |                                         |           |                               |   |      
|Forfeitures             |  |       |   |  |                              |     |                                         |           |                               |   |      
|Exercised               |  | (46    | ) |  |                              | 2.93 |                                         |           |                               |   |      
|                        |  |        |   |  |                              |      |                                         |           |                               |   |      
|Outstanding at 3/31/06  |  | 218    |   |  | $                            | 2.58 |                                         | 7.5 years |                               | $ | 1,343
|Granted                 |  | 120    |   |  |                              | 7.31 |                                         |           |                               |   |      
|Forfeitures             |  |       |   |  |                              |     |                                         |           |                               |   |      
|Exercised               |  | (40    | ) |  |                              | 2.88 |                                         |           |                               |   |      
|                        |  |        |   |  |                              |      |                                         |           |                               |   |      
|Outstanding at 6/30/06  |  | 298    |   |  | $                            | 4.38 |                                         | 8.5 years |                               | $ | 1,076
|Granted                 |  |        |   |  |                              |      |                                         |           |                               |   |      
|Forfeitures             |  |        |   |  |                              |      |                                         |           |                               |   |      
|Exercised               |  | (15    | ) |  | $                            | 2.13 |                                         |           |                               |   |      
|                        |  |        |   |  |                              |      |                                         |           |                               |   |      
|Outstanding at 9/30/06  |  | 283    |   |  | $                            | 4.51 |                                         | 8.3 years |                               | $ | 1,345
|                        |  |        |   | 
|Exercisable at 9/30/06  |  | 90     |   |  | $                            | 2.15 |                                         | 6.6 years |                               | $ | 642  

The Company received $30,000 of cash from employees who exercised 15,000 options during the three
months ended September 30, 2006 and $281,000 for 101,000 options exercised in the nine months ended September 30, 2006. The intrinsic value of these exercised options totaled $118,000 and $610,000 for the three months and nine months ended
September 30, 2006 respectively.

The Company also received $361,000 of cash from 101,000 warrants exercised during the three months
ended September 30, 2006. The intrinsic value of these warrants was $455,000. For the nine months ended September 30, 2006, the Company has received $3.1 million in cash for the exercise of 1,348,567 warrants. The intrinsic value of these warrants
totals $6.7 million. The company has a net operating loss carryforward and, as a result, the tax benefit and credit to additional paid-in capital for the excess deduction will not be recognized until that future deduction reduces current taxes
payable.



11



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF OPERATIONS

(unaudited)



ITEM 2. Results of Operations

Our condensed consolidated statements of operations for the three-month and nine-month periods ended September 30, 2006 and 2005 reflect our operations consolidated with the operations of our subsidiaries.



|                                      |  |                                 |      |   |                                |   |      |      |  |   |      |   |  |   |      |  
|------------------------------------- |  | ------------------------------- | ---- | - | ------------------------------ | - | ---- | ---- |  | - | ---- | - |  | - | ---- | -
|                                      |  | Three Months EndedSeptember 30, |      |   | Nine Months EndedSeptember 30, |  
|($s in millions)                     |  | 2006                            |      |   | 2005                           |   |      | 2006 |  |   | 2005 |  
|Sales                                 |  | $                               | 37.7 |   |                                | $ | 23.4 |      |  | $ | 93.9 |   |  | $ | 58.5 |  
|Cost of sales                         |  |                                 | 31.6 |   |                                |   | 18.9 |      |  |   | 78.0 |   |  |   | 47.5 |  
|                                      |  |                                 |      |   |                                |   |      |      |  |   |      |   |  |   |      |  
|Gross profit (excluding depreciation) |  | $                               | 6.1  |   |                                | $ | 4.5  |      |  | $ | 15.9 |   |  | $ | 11.0 |  
|Percent of sales                      |  |                                 | 16.3 | % |                                |   | 19.3 | %    |  |   | 16.9 | % |  |   | 18.7 | %
|                                      |  |                                 |      |  
|Selling and administrative expenses   |  | $                               | 4.2  |   |                                | $ | 3.0  |      |  | $ | 11.4 |   |  | $ | 8.6  |  
|Percent of sales                      |  |                                 | 11.1 | % |                                |   | 12.7 | %    |  |   | 12.1 | % |  |   | 14.7 | %
|                                      |  |                                 |      |  
|Operating income                      |  | $                               | 1.7  |   |                                | $ | 1.3  |      |  | $ | 3.6  |   |  | $ | 1.5  |  
|Percent of sales                      |  |                                 | 4.4  | % |                                |   | 5.4  | %    |  |   | 3.8  | % |  |   | 2.5  | %

Due to improved domestic economic conditions, a strong demand for pollution control systems and ongoing activity
in the ethanol industry, our sales have increased significantly over last year. Consolidated net sales for the third quarter were $37.7 million, an increase of $14.3 million or 61% compared to the same quarter in 2005. Consolidated net sales for the
first nine months of 2006 were $93.9 million, an increase of $35.3 million or 60% compared to the same period in 2005. For the quarter and the first nine months, we reported significant sales increases from our construction activities as well as
higher revenues from equipment sales and slightly increased revenues from parts sales.

New orders booked were $43.9 million during the third quarter of
2006 and $114.8 million for the first nine months of 2006, as compared to $19.3 million during the third quarter of 2005 and $60 million in the first nine months of 2005.

Third quarter 2006 gross profit increased $1.6 million or 35.8 % to $6.1 million compared to a gross profit of $4.5 million during the same period in 2005. Gross profit for the quarter as a percent of sales
decreased by 3.0 percentage points to 16.3% from 19.3% due to changes in product mix and one underperforming large project. For the first nine months of 2006, gross profit increased $4.9 million or 44.8% to $15.9 million compared to $11.0 million
for the same period in 2005. Gross profit as a percent of sales decreased by 1.8 percentage points to 16.9% from 18.7% in 2006. This decrease was also due to changes in product mix and an underperforming large project.

Selling and administrative expenses increased by $1.2 million or 40.7% to $4.2 million during the third quarter of 2006 from $3.0 million in the same period of 2005. The
increase was due to the addition of H.M. White selling and administrative expenses, increases in incentive compensation accruals relating to improved financial performance and increased selling and administrative wages. Selling and administrative
expenses as a percent of sales decreased by 1.6 percentage points from 12.7% in the 2005 quarter to 11.1% in the 2006 quarter. Selling and administrative expenses increased by $2.8 million or 32.6% to $11.4 million during the first nine months of
2006 from $8.6 million in the same period of 2005.



12



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF
OPERATIONS

(unaudited)



This nine month increase was due to the same factors previously discussed. Selling and administrative expenses as a
percent of sales decreased by 2.6 percentage points from 14.7% in the 2005 nine month period compared to 12.1% for the nine months ended September 30, 2006.

Depreciation and amortization remained constant at $293,000 during the third quarter of 2006 and increased slightly in the first nine months from $876,000 in 2005 to $878,000 in 2006.

Operating income increased by approximately $400,000 or 32.4% to $1.7 million in the third quarter of 2006 compared to operating income of $1.3 million during the same
quarter of 2005. The impact of significantly increased revenues and lower margins due to changing product mix in the third quarter, as well as increases in selling and administrative expenses, were the primary factors for the increase in operating
income. Operating income for the first nine months of 2006 increased by $2.1 million or 142% to $3.6 million compared to operating income of $1.5 million during the same period of 2005. This nine month increase was also due to significantly
increased revenues offset by lower margins and increases in selling and administrative expenses.

Other income was $409,000 in the third quarter of 2006
compared to other expense of $273,000 in the third quarter of 2005. $432,000 of this third quarter 2006 income was the result of the exercise of 100,600 warrants issued in December 2001 less $23,000 of expense created by an increase in the
Companys stock price which increased the carrying value of the remaining warrants issued in December 2001. Other income for the nine months ended September 30, 2006 was $703,000 compared to other expense of $197,000 in 2005. $727,000 of
this nine month 2006 income was the result of the exercise of 348,567 warrants issued in December 2001 less $64,000 of expense created by an increase in the Companys stock price which increased the carrying value of the remaining unexercised
warrants which were issued in December 2001.

Interest expense decreased by $134,000 to $460,000 from $594,000 during the third quarter of 2006. Interest
expense decreased by $200,000 to $1.6 million from $1.8 million during the first nine months of 2006. The decrease in both periods was due to lower debt balances and lower contractual interest rates partially offset by higher market interest rates.

Federal and state income tax provision was $546,000 during the third quarter of 2006 compared to $35,000 during the third quarter of 2005. Federal and
state income tax expense was $853,000 for the first nine months of 2006 compared to a tax benefit of $482,000 in 2005.

The federal and state income tax
expense for the three months ended September 30, 2006 was 34% of income from operations before income taxes. This quarterly expense reflects an adjustment to increase the estimated effective tax rate from 27% to 31% for 2006, due to a
higher estimated taxable income. Our effective income tax rate is affected by certain permanent differences including non-deductible interest expense and non-taxable income from the exercise of warrants.

Net income for the quarter ended September 30, 2006 was $1.1 million compared with net income of $355,000 for the same period in 2005. Net income for the nine
months ended September 30, 2006 was $1.9 million compared with a net loss of $42,000 for the same period in 2005. This increase in net income for the quarter and for the nine months ended September 30, 2006 was the result of the previously
discussed factors.



13



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF
OPERATIONS

(unaudited)



Backlog

Our
backlog consists of orders we have received for products and services we expect to ship and deliver within the next 12 months. There can be no assurances that backlog will be replicated, increased or translated into higher revenues in the future.

Our backlog, as of September 30, 2006 was $50.1 million compared to $28.9 million as of December 31, 2005. The success of our business depends
on a multitude of factors related to our backlog and the orders secured during the subsequent period(s). Certain contracts are highly dependent on the work of contractors and other subcontractors participating in a project, over which we have no or
limited control, and their performance on such project could have an adverse effect on the profitability of our contracts. Delays resulting from these contractors and subcontractors, changes in the scope of the project, weather, and labor
availability also can have an effect on a contracts profitability.

Financial Condition, Liquidity and Capital Resources

Our principal sources of liquidity are cash flow from operations and available borrowings under our revolving credit facility. Our principal uses of cash are operating
costs, debt service, payment of interest on our outstanding senior debt, capital expenditures, working capital and other general corporate requirements.

At September 30, 2006 and December 31, 2005, cash and cash equivalents totaled $338,000 and $310,000 respectively. Generally, we do not carry significant cash and cash equivalent balances because excess amounts are used to pay
down our revolving credit facility.

Total bank debt as of September 30, 2006 was $9.4 million and $6.8 million at December 31, 2005. Unused
credit availability under our $13.0 million revolving line of credit at September 30, 2006 was $5.1 million.

On December 28, 2005, the Company
entered into a $16.1 million credit facility (the "Facility"). The Facility was entered into among the Company, CECO Group, Inc., CECO Filters, Inc., New Busch Co., Inc., The Kirk & Blum Manufacturing Company (K&B),
Kbd/Technic, Inc., CECOaire, Inc., CECO Abatement Systems, Inc. (all of which are direct or indirect subsidiaries of the Company and collectively with the Company, the "Borrowers") and Fifth Third Bank, an Ohio banking corporation ("Fifth Third").
On June 8, 2006, the Borrowers amended the Facility pursuant to a First Amendment to Credit Agreement ("Amendment"), an Amended and Restated Revolving Credit Promissory Note ("Revolving Note"), an Amended and Restated Term Promissory Note
("Term Note"), and a Joinder Agreement, all dated as of June 8, 2006. H.M. White, Inc., a wholly owned subsidiary of CECO Group, Inc., was added as a Borrower. In connection with the amendments to the Facility, the personal guaranty of Phillip
DeZwirek was released pursuant to a Release of Guaranty dated June 8, 2006 ("Release"). The Amendment amended the Facility by, among other things (i) extending the maturity date of the Credit Agreement from January 31, 2007 to
January 31, 2009, (ii) lowering the interest rate on the revolving loan and term loan from the prime rate plus 2.25% and the prime rate plus 2.0%, respectively, to either prime plus 0.5% or LIBOR plus 2.75%, at the option of the Borrowers,
and (iii) establishing an incentive pricing grid pegged to performance.

The subordinated debt is reported as current portion of debt in the balance
sheet at September 30, 2006 since the notes mature in April 2007.



14



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF
OPERATIONS

(unaudited)



In June 2005, we accepted an offer to sell our Cincinnati property with a contemplated closing date of July 15,
2005 subject to various contingencies. The purchase agreement called for 10.7 acres of real estate and improvements to be divided into two parcels, with the first parcel scheduled to close on or before July 15, 2005, for a purchase price of
$6.9 million and the second parcel was scheduled to close on or before April 1, 2006, for a purchase price of $1.1 million. In July, August and September of 2005, the buyer exercised each of its three, thirty day options and extended the
closing to October 31, 2005. In connection with these extensions, the buyer has paid nonrefundable extension fees of $175,000, which have been recorded in other liabilities on the accompanying condensed, consolidated balance sheet.

On October 20, 2005, due to time constraints and other pending projects, the buyer chose to assign the agreement, with our consent, to a third party that had
indicated its desire to purchase the Cincinnati properties. Therefore, the agreement was amended and the buyer transferred all of its right, title and interest under the agreement to Millworks Town Center, LLC. In addition, under the most recent
amendment to this agreement, the closing of Parcel A has been extended until December 11, 2006.

The refundable deposit of $200,000 that was held in
escrow was returned to the buyer by the title agent. The extension fees paid by the buyer, totaling $175,000, were retained by us in accordance with the terms of the original agreement. The closing of the acquisition is still subject to various
customary closing conditions.

Overview of Cash Flows and Liquidity



|                                                |  |                                        |        |   |      |   |      |  
|----------------------------------------------- |  | -------------------------------------- | ------ | - | ---- | - | ---- | -
|                                                |  | For the nine months endedSeptember 30, |       
|($s in thousands)                              |  | 2006                                   |        |   | 2005 |  
|Total operating cash flow (used in) provided by |  | $                                      | (3,273 | ) |      | $ | 545  |  
|Net cash used in investing activities           |  |                                        | (618   | ) |      |   | (452 | )
|Net cash provided by financing activities       |  |                                        | 3,919  |   |      |   | 101  |  
|                                                |  |                                        |        |   |      |   |      |  
|Net increase                                    |  | $                                      | 28     |   |      | $ | 194  |  
|                                                |  |                                        |        |   |      |   |      |  

Cash used by operating activities was $3.3 million in 2006 compared to cash provided in 2005 of $545,000. Cash
used in operating activities for the first nine months of 2006 was the result of an increase in accounts receivable of $9.5 million, an increase of $7.0 million in costs in excess of billings and estimated earnings on uncompleted contracts and a
decrease in detachable stock warrants of $735,000, partially offset by net income of $1.9 million, increases in accounts payable and accrued expenses of $4.3 million and an increase in billings in excess of cost and estimated earnings of $7.0
million. Other changes in working capital items provided cash of $586,000. Our net investment in working capital (excluding cash and cash equivalents and current portion of debt) at September 30, 2006 and December 31, 2005 was $11.4
million and $4.9 million, respectively.

Net cash used in investing activities related to the acquisition of capital expenditures for property and
equipment was $618,000 for the first nine months of 2006 compared with $452,000 for the same period in 2005. We are managing our capital expenditure spending in light of the current level of sales. As sales continue to increase in 2006, we
anticipate increased capital spending. Additionally, capital expenditures may be incurred depending on the ultimate disposition of our Cincinnati property.



15



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION

AND RESULTS OF
OPERATIONS

(unaudited)



Financing activities provided cash of $4.0 million during the first nine months of 2006 compared with cash provided by financing activities of $101,000
during the same period of 2005. Approximately $3.3 million was provided by the exercise of warrants and options, $2.6 million was borrowed against the revolving credit facility and $2.0 million was used to reduce the subordinated debt.

Forward-Looking Statements

We desire to take advantage of the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995 and are making this cautionary statement in connection with such safe harbor legislation. This Form 10-Q, the Annual Report to Shareholders, Form 10-K or Form
8-K of the Company or any other written or oral statements made by or on our behalf may include forward-looking statements, which reflect our current views with respect to future events and financial performance. The words believe,
expect, anticipate, intends, estimate, forecast, project, should and similar expressions are intended to identify forward-looking statements within the
meaning of the Private Securities Litigation Reform Act of 1995. All forecasts and projections in this Form 10-Q are forward-looking statements, and are based on managements current expectations of our near-term results, based on
current information available pertaining to us.

We wish to caution investors that any forward-looking statements made by or on our behalf are subject to
uncertainties and other factors that could cause actual results to differ materially from such statements. These uncertainties and other risk factors include, but are not limited to: changing economic and political conditions in the United States
and in other countries, war, changes in governmental spending and budgetary policies, governmental laws and regulations surrounding various matters such as environmental remediation, contract pricing, and international trading restrictions, customer
product acceptance, continued access to capital markets, and foreign currency risks.

We wish to caution investors that other factors might, in the future,
prove to be important in affecting our results of operations. New factors emerge from time to time and it is not possible for management to predict all such factors, nor can it assess the impact of each such factor on the business or the extent to
which any factor, or a combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Investors are further cautioned not to place undue reliance on such forward-looking statements as
they speak only to our views as of the date the statement is made. We undertake no obligation to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise.



16



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Risk Management Activities

In the normal course of business, we are
exposed to market risk including changes in interest and raw material commodity prices. We may use derivative instruments to manage our interest rate exposures. We do not use derivative instruments for speculative or trading purposes. Generally, we
enter into hedging relationships such that changes in the fair values of cash flows of items and transactions being hedged are expected to be offset by corresponding changes in the values of the derivatives.

Interest Rate Management

We may use interest rate swap contracts to
adjust the proportion of our total debt that is subject to variable interest rates.

The remaining amount of loans outstanding under the Credit Agreement
bear interest at the floating rates as described in Note 7 to the consolidated statements contained in the Companys 2005 Annual Report on Form 10-K filed with the Securities and Exchange Commission.

Credit Risk

As part of our ongoing control procedures, we monitor
concentrations of credit risk associated with financial institutions with which we conduct business. We also monitor the creditworthiness of our customers to which we grant credit terms in the normal course of business. Concentrations of credit
associated with these trade receivables are considered minimal due to our geographically diverse customer base. Bad debts have not been significant. We do not normally require collateral or other security to support credit sales.



17



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We maintain
disclosure controls and procedures (as defined in Rule 13a-15(e)) under the Securities and Exchange Act of 1934 (the Exchange Act) designed to ensure that information required to be disclosed in reports filed under the Securities
Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time periods. Our Chief Executive Officer and Chief Financial Officer evaluated, with the participation of our management, the effectiveness of
our disclosure controls and procedures as of September 30, 2006. Based on the evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective. There were no significant
changes in our disclosure controls or in other factors that could significantly affect our disclosure controls and procedures subsequent to the evaluation.

Internal Controls Over Financial Reporting

There were no significant changes in our internal controls over financial reporting that
occurred during our most recent fiscal quarter that materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



18



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

PART II - OTHER INFORMATION

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

As previously reported, the Company issued on
December 31, 2001 warrants (Warrants) to purchase 353,334 shares of our common stock to a group of accredited investors and 14,000 shares of our common stock as a finders fee, at an initial exercise price of $3.60 per
share. The Warrants have a five-year term. Holders of such Warrants, during the three months ended September 30, 2006, exercised their Warrants to purchase 100,600 shares of our common stock. The Company has issued
100,420 shares (the Warrant Shares) pursuant to said exercise, 240 of which were issued pursuant to a cashless net exercise provision with respect to 420 shares. The Company received $360,648 of proceeds from the
exercise of such Warrants, which proceeds were used as working capital. The Warrant Shares issued were exempt from registration under Section 4(2) of the Securities Act of 1933, as amended. The Warrant Shares have been registered for
resale on Form S-3 (File No. 333-130294).

ITEM 6. EXHIBITS

10.1 Ninth Amendment to Restated and Amended Purchase Agreement between The Kirk &
Blum Manufacturing Company and Millworks Town Center LLC for the sale of the Cincinnati manufacturing and corporate office facilities dated June 14, 2006. (Incorporated by reference from the Companys Form 8-K dated June 14, 2006)

10.2 Tenth Amendment to Restated and Amended Purchase Agreement between The Kirk & Blum Manufacturing Company and Millworks Town
Center LLC for the sale of the Cincinnati manufacturing and corporate office facilities dated October 6, 2006. (Incorporated by reference from the Companys Form 8-K dated October 6, 2006)

10.3 Eleventh Amendment to Restated and Amended Purchase Agreement between The Kirk & Blum Manufacturing Company and Millworks Town Center LLC
for the sale of the Cincinnati manufacturing and corporate office facilities dated October 31, 2006. (Incorporated by reference from the Companys Form 8-K dated November 2, 2006)

31.1 Rule 13(a)/15d-14(a) Certification by Chief Executive Officer

31.2 Rule 13(a)/15d-14(a) Certification by Chief Financial Officer

32.1 Certification of Chief
Executive Officer (18 U.S. Section 1350)

32.2 Certification of Chief Financial Officer (18 U.S. Section 1350)



19



---

##### Table of Contents

CECO ENVIRONMENTAL CORP.

SIGNATURE

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.



CECO ENVIRONMENTAL CORP./s/ Dennis W. BlazerDennis W. BlazerV.P. - Finance and Administration and Chief Financial
Officer


Date: November 9, 2006



20