UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-Q/A
                                (Amendment No. 1)

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

For the quarterly period ended September 30, 2006

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

For the transition period from _____________________ to ________________________

                          Commission file number 0-6620

                                  ANAREN, INC.
             (Exact name of registrant as specified in its Charter)

                  New York                             16-0928561
         (State of incorporation)         (I.R.S Employer Identification No.)

         6635 Kirkville Road              13057
         East Syracuse, New York          (Zip Code)
         (Address of principal
         executive offices)

Registrant's telephone number, including area code: 315-432-8909

________________________________________________________________________________
(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 (as defined in Rule
12b-2 of the Exchange Act). Check One:
Large accelerated filer __    Accelerated filer X    Non-accelerated filer __

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

      The number of shares of Registrant's Common Stock outstanding on November
1, 2006 was 17,816,793.

<PAGE>

Explanatory Note

      The purpose of this amended Quarterly Report on Form10-Q/A of Anaren, Inc.
(the "Company") is to restate the Company's consolidated condensed financial
statements for the three months ended September 30, 2006 ("the financial
statements") and to modify the related disclosures. See Note 1 to the financial
statements included in this amended Quarterly Report.

      The restatement arose from the Company's determination that an error had
occurred in the computer program used by the Company to value work-in-process
inventory resulting in a misstatement of inventory. As a result of this error,
the Company has determined that its inventory at September 30, 2006 and its net
income for the three months ended September 30, 2006 were both overstated.
Additionally, the Company has corrected certain errors in accounting for income
taxes related to the expiration of the federal research and experimentation tax
credit at the end of calendar 2005.

      This amended Quarterly Report does not update or discuss any other Company
developments after the date of the original filing. All information contained in
this amended Quarterly Report and the original Quarterly Report is subject to
updating and supplementing as provided in the periodic reports that the Company
has filed and will file after the original filing date with the Securities and
Exchange Commission.


                                       2
<PAGE>

                                      INDEX

PART I - FINANCIAL INFORMATION                                          Page No.
------------------------------                                          --------

  Item 1.  Financial Statements

           Consolidated Condensed Balance Sheets as of                         4
           September 30, 2006 (restated) and June 30, 2006 (restated)

           Consolidated Condensed Statements of Earnings                       5
           for the Three Months Ended September 30,
           2006 (restated) and 2005 (unaudited)

           Consolidated Condensed Statements of Cash Flows                     6
           for the Three Months Ended September 30,
           2006 (restated) and 2005 (unaudited)

           Notes to Consolidated Condensed Financial                           7
           Statements (unaudited)

  Item 2.  Management's Discussion and Analysis                               19

           of Financial Condition and Results of Operations

  Item 3.  Quantitative and Qualitative Disclosures About Market Risk         28

  Item 4.  Controls & Procedures                                              28

PART II - OTHER INFORMATION

  Item 1A. Risk Factors                                                       30

  Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds        30

  Item 6.  Exhibits                                                           30

 Officer Certifications                                                  32 - 35


                                       3
<PAGE>

PART I - FINANCIAL INFORMATION

Item  1. Financial Statements

                          ANAREN, INC. AND SUBSIDIARIES
                      Consolidated Condensed Balance Sheets
                      September 30, 2006 and June 30, 2006

<TABLE>
<CAPTION>
                Assets                                                September 30, 2006      June 30, 2006
                ------                                                ------------------      -------------
Current assets:                                                    (Restated - See note 1)
---------------                                                    -----------------------
                                                                        (Unaudited)
<S>                                                                    <C>                    <C>
    Cash and cash equivalents                                          $ 13,033,249           $ 15,733,214
    Securities available for sale (note 4)                               32,184,947             35,635,000
    Securities held to maturity (note 4)                                 26,156,786             31,124,733
    Receivables, less allowance of $86,133
      at September 30, 2006 and $84,854 at June 30, 2006                 20,030,729             16,362,011
    Inventories (note 5)                                                 24,675,626             21,827,271
    Other receivables                                                       996,000              1,176,009
    Prepaid expenses                                                      1,393,391                744,321
    Deferred income taxes                                                   716,287                716,287
    Other current assets                                                  1,098,273                851,863
                                                                       ------------           ------------
                Total current assets                                    120,285,288            124,170,709

Securities held to maturity (note 4)                                     15,410,769              6,131,425
Property, plant and equipment, net (note 6)                              28,525,335             27,635,161
Deferred income taxes                                                        32,902                 32,902
Goodwill                                                                 30,715,861             30,715,861
Other intangible assets, net of accumulated amortization
    of $2,764,813 at September 30, 2006
    and $2,684,595 at June 30, 2006 (note 2)                                260,153                340,371
Other assets                                                                341,448                     --
                Total assets                                           $195,571,756           $189,026,429
                                                                       ============           ============

      Liabilities and Stockholders' Equity
      ------------------------------------
Current liabilities:
    Accounts payable                                                   $  7,476,965           $  6,798,793
    Accrued expenses (note 7)                                             1,841,653              3,254,816
    Income taxes payable                                                  1,386,443                703,488
    Customer advance payments                                               483,722                483,722
    Other current liabilities (note 8)                                      814,632                769,523
                                                                       ------------           ------------
                Total current liabilities                                12,003,415             12,010,342
Deferred income taxes                                                     1,956,955              1,811,955
Pension and postretirement benefit obligation                             2,503,862              2,356,789
Other liabilities (note 8)                                                  764,912                728,943
                                                                       ------------           ------------
                Total liabilities                                        17,229,144             16,908,029
                                                                       ------------           ------------

Stockholders' equity:
    Common stock of $.01 par value.  Authorized
       200,000,000 shares; issued 27,017,454 shares
       at September 30, 2006 and 26,857,554 at June 30, 2006                270,174                268,575
    Additional paid-in capital                                          184,254,746            181,780,660
    Retained earnings                                                    74,254,531             70,493,853
    Accumulated other comprehensive loss                                   (453,548)              (441,397)
                                                                       ------------           ------------
                                                                        258,325,903            252,101,691
    Less cost of 9,249,643 treasury shares
      at September 30, 2006 and June 30, 2006                            79,983,291             79,983,291
                                                                       ------------           ------------
                Total stockholders' equity                              178,342,612            172,118,400
                                                                       ------------           ------------
                Total liabilities and stockholders' equity             $195,571,756           $189,026,429
                                                                       ============           ============
</TABLE>

See accompanying notes to consolidated condensed financial statements.


                                       4
<PAGE>

                          ANAREN, INC. AND SUBSIDIARIES
                  Consolidated Condensed Statements of Earnings
                               Three Months Ended
                           September 30, 2006 and 2005
                                   (Unaudited)

                                                   September 30,   September 30,
                                                       2006             2005
                                                   -------------   -------------
                                                   (Restated -      (Revised -
                                                    See note 1)     See note 1)
                                                   -------------   -------------
Net sales                                          $ 30,203,110    $ 24,614,358

Cost of sales                                        19,363,778      15,959,912
                                                   ------------    ------------
        Gross profit                                 10,839,332       8,654,446
                                                   ------------    ------------

Operating expenses:
        Marketing                                     1,812,706       1,768,079
        Research and development                      2,138,185       2,034,641
        General and administrative                    2,768,226       2,492,310
                                                   ------------    ------------
              Total operating expenses                6,719,117       6,295,030
                                                   ------------    ------------

Operating income                                      4,120,215       2,359,416

Other income, primarily interest                        896,606         587,744
Interest expense                                         (6,143)         (6,143)
                                                   ------------    ------------
              Total other income                   $    890,463    $    581,601
                                                   ------------    ------------

Income before income taxes                            5,010,678       2,941,017

Income tax expense                                    1,250,000         715,000
                                                   ------------    ------------

Net income                                         $  3,760,678    $  2,226,017
                                                   ============    ============

     Basic net income per share                    $       0.21    $       0.13
                                                   ============    ============

     Diluted net income per share:                 $       0.21    $       0.12
                                                   ============    ============

Shares used in computing net earnings per share:
        Basic                                        17,492,157      17,402,270
                                                   ============    ============
        Diluted                                      17,975,795      17,936,051
                                                   ============    ============

See accompanying notes to consolidated condensed financial statements.


                                       5
<PAGE>

                                  ANAREN, INC.
                 Consolidated Condensed Statements of Cash Flows
                               Three Months Ended
                           September 30, 2006 and 2005
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                 September 30, 2006   September 30, 2005
                                                                 ------------------   ------------------
                                                                     (Restated -         (Revised -
Cash flows from operating activities:                                See note 1)          See note 1)
-------------------------------------                                -----------          -----------
<S>                                                                  <C>                  <C>
     Net income                                                      $ 3,760,678          $ 2,226,017
     Adjustments to reconcile net income
       to net cash used in operating activities:
         Depreciation                                                  1,323,094            1,201,919
         Amortization of intangibles                                      80,218               83,218
         Gain on sale of land                                            (77,508)                   -
         Deferred income taxes                                           145,000               72,000
         Equity based compensation                                       827,808              861,921
         Provision for doubtful accounts                                   1,279                   --
         Changes in operating assets and liabilities:
           Receivables                                                (3,669,997)              14,040
           Inventories                                                (2,848,355)          (1,385,255)
           Other receivables                                             180,009             (106,462)
           Other current assets                                         (895,480)            (255,357)
           Accounts payable                                              678,172              470,944
           Accrued expenses                                           (1,413,163)            (565,555)
           Income taxes payable                                          682,955              300,125
           Pension and postretirement benefit obligation                 170,578                   --
           Other liabilities                                              57,573              225,298
                                                                     -----------          -----------
             Net cash provided by (used in) operating activities        (997,139)           3,142,853
                                                                     -----------          -----------
Cash flows from investing activities:
     Capital expenditures                                             (2,270,268)            (847,902)
     Increase in other assets                                           (341,448)                  --
     Proceeds from sale of land                                          134,508
     Maturities and sales of marketable debt securities               39,529,106           18,732,408
     Purchase of marketable debt securities                          (40,390,450)         (15,200,000)
                                                                     -----------          -----------
             Net cash provided by (used in) investing activities      (3,338,552)           2,684,506
                                                                     -----------          -----------
Cash flows from financing activities:
     Stock options exercised                                           1,225,797              147,836
     Tax benefit from exercise of stock options                          422,080                   --
     Purchase of treasury stock                                               --           (4,894,151)
                                                                     -----------          -----------
             Net cash provided by (used in) financing activities       1,647,877           (4,746,315)
                                                                     -----------          -----------

     Effect of exchange rates                                            (12,151)              63,689
                                                                     -----------          -----------
             Net increase (decrease) in cash and cash equivalents     (2,699,965)           1,144,733
Cash and cash equivalents at beginning of period                      15,733,214            5,900,841
                                                                     -----------          -----------
Cash and cash equivalents at end of period                           $13,033,249          $ 7,045,574
                                                                     ===========          ===========
Supplemental Disclosures of Cash Flow Information:
     Cash Paid During the Period For:
       Interest                                                      $     6,143          $     6,143
                                                                     ===========          ===========
       Income taxes, net of refunds                                  $        --          $   342,875
                                                                     ===========          ===========
</TABLE>

See accompanying notes to consolidated condensed financial statements.


                                       6
<PAGE>

        NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

The consolidated condensed financial statements are unaudited and reflect all
adjustments (consisting of normal recurring adjustments and those adjustments
described in note 1 herein) which are, in the opinion of management, necessary
for a fair presentation of the financial position and operating results for the
interim periods. The consolidated condensed financial statements should be read
in conjunction with the consolidated financial statements and notes thereto,
together with management's discussion and analysis of financial condition and
results of operations, contained in the Company's Annual Report on Form 10-K for
the fiscal year ended June 30, 2006, as amended. The results of operations for
the three months ended September 30, 2006 are not necessarily indicative of the
results for the entire fiscal year ending June 30, 2007, or any future interim
period.

The income tax rates utilized for interim financial statement purposes for the
three months ended September 30, 2006 and 2005 are based on estimates of income
and utilization of tax credits for the entire year.

Note 1:   Restatement of Financial Statements

The Company has determined that in the second quarter of fiscal year 2006, a
programming error had occurred in the computer program used by the Company to
value work-in-process inventory resulting in a misstatement of inventory. As a
result of this error, the Company has determined that its inventory at September
30, 2006 and its net income for the three months ended September 30, 2006 were
both overstated. Additionally, the Company has corrected certain errors in
accounting for income taxes related to the expiration of the federal research
and experimentation tax credit at the end of calendar 2005.

The Company's previously issued consolidated condensed financial statements as
of and for the three months ended September 30, 2006 have been restated to
correct the accounting for the following items:

      o     Recording in the first quarter of fiscal 2007 a $782,500 reduction
            in inventory to correct the overstatement of work-in-process
            inventory at September 30, 2006 caused by the error in the Company's
            inventory valuation software. Of this amount, $477,091 was recorded
            in the first quarter of fiscal 2007 as additional cost of sales to
            reflect the portion of the inventory overstatement correction
            affecting the first quarter 2007 results of operations. The
            remaining $305,409 was recorded as a correction to cost of sales for
            the fiscal year ended June 30, 2006, including increases to cost of
            sales in the second quarter ended December 31, 2005 and the fourth
            quarter ended June 30, 2006 of $290,883 and $20,952, respectively,
            and a reduction in cost of sales of $6,426 in the third quarter
            ended March 31, 2006.

      o     Recording in the first quarter of fiscal 2007 a reduction in income
            tax expense of $277,000 and a reduction in taxes payable of $250,000
            at September 30, 2006 due to the reduction in taxable income caused
            by the inventory error correction and to properly reflect the
            expiration of the research and experimentation credit at the end of
            calendar 2005, including adjustments to June 30, 2006 taxes payable
            balances of an additional $27,000.


                                       7
<PAGE>

The following table summarizes the effect of the restatement adjustments on the
financial statements as of and for the three months ended September 30, 2006.

                                                Three Months Ended September 30,
                                                --------------------------------
                                                     2006              2006
                                                     ----              ----
                                                 (Previously
                                                   Reported)         (Restated)
Cost of sales                                     $18,886,687        $19,363,778
Gross profit                                       11,316,423         10,839,332
Operating income                                    4,597,306          4,120,215
Income before income taxes                          5,487,769          5,010,678
Income tax expense                                  1,527,000          1,250,000
Net income                                        $ 3,960,769        $ 3,760,678
Basic net income per share                        $      0.23        $      0.21
Diluted net income per share                      $      0.22        $      0.21

                                                      As of September 30,
                                                      -------------------
                                                     2006              2006
                                                     ----              ----
                                                 (Previously
                                                   Reported)         (Restated)
Inventories                                      $ 25,458,126      $ 24,675,626
Total current assets                              121,067,788       120,285,288
Total assets                                      196,354,256       195,571,756
Income taxes payable                                1,636,443         1,386,443
Total current liabilities                          12,253,415        12,003,415
Total liabilities                                  17,479,144        17,229,144
Retained earnings                                  74,787,031        74,254,531
Total stockholders' equity                        178,875,112       178,342,612
Total liabilities and stockholders' equity        196,354,256       195,571,756

The adjustments to the balance sheet and income statement at and for the three
months ended September 30, 2006 had no impact on total cash flows from
operating, investing and financing activities.

The restatement of the consolidated financial statements also affected footnotes
5, 9 and 12.

In conjunction with the restatement of the consolidated condensed financial
statements for the three months ended September 30, 2006 and the fiscal year
ended June 30, 2006, the Company has revised the income statement for the three
months ended September 30, 2005 to reflect immaterial corrections resulting from
the effect on tax expense of the expiration of the federal research and
experimentation credit at December 31, 2005.

                                                Three Months Ended September 30,
                                                --------------------------------
                                                      2005              2005
                                                      ----              ----
                                                  (Previously
                                                    Reported)         (Revised)
Income tax expense                                    687,000            715,000
Net income                                         $2,254,017         $2,226,017
Basic net income per share                         $     0.13         $     0.13
Diluted net income per share                       $     0.13         $     0.12


                                       8
<PAGE>

NOTE 2:   Intangible Assets

Intangible assets as of September 30, 2006 and June 30, 2006 are as follows:

<TABLE>
<CAPTION>
                                               September 30                        June 30
                                               ------------                        -------
                                    Gross Carrying     Accumulated     Gross Carrying   Accumulated
                                       Amount          Amortization       Amount        Amortization
                                    --------------     ------------    --------------   ------------
<S>                                  <C>                <C>               <C>            <C>
Patent                               $  574,966         $  521,063        $  574,966     $  503,095
Customer Relationships                1,350,000          1,143,750         1,350,000      1,087,500
Trade Name                              320,000            320,000           320,000        320,000
Non-Competition Agreements              180,000            180,000           180,000        174,000
Favorable Lease                         600,000            600,000           600,000        600,000
                                     ----------         ----------        ----------     ----------
  Total                              $3,024,966         $2,764,813        $3,024,966     $2,684,595
                                     ==========         ==========        ==========     ==========
</TABLE>

Intangible asset amortization expense for the three month period ended September
30, 2006 and 2005 aggregated $80,218 and $83,218, respectively. Amortization
expense related to intangible assets for the next five years is as follows:

Year Ending June 30,
        2007                                                          $302,875
        2008                                                          $ 37,496
        2009                                                          $      0
        2010                                                          $      0
        2011                                                          $      0

NOTE 3:   Equity-Based Compensation

Effective July 1, 2005, the Company adopted the fair-value recognition
provisions of Statement of Financial Accounting Standards No. 123R (SFAS 123R)
on a prospective basis. This standard requires the Company to measure the cost
of employee services received in exchange for equity awards based on the grant
date fair value of the awards. The cost is recognized as compensation expense
over the vesting period of the awards.

Total stock-based compensation expense recognized for the three month periods
ended September 30, 2006 and 2005 was $829,666 and $861,921, respectively. These
amounts include $82,283 and $27,633 related to the Company's restricted stock
program (see restricted stock programs below) and $747,383 and $834,288 related
to the Company's stock option program for the three month periods ended
September 30, 2006 and 2005, respectively.

As a result of the adoption of SFAS 123R, both operating income and income
before taxes for the three month periods ended September 30, 2006 and 2005 were
reduced by $747,383 and $834,288, respectively. Net income was reduced by
$634,383 and $777,288, or $0.04 per basic, and $0.04 per diluted share for the
three month periods ended September 30, 2006 and 2005, respectively.

Stock-based compensation expense included in operating expenses is as follows
for the three month periods ended September 30:


                                       9
<PAGE>

<TABLE>
<CAPTION>
                                                                                       2006
                                                                   ---------------------------------------------
                                                                    Stock          Restricted          Total
                                                                    option            stock         stock-based
                                                                    program          program        compensation
                                                                    -------        ----------       ------------
<S>                                                                 <C>              <C>              <C>
Cost of goods sold............................................      $224,808         $50,377          $275,185
Marketing.....................................................        55,906              --            55,906
Research and development......................................        68,671              --            68,671
General and administrative....................................       396,140          31,906           428,046
                                                                    --------          ------           -------
      Total cost of stock-based compensation..................       745,525          82,283           827,808
Change in amounts capitalized in inventory....................         1,858              --             1,858
                                                                    --------          ------           -------
Net stock-based compensation expense..........................      $747,383         $82,283          $829,666
                                                                    ========         =======          ========
Amount of related income tax benefit
  recognized in income........................................      $113,000         $36,000          $149,000
                                                                    ========         =======          ========
</TABLE>

<TABLE>
<CAPTION>
                                                                                       2005
                                                                   ---------------------------------------------
                                                                    Stock          Restricted          Total
                                                                    option            stock         stock-based
                                                                    program          program        compensation
                                                                    -------        ----------       ------------
<S>                                                                 <C>              <C>              <C>
Cost of goods sold............................................      $325,295         $26,633          $351,928
Marketing.....................................................        68,452              --            68,452
Research and development......................................            --              --                --
General and administrative....................................       440,541           1,000           441,541
                                                                    --------          ------           -------
      Total cost of stock-based compensation..................       834,288          27,633           861,921
Change in amounts capitalized in inventory....................            --              --                --
                                                                    --------          ------           -------
Net stock-based compensation expense..........................      $834,288         $27,633          $861,921
                                                                    ========         =======          ========
Amount of related income tax benefit
  recognized in income........................................      $ 57,000         $10,000          $ 67,000
                                                                    ========         =======          ========
</TABLE>

As of September 30, 2006, there were 2,492,929 stock options outstanding. At
September 30, 2006, the aggregate unrecognized compensation cost of unvested
options, as determined using a Black-Scholes option valuation model, was
$7,971,182 (net of estimated forfeitures) which is expected to be recognized as
compensation expense in fiscal years 2007 through 2012. The aggregate intrinsic
value of these options was $16,562,033 (net of forfeitures). As of September 30,
2006, 1,483,504 stock options were exercisable, which represents an aggregate
intrinsic value of $10,504,760.

During the three month periods ended September 30, 2006 and 2005, the Company
granted 185,350 and 373,500 nonstatutory stock options with a fair value of
$2,511,781 and $3,192,150 (net of estimated forfeitures), respectively. During
the three month periods ended September 30, 2006 and 2005, 26,900 and 46,770
options were forfeited and/or expired, respectively. During the three month
periods ended September 30, 2006 and 2005, there were 111,428 and 23,660 stock
options exercised, which represents an aggregate intrinsic value of $1,205,943
and $177,688, respectively. New option grants made after July 1, 2005, as well
as option grants issued prior to that date, have been valued using a
Black-Scholes option valuation model.


                                       10
<PAGE>

Stock Option Plans

In November 2004, the shareholders approved the amendment and restatement of the
Company's three existing stock option plans, which combined these plans under
one single consolidated equity compensation plan, the Anaren, Inc. Comprehensive
Long-Term Incentive Plan. The effect of the amendment and restatement was to
combine the separate share pools available for grant under the three existing
plans into a single grant pool, expand the type of equity-based awards the
Company may grant, and extend the term of the combined plan to October 31, 2014.
Under the restated plan, the Company may issue incentive stock options,
nonstatutory stock options, stock appreciation rights, restricted stock,
performance shares, and performance units that can vest immediately or up to
five years. Under this plan, the Company reserved 1,326,488 common shares
available for grant. On September 30, 2006, the Company had 899,543 shares
available for grant under the restated plan.

Information with respect to this plan is as follows:
                                                                        Weighted
                                                                         average
                                            Total         Option        exercise
                                           shares          price          price
                                           ------         ------        --------
Outstanding at June 30, 2005............  2,782,780   $ 2.27 to 57.59   $14.73
   Issued...............................    387,500    11.97 to 21.15    14.22
   Exercised............................   (664,103)    2.27 to 20.17     8.04
   Expired..............................    (36,090)   14.73 to 57.59    39.05
   Canceled.............................    (24,180)    9.51 to 53.00    14.43
                                          ---------

Outstanding at June 30, 2006............  2,445,907   $ 2.27 to 54.00   $15.91
   Issued...............................    185,350             19.56    19.56
   Exercised............................   (111,428)    2.27 to 19.21    10.97
   Expired..............................    (21,100)   15.00 to 19.21    19.17
   Canceled.............................     (5,800)    9.51 to 14.73    14.13
                                          ---------
Outstanding at September 30, 2006.......  2,492,929   $ 2.27 to 54.00   $16.55
                                          =========
Shares exercisable at
   September 30, 2006...................  1,483,504   $ 2.27 to 54.00   $16.70
                                          =========

The following table summarizes significant ranges of outstanding and exercisable
options at September 30, 2006:

                Options outstanding                        Options exercisable
-----------------------------------------------------    -----------------------
                               Weighted      Weighted                  Weighted
Range of                        average       average                  average
exercise                       remaining     exercise                 exercise
 prices           Shares     life in years     price      Shares        price
--------          ------     -------------   --------     ------      ---------
$1.00 - 5.00        17,292        .39          $ 2.28       17,292     $ 2.28
 5.01 - 15.00    1,945,463       6.65            6.85    1,136,488      10.94
15.01 - 40.00      359,574       7.38            9.05      159,124      20.44
40.01 - 65.00      170,600       4.32           53.04      170,600      53.04
                 ---------                               ---------
                 2,492,929                               1,483,504
                 =========                               =========

During the years ended September 30, 2006 and 2005, the per-share weighted
average fair value of the nonstatutory stock options granted was $13.90 and
$8.88. The fair value of options at the date of the grant was estimated using
the Black-Scholes model with the following assumptions for the respective period
ending September 30:

                                                    2006               2005
                                                    ----               ----
Expected option life
  (using the Simplified Method)..............  6.0 - 6.5 years   6.0 - 6.5 years
Weighted average risk-free interest rate.....    4.84% - 4.87%      3.92 - 4.30%
Weighted average expected volatility.........           75.00%   61.00% - 69.00%
Rate of dividends............................             0.0%              0.0%


                                       11
<PAGE>

For the three month periods ended September 30, 2006 and 2005, the Company used
the Simplified Method to estimate the expected term of the expected life of
stock option grants as defined by SEC Staff Accounting Bulletin No. 107
Share-Based Payment for each award granted. Expected volatility for the three
month periods ended September 30, 2006 and 2005, is based on historical
volatility levels of the Company's common stock. The risk-free interest rate for
the three month period ended September 30, 2006 and 2005 is based on the implied
yield currently available on U.S. Treasury zero coupon issues with a remaining
term equal to the expected life.

Restricted Stock Program

On November 17, 2004, the Company issued restricted stock grants of 23,500
shares. The per-share value of each grant was $13.60. The shares of restricted
stock are subject to a 36 month forfeiture period.

On September 1, 2005, the Company issued restricted stock grants totaling 2,605
shares. The per-share value of each grant was $13.82. The shares of restricted
stock are subject to a 36 month foreiture period.

On May 17, 2006, the Company issued restricted stock grants totaling 120,082
shares. The per-share value of each grant was $21.15. These shares are subject
to a forfeiture period which expires as of the later of May 17, 2009 and the
last day of the Company's single fiscal year during which the Company has both
net sales from operations of at least $250 million and operating income of at
least 12 percent of net sales. These grant agreements expire if both financial
performance conditions above are not met by June 30, 2011. Presently, the
Company has recognized no compensation expense for this grant and the shares
have not been included in the current diluted earnings per share calculation as
the Company believes that it is probable that these goals will not be met within
the time period specified. In the future, if it becomes probable that the sales
and earnings goal will be achieved then at that time the compensation cost
associated with the grant will be recognized over the remaining vesting period.

On August 9, 2006, the Company issued restricted stock grants totaling 48,450
shares. The per share price of each grant was $19.56. The shares of restricted
stock are subject to a 36 month forfeiture period.

As of September 30, 2006 and 2005, the Company has issued restricted shares
aggregating 194,637 and 26,105, respectively, under its 2004 Comprehensive
Long-Term Incentive Plan. No shares were forfeited during the three month
periods ended September 30, 2006 and 2005. No shares vested during the three
month periods ended September 30, 2006 and 2005.

For the three month period ended September 30, 2006 and 2005, the Company
recognized compensation expense associated with the lapse of restrictions
aggregating $82,283 and $27,633, respectively.


                                       12
<PAGE>

NOTE 4:   Securities

The amortized cost and fair value of securities are as follows:

<TABLE>
<CAPTION>
                                                                                         September 30, 2006
                                                                                         ------------------
                                                                                         Gross          Gross
                                                                       Amortized       Unrealized     Unrealized
                                                                         Cost            Gains          Losses           Fair Value
                                                                       ---------       ----------     ----------         ----------
Securities available for sale:
<S>                                                                   <C>                 <C>          <C>               <C>
     Auction securities                                               $32,184,947         $ --         $     --          $32,184,947
                                                                      -----------         ----         --------          -----------
         Total securities
         available-for-sale                                           $32,184,947         $ --         $     --          $32,184,947
                                                                      ===========         ====         ========          ===========
Securities held to maturity:
     Municipal bonds                                                  $33,425,678         $ --         $(52,799)         $33,372,879
     Commercial paper                                                   2,231,632           --               --            2,231,632
     Corporate bonds                                                    2,363,688          146               --            2,363,834
     Federal Agency Bond                                                3,546,557           --          (22,756)           3,523,801
                                                                      -----------         ----         --------          -----------
         Total securities held to maturity                            $41,567,555         $146         $(75,555)         $41,492,146
                                                                      ===========         ====         ========          ===========
</TABLE>

<TABLE>
<CAPTION>
                                                                                            June 30, 2006
                                                                                            -------------
                                                                                         Gross          Gross
                                                                       Amortized       Unrealized     Unrealized
                                                                         Cost            Gains          Losses           Fair Value
                                                                       ---------       ----------     ----------         ----------
Securities available for sale:
<S>                                                                   <C>                 <C>          <C>               <C>
Securities available for sale:
     Auction rate securities                                          $35,635,000       $   --        $      --          $35,635,000
                                                                      -----------       ------        ---------          -----------
         Total securities
           Available-for-sale                                         $35,635,000       $   --        $      --          $35,635,000
                                                                      ===========       ======        =========          ===========
Securities held to maturity:
     Municipal bonds                                                  $29,056,496       $   --        $(143,144)         $28,913,352
     Commercial paper                                                   2,976,555           --               --            2,976,555
     Corporate bonds                                                    1,824,132        1,989           (2,666)           1,823,455
     Federal agency bonds                                               3,398,975           --          (41,890)           3,357,085
                                                                      -----------       ------        ---------          -----------
         Total securities held to maturity                            $37,256,158       $1,989        $(187,700)         $37,070,447
                                                                      ===========       ======        =========          ===========
</TABLE>

The unrealized losses on the Company's held to maturity marketable debt
securities were caused by interest rate increases. Because the Company has the
ability and intent to hold these investments until they recover their amortized
cost, the Company does not consider these investments to be
other-than-temporarily impaired at September 30, 2006.

Contractual maturities of marketable debt securities held to maturity at
September 30, 2006 and June 30, 2006 are summarized as follows:

                               September 30, 2006            June 30, 2006
                               ------------------            -------------
                                             Fair                        Fair
                                            Market                      Market
                              Cost          Value         Cost          Value
                              ----          ------        ----          ------
Within one year            $26,156,786   $26,092,510   $31,124,733   $30,994,480
One year to five years      15,410,769    15,399,636     6,131,425     6,075,967
                           -----------   -----------   -----------   -----------
     Total                 $41,567,555   $41,492,146   $37,256,158   $37,070,447
                           ===========   ===========   ===========   ===========


                                       13
<PAGE>

Contractual maturities of auction rate securities available for sale at
September 30, 2006 and June 30, 2006 are summarized as follows:

                              September 30, 2006            June 30, 2006
                               ------------------            -------------
                                             Fair                        Fair
                                            Market                      Market
                              Cost          Value         Cost          Value
                              ----          ------        ----          ------
Within one year            $32,184,947   $32,184,947   $35,635,000   $35,635,000
One year to five years              --            --            --            --
                           -----------   -----------   -----------   -----------
     Total                 $32,184,947   $32,184,947   $35,635,000   $35,635,000
                           ===========   ===========   ===========   ===========

The Company invests in auction rate securities. Auction rate securities have
long-term underlying maturities; however, the market is highly liquid and the
interest rates reset every 7, 28 or 35 days.

NOTE 5:   Inventories

Inventories are summarized as follows:

                                             September 30, 2006   June 30, 2006
                                             ------------------   -------------
                                                 (Restated)         (Restated)
          Component parts                        $11,674,466      $10,567,804
          Work in process                          9,945,443        8,660,682
          Finished goods                           4,355,644        3,790,075
                                                 -----------      -----------
                                                 $25,975,553      $23,018,561
          Reserve for obsolescence                (1,299,927)      (1,191,290)
                                                 -----------      -----------
          Net inventory                          $24,675,626      $21,827,271
                                                 ===========      ===========

NOTE 6:   Property, Plant and Equipment

Property, plant and equipment are summarized as follows:

                                             September 30, 2006   June 30, 2006
                                             ------------------   -------------
          Land and land improvements             $ 2,150,823      $ 2,207,823
          Construction in process                  3,138,817        1,918,653
          Buildings, furniture and fixtures       16,632,785       16,608,430
          Machinery and equipment                 58,201,821       57,176,071
                                                 -----------      -----------
                                                 $80,124,246      $77,910,977
          Less accumulated depreciation
           and amortization                      (51,598,911)     (50,275,816)
                                                 -----------      -----------
                                                 $28,525,335      $27,635,161
                                                 ===========      ===========


                                       14
<PAGE>

NOTE 7:   Accrued Expenses

Accrued expenses consist of the following:

                                             September 30, 2006   June 30, 2006
                                             ------------------   -------------
          Compensation                            $  738,714      $2,082,104
          Commissions                                828,994         732,749
          Health insurance                           252,668         294,500
          Other                                       21,277         145,463
                                                  ----------      -----------
                                                  $1,841,653      $3,254,816
                                                  ==========      ==========

The Company maintains an accrual for incurred, but not reported, claims arising
from self-insured health benefits provided to the Company's employees in the
United States, which is included in accrued expenses in the consolidated balance
sheets. The Company determines the adequacy of this accrual by evaluating its
historical experience and trends related to both health insurance claims and
payments, information provided by its third party administrator, as well as
industry experience and trends.

NOTE 8:   Other Liabilities

Other liabilities consist of the following:

                                             September 30, 2006   June 30, 2006
                                             ------------------   -------------
          Deferred compensation                   $  829,912       $  793,943
          Pension liability                          336,165          312,660
          Other                                      413,467          391,863
                                                  ----------      -----------
                                                   1,579,544        1,498,466
          Less current portion                       814,632          769,523
                                                  ----------      -----------
                                                  $  764,912       $  728,943
                                                  ==========      ===========

NOTE 9:   Net Income Per Share

Basic income per share is based on the weighted average number of common shares
outstanding. Diluted income per share is based on the weighted average number of
common shares outstanding, as well as dilutive potential common shares which, in
the Company's case, comprise shares issuable under the Company's Comprehensive
Long-Term Incentive Plan. The weighted average number of common shares utilized
in the calculation of the diluted income per share does not include antidilutive
shares aggregating 202,600 and 1,481,103 at September 30, 2006 and 2005,
respectively. The treasury stock method is used to calculate dilutive shares,
which reduces the gross number of dilutive shares by the number of shares
purchasable from the proceeds of the options assumed to be exercised.


                                       15
<PAGE>

The following table sets forth the computation of basic and fully diluted
earnings per share:

                                                            Three Months Ended
                                                               September 30
                                                            ------------------
                                                          2006           2005
                                                          ----           ----
                                                       (Restated)      (Revised)
Numerator:
Net income                                            $ 3,760,678    $ 2,226,017
                                                      ===========    ===========

Denominator:
Denominator for basic earnings
         per share:
           Weighted average shares outstanding         17,492,157     17,402,270
                                                      ===========    ===========
Denominator for diluted earnings
         per share:
         Weighted average shares outstanding           17,492,157     17,402,270
         Common stock options
           and restricted stock                           483,638        533,781
                                                      -----------    -----------
Weighted average shares and conversions                17,975,795     17,936,051
                                                      ===========    ===========

NOTE 10:  Components of Net Periodic Pension Benefit Costs

                                                          Three Months Ended
                                                             September 30
                                                          ------------------
                                                         2006            2005
                                                         ----            ----
Service cost                                         $  85,587        $  61,825
Interest cost                                          151,795          141,090
Expected return on plan assets                        (173,365)        (156,687)
Amortization of prior service cost                        (808)           2,623
Amortization of the net (gain) loss                     47,436           12,414
                                                     ---------        ---------
Net periodic benefit cost                            $ 110,645        $  61,265
                                                     =========        =========

Expected Pension Contributions

Expected contributions for fiscal 2007 are $336,165.

Estimated Future Pension Benefit Payments

The following estimated benefit payments, which reflect future service, as
appropriate, are expected to be paid:

July 1, 2006 - June 30, 2007 .............................            $  419,601
July 1, 2007 - June 30, 2008 .............................               480,626
July 1, 2008 - June 30, 2009 .............................               487,453
July 1, 2009 - June 30, 2010 .............................               525,600
July 1, 2010 - June 30, 2011 .............................               543,938
Years 2012 - 2016 ........................................             3,122,875


                                       16
<PAGE>

NOTE 11:  Components of Net Periodic Postretirement Health Benefit Costs

                                                           Three Months Ended
                                                              September 30
                                                           ------------------
                                                            2006         2005
                                                            ----         ----
Service cost                                              $18,677        $14,285
Interest cost                                              36,665         46,327
Amortization of the net (gain) loss                        13,208         18,788
                                                          -------        -------
Postretirement Health                                     $68,550        $79,400
                                                          =======        =======

Expected Postretirement Health Contributions

Expected contributions for fiscal 2007 are $165,149, net of $39,381 expected
subsidy receipts.

Estimated Future Benefit Payments

Shown below are expected gross benefit payments (including prescription drug
benefits) and the expected gross amount of subsidy receipts.

                                     Employer Contributions    Subsidy Receipts
                                     ----------------------    ----------------
July 1, 2006 - June 30, 2007                204,530                  (39,381)
July 1, 2007 - June 30, 2008                199,286                  (48,950)
July 1, 2008 - June 30, 2009                214,390                  (53,689)
July 1, 2009 - June 30, 2010                216,892                  (59,938)
July 1, 2010 - June 30, 2011                220,394                  (64,144)
Years 2012   - 2016                       1,140,941                 (364,243)

NOTE 12:  Segment Information (Restated)

The Company operates predominately in the wireless communications, satellite
communications and defense electronics markets. The Company's two reportable
segments are the wireless group and the space and defense group. These segments
have been determined based upon the nature of the products and services offered,
customer base, technology, availability of discrete internal financial
information, homogeneity of products and delivery channel, and are consistent
with the way the Company organizes and evaluates financial information
internally for purposes of making operating decisions and assessing performance.

The wireless segment designs, manufactures and markets commercial products used
mainly by the wireless communications market. The space and defense segment of
the business designs, manufactures and markets specialized products for the
defense electronics and satellite communications markets. The revenue
disclosures for the Company's reportable segments depict products that are
similar in nature.


                                       17
<PAGE>

The following table reflects the operating results of the segments consistent
with the Company's internal financial reporting process. The following results
are used in part, by management, both in evaluating the performance of, and in
allocating resources to, each of the segments:

<TABLE>
<CAPTION>
                                                                                   Space &        Corporate and
                                                                 Wireless          Defense          Unallocated       Consolidated
                                                                 --------          -------        -------------       ------------
Net sales:
Three months ended:
<S>                                                            <C>                <C>                <C>                  <C>
     September 30, 2006                                        19,827,407         10,375,703                  --          30,203,110
     September 30, 2005                                        16,410,735          8,203,623                  --          24,614,358

Operating income:
     Three months ended:
     September 30, 2006 (restated)                              2,735,062          1,385,153                  --           4,120,215
     September 30, 2005                                         2,045,191            314,225                  --           2,359,416

Goodwill and intangible assets:
     September 30, 2006                                        30,976,014                 --                  --          30,976,014
     June 30, 2006                                             31,056,232                 --                  --          31,056,232

Identifiable assets:*
     September 30, 2006 (restated)                             25,515,830         19,078,950         120,000,962         164,595,742
     June 30, 2006 (restated)                                  20,376,293         17,944,131         119,649,773         157,970,197

Depreciation:**
     Three months ended:
     September 30, 2006 (restated)                                774,962            548,132                  --           1,323,094
     September 30, 2005                                           638,912            563,007                  --           1,201,919

Intangibles amortization: ***
     Three months ended:
     September 30, 2006                                            80,218                 --                  --              80,218
     September 30, 2005                                            83,218                 --                  --              83,218
</TABLE>

     *   Segment assets primarily include receivables and inventories. The
         Company does not segregate other assets on a products and services
         basis for internal management reporting and, therefore, such
         information is not presented. Assets included in corporate and
         unallocated principally are cash and cash equivalents, marketable
         securities, other receivables, prepaid expenses, deferred income taxes,
         and property, plant and equipment not specific to business
         acquisitions.

     **  Depreciation expense related to acquisition - specific property, plant
         and equipment is included in the segment classification of the acquired
         business. Depreciation expense related to non- business combination
         assets is allocated departmentally based on an estimate of capital
         equipment employed by each department. Depreciation expense is then
         further allocated within the department as it relates to the specific
         business segment impacted by the consumption of the capital resources
         utilized. Due to the similarity of the property, plant and equipment
         utilized, the Company does not specifically identify these assets by
         individual business segment for internal reporting purposes.


                                       18
<PAGE>

     *** Amortization of identifiable intangible assets arising from business
         combinations and patent amortization is allocated to the segments based
         on the segment classification of the acquired or applicable operation.

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

The following Management's Discussion and Analysis of Financial Condition and
Results of Operations should be read in conjunction with the consolidated
financial statements and the notes thereto appearing elsewhere in this Form
10-Q/A. The following discussion, other than historical facts, contains
forward-looking statements that involve a number of risks and uncertainties. The
Company's results could differ materially from those anticipated in these
forward-looking statements as a result of various factors, including factors
described elsewhere in this Quarterly Report on Form 10-Q/A.

Overview

The consolidated financial statements present the financial condition of the
Company as of September 30, 2006 and June 30, 2006, and the consolidated results
of operations and cash flows of the Company for the three months ended September
30, 2006 and 2005.

The Company designs, develops and markets microwave components and assemblies
for the wireless communications, satellite communications and defense
electronics markets. The Company's distinctive manufacturing and packaging
techniques enable it to cost-effectively produce compact, lightweight microwave
products for use in base stations for wireless communications systems, in
satellites and in defense electronics systems. Beginning in 2004, the Company
has introduced new components addressing consumer wireless applications such as
wireless local area networks, Bluetooth, WiFi, cellular handsets and satellite
telecommunications. The Company sells its products to leading wireless
communications equipment manufacturers such as Ericsson, Motorola, Nokia, Nortel
Networks, and Andrew, and to satellite communications and defense electronics
companies such as Boeing Satellite, ITT, Lockheed Martin, Northrup Grumman and
Raytheon.

The Company generally recognizes sales at the time products are shipped to
customers, provided that persuasive evidence of an arrangement exists, the sales
price is fixed or easily determinable, collectibility is reasonably assured and
title and risk of loss has passed to the customer. Title and the risks and
rewards of ownership of products are generally transferred at the time of
shipment. Payments received from customers in advance of products delivered are
recorded as customer advance payments until earned. Annually, a small percentage
of sales are derived from fixed-price contracts for the sale of engineering
design and development efforts for space and defense electronics products. Sales
and estimated profits under long-term contracts are recognized according to
customer contractual milestones on a units-of-delivery basis. Profit estimates
are revised periodically based upon changes in sales value and costs at
completion. Any losses on these contracts are recognized in the period in which
such losses are determined.

In April 2006, the Company entered into a lease for a new 76,000 square foot
facility in Suzhou, China, at an annual rent of $165,227 to replace its current
25,000 square foot leased facility. The initial lease period on the new building
runs through April 2013 and is renewable through April 2023. No additional cost
will be incurred for termination of the lease on the current building in the
second quarter of fiscal 2007. The Company is in the process of moving its China
operation


                                       19
<PAGE>

to this new facility and expects to be fully operational in this facility prior
to the end of calendar year 2006.

In July 2006, the Company began construction on a 54,000 square foot addition to
its facility in East Syracuse, New York. This addition is needed primarily to
accommodate the growth of the Company's Space and Defense business. The project
is expected to be completed during the second quarter of calendar 2007 at an
estimated cost of $5.8 million for the building addition.

Second Quarter of Fiscal 2007 Outlook

For the second quarter, the Company expects a decline in demand for wireless
infrastructure products, a seasonally driven decrease in demand for the consumer
component product line and increased demand for the Space & Defense segment as a
result of recent new contract wins. As a result, the Company expects net sales
to be in the range of $29.0 - $32.0 million for the second quarter of fiscal
2007. With an anticipated tax rate of approximately 25% and an expected stock
based compensation expense of approximately $0.04 per diluted share, we expect
net earnings per diluted share to be in the range of $0.20 - $0.23 for the
second quarter.

Results of Operations

Net sales from continuing operations for the three months ended September 30,
2006 were $30.2 million, up $5.6 million from $24.6 million for the first
quarter of fiscal 2006. Net income for the first three months of fiscal 2007 was
$3.8 million (restated), or 12.4% of net sales (restated), up $1.5 million
(restated), or 69% (restated) from net income of $2.2 million (revised) in the
first three months of fiscal 2006.


                                       20
<PAGE>

The following table sets forth the percentage relationships of certain items
from the Company's consolidated condensed statements of earnings as a percentage
of net sales.

                                                 Three Months Ended
                                                 ------------------
                                            Sept. 30, 2006   Sept. 30, 2005
                                            --------------   --------------
                                               (Restated)       (Revised)
Net Sales                                       100.0%            100.0%

Cost of sales                                    64.1%             64.8%
                                                 ----              ----
Gross profit                                     35.9%             35.2%
                                                 ----              ----

Operating expenses:
   Marketing                                      6.0%              7.2%
   Research and development                       7.1%              8.3%
   General and administrative                     9.2%             10.1%
                                                 ----              ----
     Total operating expenses                    22.3%             25.6%
                                                 ----              ----

Operating income                                 13.6%              9.6%
                                                 ----               ---

Other income (expense):

     Other, primarily interest income             3.0%              2.4%
     Interest expense                             0.0%              0.0%
                                                 ----              ----
     Total other income (expense), net            3.0%              2.4%
                                                 ----              ----

Income before income taxes                       16.6%             11.9%
Income taxes                                      4.2%              2.9%
                                                 ----              ----
   Net income                                    12.4%              9.0%
                                                 ----              ----

The following table summarizes the Company's net sales by operating segments for
the periods indicated. Amounts are in thousands.

                                                           Three Months Ended
                                                              September 30
                                                           ------------------
                                                        2006              2005
                                                        ----              ----
Wireless                                              $19,827            $16,410
Space and Defense                                      10,376              8,204
                                                      -------            -------
     Total                                            $30,203            $24,614
                                                      =======            =======

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

Net sales. Net sales increased $5.6 million, or 22.7% to $30.2 million for the
first quarter ended September 30, 2006 compared to $24.6 million for the first
quarter of fiscal 2006. This increase resulted from a $3.4 million rise in
shipments of wireless infrastructure and consumer products and a $2.2 million
rise in sales of Space and Defense products.

The increase in sales of Wireless products, which consist of standard
components, ferrite components and custom subassemblies for use in building
wireless basestation and consumer equipment, was a result of a significant rise
in customer demand for standard Wireless components during the current first
quarter compared to the first quarter of last year.

Wireless product sales rose $3.4 million, or 20.8% in the first quarter of
fiscal 2007 compared to the first quarter of fiscal 2006, due to a $1.2 million
increase in shipments of custom products


                                       21
<PAGE>

resulting from higher Nokia demand, a $697,000; or 54% increase in new consumer
products and a $1.5 million rise in sales of standard component products due to
rising worldwide demand for infrastructure products. Wireless sales are expected
to remain at or decline from current levels through the second quarter of fiscal
2007.

Space and Defense products consist of custom components and assemblies for
communication satellites and defense radar, receiver, and countermeasure
subsystems for the military. Sales of Space and Defense products rose $2.2
million, or 27% in the first quarter of fiscal 2007 compared to the first
quarter of the previous fiscal year. This increase consisted of a $316,000 rise
in sales of Space products and a $1.8 million increase in Defense product
shipments during the current first quarter compared to the same quarter in
fiscal 2006. Space and Defense product sales are increasing due to the higher
level of new business booked by the Company over the last three years which is
now in production. Sales of Space and Defense products in the remainder of
fiscal 2007 are expected to range between $11.0 million and $13.0 million,
quarterly.

Gross Profit. Cost of sales consists primarily of engineering design costs,
materials, material fabrication costs, assembly costs, direct and indirect
overhead, and test costs. Gross profit for the first quarter of fiscal 2007 was
$10.8 million (restated) (35.9% of net sales (restated)), up $2.1 million
(restated) from $8.7 million (35.2% of net sales) for the same quarter of the
prior year. Gross profit on sales increased in the first quarter of fiscal 2007
over the first quarter of last year due to the substantial rise in overall sales
of $5.6 million and a more favorable product mix resulting from the increase in
sales of higher margin standard components in the current quarter.

Marketing. Marketing expenses consist mainly of employee related expenses,
commissions paid to sales representatives, trade show expenses, advertising
expenses and related travel expenses. Marketing expenses were $1.8 million (6.0%
of net sales) for the first quarter of fiscal 2007, unchanged from $1.8 million
(7.2% of net sales) for the first quarter of fiscal 2006. Marketing expenses in
the current first quarter were relatively unchanged, rising $45,000 over the
first quarter of last fiscal year due to increased commission expense resulting
from the higher sales levels.

Research and Development. Research and development expenses consist of material
and salaries and related overhead costs of employees engaged in ongoing
research, design and development activities associated with new products and
technology development. Research and development expenses were $2.1 million
(7.1% of net sales) in the first quarter of fiscal 2007, up 5% from $2.0 million
(8.3% of net sales) for the first quarter of fiscal 2006. Research and
development expenditures are supporting further development of Wireless
infrastructure and consumer component opportunities, as well as new technology
development in the Space and Defense Group. Research and Development
expenditures have increased in the first quarter of fiscal 2007 versus the first
quarter of last year due to the higher level of opportunities in the marketplace
which have resulted in the hiring of additional personnel over the last 12
months to do development work. The Company does not expect to reduce its current
research and development efforts and is presently working on a number of new
standard and custom Wireless and Space and Defense opportunities.

General and Administrative. General and administrative expenses consist of
employee related expenses, professional services, intangible amortization,
travel related expenses and other corporate costs. General and administrative
expenses increased 10.1% to 2.8 million (9.2% of net sales) for the first
quarter of fiscal 2007 from $2.5 million (10.1% of net sales) for the first
quarter of fiscal 2006. The increase resulted primarily from additional
personnel costs due to the


                                       22
<PAGE>

expanded level of Company business and a one-time, first quarter write down of
the China facility leasehold improvement costs of $80,000 resulting from the
move to a new larger facility.

Operating Income. Operating income rose 75% (restated) in the first quarter of
fiscal 2007 to $4.1 million (restated) (13.6% of sales (restated)) compared to
$2.4 million (9.6% of net sales) for the first quarter of fiscal 2006. On a
reporting segment basis, Wireless operating income was $2.7 million (restated)
for the first quarter of fiscal 2007, up $0.7 million (restated), or 34%
(restated), from Wireless operating income of $2.0 million in the first quarter
of fiscal 2006. Wireless operating income improved significantly in the current
first quarter as compared to the first quarter of last fiscal year. This
increase was due to efficiency gains derived from the large overall increase in
sales and a more favorable Wireless product mix.

Space and Defense operating income was $1.4 million (restated) (13.3% (restated)
of Space and Defense net sales), for the first quarter of fiscal 2007, up $1.1
million (restated) from $314,000 for the first quarter of fiscal 2006. Operating
margins in this group have improved as a result of efficiencies realized from
both the overall $5.6 million increase in sales volume and the $2.2 million rise
in shipments of Space and Defense Group products in the current first quarter
compared to the same quarter of the prior year. Additionally, many new Space and
Defense Group products which were just entering production at the beginning of
fiscal 2006 are now in full production resulting in better manufacturing
efficiencies.

Interest Expense. Interest expense represents interest paid on a deferred
obligation. Interest expense for the first quarter of fiscal 2007 was $6,000; no
change from the first quarter of fiscal 2006.

Other Income. Other income is primarily interest income received on invested
cash balances and gains on the sale of land. Other income increased 53% to
$897,000 in the first quarter of fiscal 2007 compared to $588,000 for the first
quarter of last year. This increase was caused mainly by the rise in market
interest rates over the last twelve months and a one-time gain of $80,000 on the
sale of a small parcel of land during the current first quarter. Other income
will fluctuate based on short term market interest rates and the level of
investable cash balances.

Income Taxes. Income taxes for the first quarter of fiscal 2007 were $1.3
million (restated) (4.2% of net sales (restated)), representing an effective tax
rate of 24.9% (restated). This compares to income tax expense of $715,000
(revised) (2.9% of net sales (revised)) for the first quarter of fiscal 2006,
representing an effective tax rate of 24.3% (revised). The Company's effective
tax rate is a direct result of the proportion of federally exempt state
municipal bond income and federal tax credits and benefits in relation to the
levels of taxable income or loss. The projected effective tax rate for fiscal
2007 is approximately 25% compared to an actual effective tax rate of 22.1% for
fiscal 2006. The increase in the projected effective tax rate is due mainly to
the expiration of the federal research credit and the higher level of taxable
income the Company is currently generating.


                                       23
<PAGE>

Critical Accounting Policies

The methods, estimates and judgments management uses in applying the Company's
most critical accounting policies have a significant impact on the results
reported in the Company's financial statements. The U.S. Securities and Exchange
Commission has defined the most critical accounting policies as the ones that
are most important to the portrayal of the Company's financial condition and
results, and that require management to make the most difficult and subjective
judgments, often as a result of the need to make estimates of matters that are
inherently uncertain. Based on this definition, the Company's most critical
policies include: valuation of accounts receivable, which impacts general and
administrative expense; valuation of inventory, which impacts cost of sales and
gross margin; the assessment of recoverability of goodwill and other intangible
and long-lived assets, which impacts write-offs of goodwill, intangibles and
long-lived assets; and accounting for income taxes, which impacts the valuation
allowance and the effective tax rate. Management reviews the estimates,
including, but not limited to, allowance for doubtful accounts, inventory
reserves and income tax valuations on a regular basis and makes adjustments
based on historical experiences, current conditions and future expectations. The
reviews are performed regularly and adjustments are made as required by current
available information. The Company believes these estimates are reasonable, but
actual results could and have differed at times from these estimates.

The Company's accounts receivable represent those amounts which have been billed
to its customers but not yet collected. The Company analyzes various factors
including historical experience, credit worthiness of customers and current
market and economic conditions. The allowance for doubtful accounts balance is
established based on the portion of those accounts receivable which are deemed
to be potentially uncollectible. Changes in judgments on these factors could
impact the timing of costs recognized.

The Company states inventories at the lower of cost or market, using a standard
cost methodology to determine the cost basis for the inventory. This method
approximates actual cost on a first-in-first-out basis. The recoverability of
inventories is based on the types and levels of inventory held, forecasted
demand, pricing, competition and changes in technology.

The Company records valuation allowances to reduce deferred tax assets when it
is more likely than not that some portion of the amount may not be realized. The
Company evaluates the need for valuation allowances on a regular basis and
adjusts the allowance as needed. These adjustments, when made, would have an
impact on the Company's financial statements in the period that they were
recorded.

Intangible assets with estimable useful lives are amortized to their residual
values over those estimated useful lives in proportion to the economic benefit
consumed.

Long-lived assets with estimated useful lives are depreciated to their residual
values over those useful lives in proportion to the economic value consumed.
Long-lived assets are tested for impairment at the group level, which is usually
an economic unit such as a manufacturing facility or department, which has a
measurable economic output or product. Long-lived assets are tested for
impairment when events or changes in circumstances indicate that the carrying
amount of a long-lived asset may not be recoverable and exceeds its fair market
value. This circumstance exists if the carrying amount of the assets in question
exceeds the sum of the undiscounted cash flows expected to result from the use
of the asset. The impairment loss is measured as the amount by which the
carrying amount of a long-lived asset exceeds its fair value as determined by
the discounted cash flow or in the case of negative cash flow, an independent
market appraisal of the asset.


                                       24
<PAGE>

Goodwill is tested annually during the fourth fiscal quarter, or sooner if
indicators of impairment exist, for impairment by the Company at the reporting
unit level by comparing the fair value of the reporting unit with its carrying
value. Valuation methods for determining the fair value of the reporting unit
include reviewing quoted market prices and discounted cash flows. If the
goodwill is indicated as being impaired (the fair value of the reporting unit is
less than the carrying amount), the fair value of the reporting unit is then
allocated to its assets and liabilities in a manner similar to a purchase price
allocation in order to determine the implied fair value of the reporting unit
goodwill. This implied fair value of the reporting unit goodwill is then
compared with the carrying amount of the reporting unit goodwill and, if it is
less, the Company would then recognize an impairment loss.

The projection of future cash flows for the goodwill impairment analysis
requires significant judgments and estimates with respect to future revenues
related to the assets and the future cash outlays related to those revenues.
Actual revenues and related cash flows or changes in anticipated revenues and
related cash flows could result in changes in this assessment and result in an
impairment charge. The use of different assumptions could increase or decrease
the related impairment charge.

Liquidity and Capital Resources

Net cash used in operations for the first quarter ended September 30, 2006 was
$1.0 million, while net cash provided by operations for the first quarter of the
prior year was $3.1 million. The negative cash flow from operations in the
current first quarter was due to the $3.7 million and $2.8 million (restated)
rise in accounts receivable and inventory, respectively, resulting from the
increased levels of Company business. The positive cash flow from operations in
the first quarter of the prior year was a result of the high level of income
before depreciation and non-cash stock based compensation and the absence of any
significant growth in receivables and inventory.

Net cash used in investing activities in the first quarter of fiscal 2007 was
$3.3 million and consisted of capital additions of $2.3 million, and net
purchases of marketable securities totaling $861,000. Net cash provided by
investing activities in the first quarter of fiscal 2006 was $2.7 million and
consisted of $3.5 million provided by the maturity of marketable debt
securities, net of $848,000 used to acquire capital equipment.

Net cash provided by financing activities was $1.6 million in the first quarter
of fiscal 2007 and consisted of cash and tax benefits provided by the exercise
of stock options. Cash used in financing activities was $4.7 million in the
first quarter of fiscal 2006 and consisted of $4.9 million used for the purchase
of 352,000 treasury shares, net of $148,000 received from the exercise of stock
options.

During the remainder of fiscal 2007, the Company anticipates that its main cash
requirement will be for capital expenditures. Capital expenditures, including
approximately $5.8 million to fund a 56,000 square foot addition to the
Company's East Syracuse facility, for the remainder of fiscal 2007 are expected
to total between $11.0 and $12.0 million and will be funded from existing cash
and investments.

Although no shares were repurchased during the current first quarter, the
Company expects to continue to purchase shares of its common stock in the open
market and/or through private negotiated transactions under the current Board
authorization, depending on market conditions. At September 30, 2006 there were
1,077,879 shares remaining under the current Board repurchase authorization.


                                       25
<PAGE>

At September 30, 2006, the Company had approximately $86.8 million in cash, cash
equivalents, and marketable securities. The Company has no debt, and on a fiscal
year basis has had positive operating cash flow for over ten years. The Company
believes that its cash requirements for the foreseeable future will be satisfied
by currently invested cash balances and expected cash flows from operations.

Disclosures About Contractual Obligations and Commercial Commitments

Accounting standards require disclosure concerning the Company's obligations and
commitments to make future payments under contracts, such as debt, lease
agreements, and under contingent commitments, such as debt guarantees. The
Company's obligations and commitments are as follows:
<TABLE>
<CAPTION>
                                                              Payment Due by Period
                                                              ---------------------
                                                       Less
Contractual obligations                  Total       than 1 Yr.        2-3 Yrs          4-5 Yrs       Over 5 Yrs
-----------------------                  -----       ----------        -------          -------       ----------
<S>                                    <C>            <C>             <C>             <C>             <C>
Operating leases - facilities          $5,819,448     $792,494        $1,640,215      $1,640,215      $1,746,524
Deferred compensation                     353,788       65,000           130,000         130,000          28,788
</TABLE>

Recent Accounting Pronouncements

FASB Interpretation 48 was issued in July 2006 to clarify the criteria for
recognizing tax benefits under FASB Statement No. 109, Accounting for Income
Taxes. The Interpretation defines the threshold for recognizing the benefits of
tax-return positions in the financial statements as "more-likely-than-not" to be
sustained by the taxing authority and will affect many companies' reported
results and their disclosures of uncertain tax positions. The Interpretation
does not prescribe the type of evidence required to support meeting the
more-likely-than-not threshold, stating that it depends on the individual facts
and circumstances. The benefit recognized for a tax position meeting the
more-likely-than-not criterion is measured based on the largest benefit that is
more than 50 percent likely to be realized. The measurement of the related
benefit is determined by considering the probabilities of the amounts that could
be realized upon ultimate settlement, assuming the taxing authority has full
knowledge of all relevant facts and including expected negotiated settlements
with the taxing authority. Interpretation 48 is effective as of the beginning of
the first fiscal year beginning after December 15, 2006 (the Company's 2008
fiscal year). The company is currently analyzing the financial statement impact
of adopting this pronouncement.

Accounting for Pension and Other Postretirement Benefits -- In September 2006,
the FASB published Statement of Financial Accounting No. 158, Employers
Accounting for Defined Benefit Pension and Other Postretirement Plans. This
statement requires companies to report on their balance sheets the funded status
of pension and other post retirement benefit plans. The proposal would also
require companies to measure plan assets and obligations as of the employer's
balance-sheet date. As a result, companies would recognize on their balance
sheets actuarial gains and losses and prior service cost that have not yet been
included in income. This could significantly increase reported liabilities for
many companies with a corresponding reduction in equity reported as accumulated
other comprehensive income. The provisions for the statement are effective for
fiscal years ending after December 15, 2006, (the Company's 2007 fiscal year)
with earlier application encouraged. The Company is currently analyzing the
financial statement impact of adopting this pronouncement.


                                       26
<PAGE>

In September 2006, SEC Staff Accounting Bulletin No. 108 was issued to provide
guidance on Quantifying Financial Statement Misstatements. Staff Accounting
Bulletin No. 108 addresses how the effects of prior-year uncorrected
misstatements should be considered when quantifying misstatements in
current-year financial statements. The SAB requires registrants to quantify
misstatements using both the balance sheet and income-statement approaches and
to evaluate whether either approach results in quantifying an error that is
material in light of relevant quantitative and qualitative factors. The SAB does
not change the staff's previous guidance in SAB 99 on evaluating the materiality
of misstatements.

When the effect of initial adoption is determined to be material, the SAB allows
registrants to record that effect as a cumulative-effect adjustment to
beginning-of-year retained earnings. The requirements are effective for annual
financial statements covering the first fiscal year ending after November 15,
2006 (the Company's fiscal 2007).

Fair Value Measurements. In September 2006, the FASB published Statement of
Financial Accounting No. 157, Fair Value Measurements. This Statement
establishes a single authoritative definition of fair value, sets out a
framework for measuring fair value, and requires additional disclosures about
fair-value measurements. The Statement applies only to fair-value measurements
that are already required or permitted by other accounting standards and is
expected to increase the consistency of those measurements. It will also affect
current practices by nullifying the Emerging Issues Task Force (EITF) guidance
that prohibited recognition of gains or losses at the inception of derivative
transactions whose fair value is estimated by applying a model and by
eliminating the use of "blockage" factors by brokers, dealers, and investment
companies that have been applying AICPA Guides. The Statement is effective for
fair-value measures already required or permitted by other standards for
financial statements issued for fiscal years beginning after November 15, 2007
(the Company's fiscal 2009) and interim periods within those fiscal years. Early
application is permissible only if no annual or interim financial statements
have been issued for the earlier periods. The requirements of the Statement are
applied prospectively, except for changes in fair value related to estimating
the fair value of a large block position and instruments measured at fair value
at initial recognition based on transaction price in accordance with EITF 02-3
or Statement 155.

Forward-Looking Cautionary Statement

The statements contained in this Form 10-Q/A which are not historical
information are "forward-looking statements". These, and other forward-looking
statements, are subject to business and economic risks and uncertainties that
could cause actual results to differ materially from those discussed. The risks
and uncertainties described below are not the only risks and uncertainties
facing our Company. Additional risks and uncertainties not presently known to us
or that are currently deemed immaterial may also impair our business operations.
If any of the following risks actually occur, our business could be adversely
affected, and the trading price of our common stock could decline, and you may
lose all or part of your investment. Such known factors include, but are not
limited to: the need for any follow-on actions in connection with the Company's
accounting practices, and the impact of the Company's restatements and the
reaction to them from the Company's stockholders and the financial markets in
general; the Company's ability to timely ramp up to meet some of our customers'
increased demands; unanticipated delays and/or difficulties associated with
relocating the Company's Suzhou China facility and successfully completing all
requalification procedures; potential unanticipated liabilities and delays
associated with the physical expansion of the Company's Syracuse, New York
facility; unanticipated delays in successfully completing customer orders within
contractually required


                                       27
<PAGE>

timeframes; increased pricing pressure from our customers; decreased capital
expenditures by wireless service providers; the possibility that the Company may
be unable to successfully execute its business strategies or achieve its
operating objectives, generate revenue growth or achieve profitability
expectations; successfully securing new design wins from our OEM customers,
reliance on a limited number of key component suppliers, unpredictable
difficulties or delays in the development of new products; order cancellations
or extended postponements; the risks associated with any technological shifts
away from the Company's technologies and core competencies; unanticipated
impairments of assets including investment values and goodwill; diversion of
defense spending away from the Company's products and or technologies due to
on-going military operations; and litigation involving antitrust, intellectual
property, environmental, product warranty, product liability, and other issues.
You are encouraged to review Anaren's 2006 Annual Report, Anaren's Form 10-K (as
mended) for the fiscal year ended June 30, 2006 and Anaren's Form 10-Q (as
amended) for the three months ended September 30, 2006 and exhibits to those
Reports filed with the Securities and Exchange Commission to learn more about
the various risks and uncertainties facing Anaren's business and their potential
impact on Anaren's revenue, earnings and stock price. Unless required by law,
Anaren disclaims any obligation to update or revise any forward-looking
statement.

Item 3.   Quantitative and Qualitative Disclosures About Market Risk

The following discusses the Company's possible exposure to market risk related
to changes in interest rates, equity prices and foreign currency exchange rates.
This discussion contains forward-looking statements that are subject to risks
and uncertainties. Results could differ materially from those anticipated in
these forward-looking statements as a result of various factors, including
factors described elsewhere in this amended Quarterly Report on Form 10-Q/A.

As of September 30, 2006, the Company had cash, cash equivalents and marketable
securities of $86.8 million, all of which consisted of cash and highly liquid
investments in marketable debt securities. The marketable debt securities at
date of purchase normally have maturities between one and 18 months, are exposed
to interest rate risk and will decrease in value if market interest rates
increase. A hypothetical decrease in market interest rates of 10.0% from
September 30, 2006 rates, or 0.375%, would have reduced net income and cash flow
by approximately $81,000, or $0.004 per share for the quarter. Due to the
relatively short maturities of the securities and its ability to hold those
investments to maturity, the Company does not believe that an immediate decrease
in interest rates would have a significant effect on its financial condition or
results of operations. Over time, however, declines in interest rates will
reduce the Company's interest income.

Item 4.   Controls and Procedures

A.    Evaluation of Disclosure Controls and Procedures

The Company's Chief Executive Officer and its Chief Financial Officer evaluated
the Company's disclosure controls and procedures (as defined in Exchange Act
Rules 13a-15(e) and 15d-15(e) as of the end of the period covered by this
quarterly report. Management has concluded that the Company's disclosure
controls and procedures were not effective due to a material weakness related to
the Company's internal control surrounding the accounting for work-in-process
inventory. Specifically, the control deficiency related to an undetected error
in the computer program which calculates the material value of work-in-process.
To address this material weakness, the Company performed additional analysis in
order to prepare the unaudited


                                       28
<PAGE>

quarterly consolidated financial statements in accordance with generally
accepted accounting principles in the United States, which resulted in an
adjustment to the unaudited interim financial statements for the first quarter
of fiscal 2007. Accordingly, management believes that the accompanying financial
statements for the first quarter of fiscal 2007 are presented fairly and that
the material weakness has been remediated as of November 30, 2006.

B. Changes in Internal Control Over Financial Reporting

Except as noted above, there has been no change in the Company's internal
control over financial reporting that occurred during the fiscal quarter covered
by this report that has materially affected, or is reasonably likely to
materially affect, the Company's internal controls over financial reporting.


                                       29
<PAGE>

PART II           OTHER INFORMATION

Item 1A.  Risk Factors

The Company is exposed to certain risk factors that may affect operations and/or
financial results. The significant factors known to the company are described in
the Company's most recently filed annual report on Form 10-K (as amended) and
below. There have been no material changes from the risk factors as previously
disclosed in the Company's Annual Report on Form 10-K (as amended), except as
set forth below:

The filing of this Amended Quarterly Report Could Adversely Affect the Company's
Stock Price

This amended Quarterly Report on Form 10-Q/A restates the Company's consolidated
condensed financial statements for the three months ended September 30, 2006,
modifies related disclosures, and discloses a material weakness in the Company's
disclosure controls and procedures. The Company cannot predict the reaction to
the filing of this amended Quarterly Report from its shareholders and the
financial markets in general. An adverse reaction by its shareholders or the
financial markets in general could cause the market price of the Company's
Common Stock to decline, potentially rapidly and sharply.

Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities

On May 10, 2005, the Board of Directors increased by 2,000,000 the number of
shares that the Company was authorized to repurchase in open market or by
privately negotiated transactions through its previously announced stock
repurchase program. The program, which may be suspended at any time without
notice, has no expiration date. The following table sets forth information
regarding shares repurchased and purchasable under the program during and as of
the end of the periods indicated. On September 30, 2006, 1,077,879 shares
remained authorized for purchase.

<TABLE>
<CAPTION>
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
                                                                                                Maximum Number (or
                                                                           Total Number of      Approximate Dollar
                                                                           Shares (or Units)    Value) of Shares (or
                             Total Number of                              Purchased as Part of  Units) that May Yet
                            Shares (or Units)      Average Price Paid     Publicly Announced    Be Purchased Under
      Period                    Purchased         per Share (or Unit)      Plans or Programs    the Plans or Programs
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
<S>                                          <C>                     <C>                    <C>             <C>
July 2006                                     0                      --                      0              1,077,879
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
August 2006                                   0                      --                      0              1,077,879
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
September 2006                                0                      --                      0              1,077,879
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
Total                                         0                      --                      0                      -
------------------------- ---------------------- ----------------------- ---------------------- ----------------------
</TABLE>

Item 6.   Exhibits

          31      Rule 13a-14(a) Certifications

          32      Section 1350 Certifications


                                       30
<PAGE>

                                   SIGNATURES

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

                                   Anaren, Inc.
                                   ------------
                                   (Registrant)

Date:  January 31, 2007            /s/Lawrence A. Sala
                                   ---------------------------------------------
                                   Lawrence A.Sala
                                   President & Chief Executive Officer

Date:  January 31, 2007            /s/Joseph E. Porcello
                                   ---------------------------------------------
                                   Joseph E. Porcello
                                   Sr. Vice President of Finance and Treasurer


                                       31