##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-QSB



---

(Mark One)

|x | Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|- | ---------------------------------------------------------------------------------

For the quarterly period ended June 24, 2006



| ̈ | Transition report under Section 13 or 15(d) of the Exchange Act
|- | ---------------------------------------------------------------

For the transition period from  to

Commission File Number: 0-8588



---

TECHNICAL COMMUNICATIONS CORPORATION

(Exact name of small business issuer as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Massachusetts                                                  |  | 04-2295040                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|100 Domino Drive, Concord, MA                                  |  | 01742-2892                          
|(Address of principal executive offices)                       |  | (Zip Code)                          

Issuers telephone number, including area code: (978) 287-5100

N/A

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



---

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act (check one):

State the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date. Number of shares of Common Stock, $.10 par value, outstanding as of August 1, 2006:
1,371,691

Transitional Small Business Disclosure Format (check one):    Yes ̈No  x



---



---

##### Table of Contents

INDEX



|        |  |                                                                                                                        |  |     
|------- |  | ---------------------------------------------------------------------------------------------------------------------- |  | ----
|        |  |                                                                                                                        |  | Page
|PART I  |  | Financial Information                                                                                                  |  |     
|        |  |                                                                                                                       
|Item 1. |  | Financial Statements:                                                                                                  |  |     
|        |  |                                                                                                                       
|        |  | Condensed Consolidated Balance Sheets as of June 24, 2006 (unaudited) and September 24, 2005                           |  | 2   
|        |  |                                                                                                                       
|        |  | Condensed Consolidated Statements of Operations for the Three months ended June 24, 2006 and June 25, 2005
(unaudited) |  | 3   
|        |  |                                                                                                                       
|        |  | Condensed Consolidated Statements of Operations for the Nine months ended June 24, 2006 and June 25, 2005
(unaudited)  |  | 4   
|        |  |                                                                                                                       
|        |  | Condensed Consolidated Statements of Cash Flows for the Nine months ended June 24, 2006 and June 25, 2005
(unaudited)  |  | 5   
|        |  |                                                                                                                       
|        |  | Notes to Condensed Consolidated Financial Statements                                                                   |  | 6   
|        |  |                                                                                                                       
|Item 2. |  | Managements Discussion and Analysis or Plan of Operation                                                              |  | 12  
|        |  |                                                                                                                       
|Item 3. |  | Controls and Procedures                                                                                                |  | 18  
|        |  |                                                                                                                       
|PART II |  | Other Information                                                                                                      |  |     
|        |  |                                                                                                                       
|Item 1. |  | Legal Proceedings                                                                                                      |  | 19  
|        |  |                                                                                                                       
|Item 2. |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                            |  | 19  
|        |  |                                                                                                                       
|Item 3. |  | Defaults Upon Senior Securities                                                                                        |  | 19  
|        |  |                                                                                                                       
|Item 4. |  | Submission of Matters to a Vote of Security Holders                                                                    |  | 19  
|        |  |                                                                                                                       
|Item 5. |  | Other Information                                                                                                      |  | 19  
|        |  |                                                                                                                       
|Item 6. |  | Exhibits                                                                                                               |  | 19  
|        |  |                                                                                                                       
|        |  | Signatures                                                                                                             |  | 20  



Page 1



---

##### Table of Contents

Item 1. Financial Statements

TECHNICAL COMMUNICATIONS CORPORATION AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

Unaudited



|                                                                                                                                                                                                |  |              |           |                   |   |          
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | --------- | ----------------- | - | ---------
|                                                                                                                                                                                                |  | June 24,2006 |           | September 24,2005
|Assets                                                                                                                                                                                          |  |              |           |                   |   |          
|Current Assets:                                                                                                                                                                                 |  |              |           |                   |   |          
|Cash and cash equivalents                                                                                                                                                                       |  | $            | 1,805,133 |                   | $ | 1,199,175
|Accounts receivable - trade, less allowance for doubtful accounts of $70,000                                                                                                                    |  |              | 566,240   |                   |   | 972,912  
|Inventories                                                                                                                                                                                     |  |              | 1,304,687 |                   |   | 1,448,102
|Other current assets                                                                                                                                                                            |  |              | 98,753    |                   |   | 82,834   
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Total current assets                                                                                                                                                                            |  |              | 3,774,813 |                   |   | 3,703,023
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Equipment and leasehold improvements                                                                                                                                                            |  |              | 5,073,926 |                   |   | 5,063,185
|Less: accumulated depreciation and amortization                                                                                                                                                 |  |              | 4,988,057 |                   |   | 4,964,308
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Equipment and leasehold improvements, net                                                                                                                                                       |  |              | 85,869    |                   |   | 98,877   
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Total Assets                                                                                                                                                                                    |  | $            | 3,860,682 |                   | $ | 3,801,900
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Liabilities and Stockholders Equity                                                                                                                                                            |  |              |           |                   |   |          
|Current Liabilities:                                                                                                                                                                            |  |              |           |                   |   |          
|Accounts payable                                                                                                                                                                                |  | $            | 149,270   |                   | $ | 103,959  
|Accrued liabilities                                                                                                                                                                             |  |              |           |                   |   |          
|Accrued compensation and related expenses                                                                                                                                                       |  |              | 229,004   |                   |   | 142,856  
|Accrued expenses                                                                                                                                                                                |  |              | 307,007   |                   |   | 239,378  
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Total current liabilities                                                                                                                                                                       |  |              | 685,281   |                   |   | 486,193  
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Stockholders Equity:                                                                                                                                                                           |  |              |           |                   |   |          
|Common stock, par value $.10 per share; 7,000,000 shares authorized; 1,371,691 shares issued and outstanding at June 24, 2006 and
1,366,257 shares issued and outstanding at September 24, 2005 |  |              | 137,169   |                   |   | 136,626  
|Additional paid-in capital                                                                                                                                                                      |  |              | 1,406,700 |                   |   | 1,398,902
|Retained earnings                                                                                                                                                                               |  |              | 1,631,532 |                   |   | 1,780,179
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Total stockholders equity                                                                                                                                                                      |  |              | 3,175,401 |                   |   | 3,315,707
|                                                                                                                                                                                                |  |              |           |                   |   |          
|Total Liabilities and Stockholders Equity                                                                                                                                                      |  | $            | 3,860,682 |                   | $ | 3,801,900
|                                                                                                                                                                                                |  |              |           |                   |   |          

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



Page 2



---

##### Table of Contents

TECHNICAL COMMUNICATIONS CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)



|                                                |  |                    |           |   |              |   |           |  
|----------------------------------------------- |  | ------------------ | --------- | - | ------------ | - | --------- | -
|                                                |  | Three Months Ended |          
|                                                |  | June 24,2006       |           |   | June 25,2005 |  
|Net sales                                       |  | $                  | 1,133,419 |   |              | $ | 751,377   |  
|Cost of sales                                   |  |                    | 456,707   |   |              |   | 267,070   |  
|                                                |  |                    |           |   |              |   |           |  
|Gross profit                                    |  |                    | 676,712   |   |              |   | 484,307   |  
|                                                |  |                   
|Operating expenses:                             |  |                    |           |   |              |   |           |  
|Selling, general and administrative expenses    |  |                    | 332,439   |   |              |   | 366,417   |  
|Product development costs                       |  |                    | 249,481   |   |              |   | 187,623   |  
|                                                |  |                    |           |   |              |   |           |  
|Total operating expenses                        |  |                    | 581,920   |   |              |   | 554,040   |  
|                                                |  |                    |           |   |              |   |           |  
|Operating income (loss)                         |  |                    | 94,792    |   |              |   | (69,733   | )
|                                                |  |                    |           |   |              |   |           |  
|Other income (expense):                         |  |                    |           |   |              |   |           |  
|Interest income                                 |  |                    | 19,466    |   |              |   | 9,638     |  
|Interest expense                                |  |                    | (312      | ) |              |   | (201      | )
|Other                                           |  |                    | 450       |   |              |   | 420       |  
|                                                |  |                    |           |   |              |   |           |  
|Total other income:                             |  |                    | 19,604    |   |              |   | 9,857     |  
|                                                |  |                    |           |   |              |   |           |  
|Income (loss) before provision for income taxes |  |                    | 114,396   |   |              |   | (59,876   | )
|                                                |  |                   
|Provision for income taxes                      |  |                    |          |   |              |   |          |  
|                                                |  |                    |           |   |              |   |           |  
|Net income (loss)                               |  | $                  | 114,396   |   |              | $ | (59,876   | )
|                                                |  |                    |           |   |              |   |           |  
|Net income (loss ) per common share:            |  |                    |           |   |              |   |           |  
|Basic                                           |  | $                  | 0.08      |   |              | $ | (0.04     | )
|Diluted                                         |  | $                  | 0.07      |   |              | $ | (0.04     | )
|                                                |  |                   
|Weighted average shares:                        |  |                    |           |   |              |   |           |  
|Basic                                           |  |                    | 1,371,441 |   |              |   | 1,367,614 |  
|Diluted                                         |  |                    | 1,528,508 |   |              |   | 1,367,614 |  

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



Page 3



---

##### Table of Contents

TECHNICAL COMMUNICATIONS CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Operations

(Unaudited)



|                                             |  |                   |           |   |              |   |           |  
|-------------------------------------------- |  | ----------------- | --------- | - | ------------ | - | --------- | -
|                                             |  | Nine Months Ended |          
|                                             |  | June 24,2006      |           |   | June 25,2005 |  
|Net sales                                    |  | $                 | 3,051,945 |   |              | $ | 2,492,984 |  
|Cost of sales                                |  |                   | 1,243,500 |   |              |   | 958,092   |  
|                                             |  |                   |           |   |              |   |           |  
|Gross profit                                 |  |                   | 1,808,445 |   |              |   | 1,534,892 |  
|                                             |  |                  
|Operating expenses:                          |  |                   |           |   |              |   |           |  
|Selling, general and administrative expenses |  |                   | 1,198,151 |   |              |   | 1,207,479 |  
|Product development costs                    |  |                   | 797,303   |   |              |   | 742,710   |  
|                                             |  |                   |           |   |              |   |           |  
|Total operating expenses                     |  |                   | 1,995,454 |   |              |   | 1,950,189 |  
|                                             |  |                   |           |   |              |   |           |  
|Operating loss                               |  |                   | (187,009  | ) |              |   | (415,297  | )
|                                             |  |                   |           |   |              |   |           |  
|Other income (expense):                      |  |                   |           |   |              |   |           |  
|Interest income                              |  |                   | 37,791    |   |              |   | 27,454    |  
|Interest expense                             |  |                   | (1,229    | ) |              |   | (1,116    | )
|Other                                        |  |                   | 1,800     |   |              |   | 10,010    |  
|                                             |  |                   |           |   |              |   |           |  
|Total other income:                          |  |                   | 38,362    |   |              |   | 36,348    |  
|                                             |  |                   |           |   |              |   |           |  
|Loss before provision for income taxes       |  |                   | (148,647  | ) |              |   | (378,949  | )
|                                             |  |                  
|Provision for income taxes                   |  |                   |          |   |              |   |          |  
|                                             |  |                   |           |   |              |   |           |  
|Net loss                                     |  | $                 | (148,647  | ) |              | $ | (378,949  | )
|                                             |  |                   |           |   |              |   |           |  
|Net loss per common share:                   |  |                   |           |   |              |   |           |  
|Basic                                        |  | $                 | (0.11     | ) |              | $ | (0.28     | )
|Diluted                                      |  | $                 | (0.11     | ) |              | $ | (0.28     | )
|                                             |  |                  
|Weighted average shares:                     |  |                   |           |   |              |   |           |  
|Basic                                        |  |                   | 1,369,021 |   |              |   | 1,358,162 |  
|Diluted                                      |  |                   | 1,369,021 |   |              |   | 1,358,162 |  

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



Page 4



---

##### Table of Contents

TECHNICAL COMMUNICATIONS CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(Unaudited)



|                                                                                            |  |                   |           |   |              |   |           |  
|------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ------------ | - | --------- | -
|                                                                                            |  | Nine Months Ended |          
|                                                                                            |  | June 24,2006      |           |   | June 25,2005 |  
|Operating Activities:                                                                       |  |                   |           |   |              |   |           |  
|Net loss                                                                                    |  | $                 | (148,647  | ) |              | $ | (378,949  | )
|                                                                                            |  |                  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |                   |           |   |              |   |           |  
|Depreciation and amortization                                                               |  |                   | 23,749    |   |              |   | 37,257    |  
|                                                                                            |  |                  
|Changes in assets and liabilities:                                                          |  |                   |           |   |              |   |           |  
|Accounts receivable                                                                         |  |                   | 406,672   |   |              |   | (59,019   | )
|Inventories                                                                                 |  |                   | 143,415   |   |              |   | (238,645  | )
|Other current assets                                                                        |  |                   | (15,919   | ) |              |   | 60,830    |  
|Accounts payable and other accrued liabilities                                              |  |                   | 199,088   |   |              |   | (140,525  | )
|                                                                                            |  |                   |           |   |              |   |           |  
|Net cash provided by (used in) operating activities                                         |  |                   | 608,358   |   |              |   | (719,051  | )
|                                                                                            |  |                   |           |   |              |   |           |  
|Investing Activities:                                                                       |  |                   |           |   |              |   |           |  
|Additions to equipment and leasehold improvements                                           |  |                   | (10,741   | ) |              |   | (65,909   | )
|                                                                                            |  |                   |           |   |              |   |           |  
|Net cash used in investing activities                                                       |  |                   | (10,741   | ) |              |   | (65,909   | )
|                                                                                            |  |                   |           |   |              |   |           |  
|Financing Activities:                                                                       |  |                   |           |   |              |   |           |  
|Proceeds from stock issuance                                                                |  |                   | 8,341     |   |              |   | 18,324    |  
|                                                                                            |  |                   |           |   |              |   |           |  
|Net cash provided by financing activities                                                   |  |                   | 8,341     |   |              |   | 18,324    |  
|                                                                                            |  |                   |           |   |              |   |           |  
|Net increase (decrease) in cash and cash equivalents                                        |  |                   | 605,958   |   |              |   | (766,636  | )
|Cash and cash equivalents at beginning of the period                                        |  |                   | 1,199,175 |   |              |   | 2,238,319 |  
|                                                                                            |  |                   |           |   |              |   |           |  
|Cash and cash equivalents at the end of the period                                          |  | $                 | 1,805,133 |   |              | $ | 1,471,683 |  
|                                                                                            |  |                   |           |   |              |   |           |  
|Supplemental Disclosures:                                                                   |  |                   |           |   |              |   |           |  
|                                                                                            |  |                  
|Interest paid                                                                               |  | $                 | 1,229     |   |              | $ | 1,115     |  
|Income taxes paid                                                                           |  |                   | 2,977     |   |              |   | 20,956    |  

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



Page 5



---

##### Table of Contents

TECHNICAL COMMUNICATIONS CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

STATEMENT OF FAIR PRESENTATION

Interim Financial Statements. The accompanying unaudited condensed consolidated financial statements of Technical Communications Corporation (the Company or TCC) and its wholly-owned
subsidiary include all adjustments which are, in the opinion of management, necessary for a fair presentation of the results of operations for the periods presented and in order to make the financial statements not misleading. All such adjustments
are of a normal recurring nature. Interim results are not necessarily indicative of the results to be expected for the fiscal year ending September 30, 2006.

Certain footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted as allowed by Securities and Exchange Commission rules and
regulations. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with the Companys audited consolidated financial statements and the notes thereto in the Companys Annual Report on Form
10-KSB for the fiscal year ended September 24, 2005.

Based on todays product cost structure and operating expenses, we believe that current
cash and accounts receivable balances, the current backlog and the near term business prospects are sufficient to provide resources to operate the Company for the next 12 months. Although we incurred a loss during the first nine months of fiscal
2006, the company was profitable both during the current quarter and the fourth quarter of fiscal 2005 and during 12 of the previous 16 quarters, and therefore we are optimistic about future sales growth and other possible sources of financing,
including our bank line of credit, other sources of debt financing, private equity funding or future public stock offerings. However, there is no assurance that any of these sources of capital will be available to the Company on acceptable terms or
at all.

Basis of Presentation The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned
subsidiary. All significant intercompany accounts and transactions have been eliminated in consolidation.

NOTE 1. Summary of Significant
Accounting Policies and Significant Judgments and Estimates

The discussion and analysis of our financial condition and results of operations are based
on our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these consolidated financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported revenues and expenses during the reported periods.

On an ongoing basis, management evaluates its estimates and judgments, including but not limited to those related to revenue recognition, receivable reserves, inventory
reserves and income taxes. Management bases its estimates on historical experience and on various other factors that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying
value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.



Page 6



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Contd)

The accounting policies that management believes are most critical to aid in fully understanding and evaluating our reported financial results include the following:

Revenue Recognition

The Company recognizes revenue from product sales in accordance with Staff Accounting Bulletin No.101, Revenue Recognition, as updated by Staff Accounting Bulletin No. 104 and Emerging Issues Task Force Issue No. 00-21,
Revenue Arrangements with Multiple Deliverables (EITF 00-21). Product revenue is recognized when there is persuasive evidence of an arrangement, the fee is fixed or determinable, delivery of the product to the customer has
occurred and we have determined that collection of the fee is probable. Title to the product generally passes upon shipment of the product, as the products are shipped FOB shipping point, except for certain foreign shipments. If the product requires
installation to be performed by TCC, all revenue related to the product is deferred and recognized upon the completion of the installation. The Company provides for a warranty reserve at the time the product revenue is recognized.

If a contract involves the provision of multiple elements and the elements qualify for separation under EITF 00-21, total estimated contract revenue is
allocated to each element based on the relative fair value of each element provided. The amount of revenue allocated to each element is limited to the amount that is not contingent upon the delivery of another element in the future. Revenue is then
recognized for each element as described above for product revenue.

The Company performs funded research and development and product
development for commercial companies and government agencies under both cost reimbursement and fixed-price contracts. Cost reimbursement contracts provide for the reimbursement of allowable costs and, in some situations, the payment of a fee. These
contracts may contain incentive clauses providing for increases or decreases in the fee depending on how actual costs compare with a budget. Revenue from reimbursement contracts is recognized as services are performed. On fixed-price contracts,
revenue is generally recognized pursuant to the percentage of completion method based upon the proportion of costs incurred to the total estimated costs for the contract. In each type of contract, we receive periodic progress payments or payment
upon reaching interim milestones. All payments to TCC for work performed on contracts with agencies of the U.S. government are subject to audit and adjustment by the Defense Contract Audit Agency. Adjustments are recognized in the period made. When
the current estimates of total contract revenue and contract costs for commercial product development contracts indicate a loss, a provision for the entire loss on the contract is recorded. Any losses incurred in performing funded research and
development projects are recognized as funded research and development expenses as incurred.

Cost of product revenue includes material,
labor and overhead. Costs incurred in connection with funded research and development and other revenue arrangements are included in cost of sales.

Inventory

The Company values inventory at the lower of actual cost to purchase and/or manufacture or the current estimated
market value of the inventory. A review is periodically performed of inventory quantities on hand and we record a provision for excess and/or obsolete inventory based primarily on the estimated forecast of product demand, as well as historical
usage. Due to the custom and specific nature of certain products, demand and usage for these products and materials can fluctuate significantly. A significant decrease in demand for these products could result in a short-term increase in the cost of
inventory purchases and an increase of excess inventory quantities on hand. In addition, the Companys industry is characterized by rapid technological change, frequent new product development and rapid product obsolescence, any of which could
result in an increase in the amount of obsolete inventory quantities on hand. Therefore, although the Company makes every effort to ensure the accuracy of its forecasts of future product demand, any significant unanticipated change in demand or
technological developments could have a significant negative impact on the value of inventory and would reduce our reported operating results.



Page 7



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Contd)

Accounts Receivable

Accounts
receivable are reduced by an allowance for amounts that may become uncollectible in the future. The estimated allowance for uncollectible amounts is based primarily on a specific analysis of accounts in the receivable portfolio and historical
write-off experience. While management believes the allowance to be adequate, if the financial condition of our customers were to deteriorate, resulting in any impairment of their ability to make payments, additional allowances may be required,
which would reduce net income.

Stock-Based Compensation

Employee stock awards under the Companys compensation plans are accounted for in accordance with Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees, (APB Opinion No. 25) and related interpretations, which do not require that options granted to employees be expensed.

The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based
Compensation (SFAS No. 123) and Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation - An Amendment of SFAS No. 123. Had compensation costs for the Companys
stock option plans been determined based on the fair value at the grant date for awards under the Companys equity incentive plans, consistent with the methodology prescribed under SFAS No. 123, the Companys pro forma net loss would
have changed to the pro forma amounts indicated below:



|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|-------------------------------------------------------------------- |  | ------------- | ------- | -------- | ------------- | -------- | -------- |  | - | -------- | - |  | - | -------- | -
|                                                                     |  | June 24, 2006 |         |          | June 25, 2005 |         
|                                                                     |  | 3 months      |         | 9 months |               |          | 3 months |  |   | 9 months |  
|                                                                     |  | (unaudited)   |         |          | (unaudited)   |         
|Net income (loss), as reported                                       |  | $             | 114,396 |          | $             | (148,647 | )        |  | $ | (59,876  | ) |  | $ | (378,949 | )
|Pro forma impact of expensing stock options, under fair value method |  |               | 19,835  |          |               | 100,929  |          |  |   | 17,428   |   |  |   | 68,677   |  
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|Pro forma net income (loss)                                          |  | $             | 94,561  |          | $             | (249,576 | )        |  | $ | (77,304  | ) |  | $ | (447,626 | )
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|Basic income (loss) per common share, as reported                    |  | $             | 0.08    |          | $             | (0.11    | )        |  | $ | (0.04    | ) |  | $ | (0.28    | )
|Pro forma impact of expensing stock options, under fair value method |  |               | 0.01    |          |               | 0.07     |          |  |   | 0.02     |   |  |   | 0.05     |  
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|Pro forma net income (loss) per share                                |  | $             | 0.07    |          | $             | (0.18    | )        |  | $ | (0.06    | ) |  | $ | (0.33    | )
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|Diluted income (loss) per common share, as reported                  |  | $             | 0.07    |          | $             | (0.11    | )        |  | $ | (0.04    | ) |  | $ | (0.28    | )
|Pro forma impact of expensing stock options, under fair value method |  |               | 0.01    |          |               | 0.07     |          |  |   | 0.02     |   |  |   | 0.05     |  
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  
|Pro forma net income (loss) per share                                |  | $             | 0.06    |          | $             | (0.18    | )        |  | $ | (0.06    | ) |  | $ | (0.33    | )
|                                                                     |  |               |         |          |               |          |          |  |   |          |   |  |   |          |  

The fair value of each option granted was estimated on the grant date using the Black-Scholes
option pricing model with the following weighted average assumptions: risk-free interest rates of 4.83% and 3.83% for 2006 and 2005, respectively; expected life equal to 5 years for each of 2006 and 2005; expected volatility of 162% and 168% in 2006
and 2005, respectively; and an expected dividend yield of 0% for each of 2006 and 2005.

Pro forma compensation expense for options granted
is reflected over the vesting period; future pro forma compensation expense may be greater as additional options are granted.



Page 8



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Contd)

Accounting for Income Taxes

The
preparation of our consolidated financial statements requires an estimate of income taxes in each of the jurisdictions in which we operate, including those outside the United States, which may subject the Company to certain risks that ordinarily
would not be expected in the United States. The income tax accounting process involves estimating our actual current exposure together with assessing temporary differences resulting from differing treatments of items, such as deferred revenue, for
tax and accounting purposes. These differences result in the recognition of deferred tax assets and liabilities. We must then record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized.

Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities, and any
valuation allowance recorded against deferred tax assets. We have recorded a full valuation allowance against our deferred tax assets of $3.9 million as of June 24, 2006 and September 24, 2005, due to uncertainties related to our ability
to utilize these assets. The valuation allowance is based on our estimates of taxable income by jurisdiction and the period over which our deferred tax assets will be recoverable. In the event that actual results differ from these estimates or we
adjust these estimates in future periods, we may need to adjust our valuation allowance, which could materially impact our financial condition and results of operations.

Because we sell products into foreign countries with the assistance of local representatives, the Company has not been subject to any foreign taxes in recent years. Also, it is not anticipated that we will be subject
to foreign taxes in the near future.

Newly Issued Pronouncements

In December 2004, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123R, Share-Based
Payment (SFAS No. 123(R)), which is a revision of SFAS No. 123. SFAS No. 123(R) supersedes APB Opinion No. 25, and amends SFAS No. 95, Statement of Cash Flows. Generally, the approach in SFAS
No. 123(R) is similar to the approach described in SFAS No. 123. However, SFAS No. 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on
their fair values. Pro forma disclosure is no longer an alternative. SFAS No. 123(R) is effective for the first annual reporting period beginning after December 15, 2005, which is the Companys 2007 fiscal year. The Company is
currently evaluating the impact that this statement will have on its financial condition and results of operations.

NOTE 2. Inventories

Inventories consisted of the following:



|                |  |               |           |                   |   |          
|--------------- |  | ------------- | --------- | ----------------- | - | ---------
|                |  | June 24, 2006 |           | September 24,2005
|                |  | (unaudited)   |           |                  
|Finished Goods  |  | $             | 4,947     |                   | $ | 79,474   
|Work in Process |  |               | 444,035   |                   |   | 438,816  
|Raw Materials   |  |               | 855,705   |                   |   | 929,812  
|                |  |               |           |                   |   |          
|                |  | $             | 1,304,687 |                   | $ | 1,448,102
|                |  |               |           |                   |   |          



Page 9



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Contd)

NOTE 3. Income taxes

The Company has not recorded an income
tax benefit on its net loss for the nine months ended June 24, 2006 due to its uncertain realizability. The Company has recorded a valuation allowance for the full amount of its net deferred tax assets since it cannot currently predict the
realization of these assets.

NOTE 4. Earnings (Loss) Per Share

In accordance with SFAS No. 128, Earnings Per Share, basic and diluted earnings (loss) per share were calculated as follows:



|                                   |  |               |           |          |               |           |          |  |   |           |   |  |   |           |  
|---------------------------------- |  | ------------- | --------- | -------- | ------------- | --------- | -------- |  | - | --------- | - |  | - | --------- | -
|                                   |  | June 24, 2006 |           |          | June 25, 2005 |          
|                                   |  | 3 months      |           | 9 months |               |           | 3 months |  |   | 9 months  |  
|                                   |  | (unaudited)   |           |          | (unaudited)   |          
|Net income (loss)                  |  | $             | 114,396   |          | $             | (148,647  | )        |  | $ | (59,876   | ) |  | $ | (378,949  | )
|                                   |  |               |           |          |               |           |          |  |   |           |   |  |   |           |  
|Average shares outstanding - basic |  |               | 1,371,441 |          |               | 1,369,021 |          |  |   | 1,367,614 |   |  |   | 1,358,162 |  
|Dilutive effect of stock options   |  |               | 157,066   |          |               |          |          |  |   |          |   |  |   |          |  
|                                   |  |               |           |          |               |           |          |  |   |           |   |  |   |           |  
|Weighted average shares - diluted  |  |               | 1,528,508 |          |               | 1,369,021 |          |  |   | 1,367,614 |   |  |   | 1,358,162 |  
|                                   |  |               |           |          |               |           |          |  |   |           |   |  |   |           |  
|Basic income (loss) per share      |  | $             | 0.02      |          | $             | (0.11     | )        |  | $ | (0.04     | ) |  | $ | (0.28     | )
|Diluted income (loss) per share    |  | $             | 0.01      |          | $             | (0.11     | )        |  | $ | (0.04     | ) |  | $ | (0.28     | )

Outstanding potentially dilutive stock options, which were not included in the earnings per share calculations, as
their inclusion would have been anti-dilutive, were 591,234 at June 24, 2006 and 575,745 at June 25, 2005. For the quarter ended June 24, 2006 and June 25, 2006, 216,200 and 575,745, respectively of potentially dilutive stock
options were not included in the earnings per share calculations, as their inclusion would have been anti-dilutive.

NOTE 5. Major Customers and
Export Sales

During the quarter ended June 24, 2006, the Company had two customers that represented 84% (56%, and 28%, respectively) of net sales
as compared to the same period in fiscal 2005 where four customers represented 82% (26%, 20%, 19% and 17%, respectively) of net sales. During the nine months ended June 24, 2006, the Company had three customers that represented 61% (33%, 14%
and 14%, respectively) of net sales as compared to the same period in fiscal 2005 where three customers represented 58% (26%, 16% and 16%, respectively) of net sales.

A breakdown of foreign and domestic net sales is as follows:



|            |  |               |           |               |   |           |  |          |         |  |   |          
|----------- |  | ------------- | --------- | ------------- | - | --------- |  | -------- | ------- |  | - | ---------
|            |  | June 24, 2006 |           | June 25, 2005
|            |  | 3 months      |           | 9 months      |   | 3 months  |  | 9 months
|            |  | (unaudited)   |           | (unaudited)  
|Domestic    |  | $             | 106,782   |               | $ | 702,005   |  | $        | 729,961 |  | $ | 1,390,622
|Foreign     |  |               | 1,026,637 |               |   | 2,349,940 |  |          | 21,416  |  |   | 1,102,362
|            |  |               |           |               |   |           |  |          |         |  |   |          
|Total sales |  | $             | 1,133,419 |               | $ | 3,051,945 |  | $        | 751,377 |  | $ | 2,492,984
|            |  |               |           |               |   |           |  |          |         |  |   |          



Page 10



---

##### Table of Contents

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Contd)

The Company sold products into 19 countries during the nine months ended June 24, 2006 and 15 countries during the nine months ended June 25, 2005. A sale is
attributed to a foreign country based on the location of the contracting party. The table below summarizes our foreign revenues by country as a percentage of total foreign revenue.



|          |  |               |   |  |               |   |  |          |   |  |          |  
|--------- |  | ------------- | - |  | ------------- | - |  | -------- | - |  | -------- | -
|          |  | June 24, 2006 |   |  | June 25, 2005 |  
|          |  | 3 months      |   |  | 9 months      |   |  | 3 months |   |  | 9 months |  
|          |  | (unaudited)   |   |  | (unaudited)   |  
|Indonesia |  | 61.8          | % |  | 43.0          | % |  |         |   |  | 36.3     | %
|Morocco   |  |              |   |  | 18.0          | % |  |         |   |  | 33.8     | %
|Slovakia  |  | 3.4           | % |  | 2.7           | % |  | 39.1     | % |  | 13.6     | %
|Austria   |  |              |   |  | 0.4           | % |  | 21.3     | % |  | 0.4      | %
|Venezuela |  | 31.1          | % |  | 18.2          | % |  | 14.0     | % |  | 0.3      | %
|Mexico    |  | 0.9           | % |  | 0.4           | % |  | 11.2     | % |  | 1.2      | %
|Other     |  | 2.8           | % |  | 17.3          | % |  | 14.4     | % |  | 14.4     | %

A summary of foreign revenue, as a percentage of total foreign revenue by
geographic area, is as follows:



|                          |  |               |   |  |               |   |  |          |   |  |          |  
|------------------------- |  | ------------- | - |  | ------------- | - |  | -------- | - |  | -------- | -
|                          |  | June 24, 2006 |   |  | June 25, 2005 |  
|                          |  | 3 months      |   |  | 9 months      |   |  | 3 months |   |  | 9 months |  
|                          |  | (unaudited)   |   |  | (unaudited)   |  
|North America             |  |               |   |  |               |   |  |          |   |  |          |  
|(excluding the U.S.)      |  | 0.9           | % |  | 0.4           | % |  | 11.2     | % |  | 0.4      | %
|Central and South America |  | 31.1          | % |  | 26.2          | % |  | 15.1     | % |  | 2.1      | %
|Europe                    |  | 6.2           | % |  | 5.5           | % |  | 60.4     | % |  | 18.4     | %
|Mid-East and Africa       |  |              |   |  | 20.8          | % |  | 13.3     | % |  | 42.5     | %
|Far East                  |  | 61.8          | % |  | 47.1          | % |  |         |   |  | 36.6     | %



Page 11



---

##### Table of Contents

Item 2. Managements Discussion and Analysis or Plan of Operation

Forward-Looking Statements

The following discussion in this Quarterly Report on Form 10-QSB may contain statements that are not purely historical. Certain statements contained herein or as may
otherwise be incorporated by reference herein constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include but are not limited to statements
regarding anticipated operating results, future earnings, and the Companys ability to achieve growth and profitability. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, including but not limited
to future changes in export laws or regulations; changes in technology; the effect of foreign political unrest; the ability to hire, retain and motivate technical, management and sales personnel; the risks associated with the technical feasibility
and market acceptance of new products; changes in telecommunications protocols; the effects of changing costs, exchange rates and interest rates; and the Companys ability to secure adequate capital resources. Such risks, uncertainties and
other factors could cause the actual results, performance or achievements of the Company, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements.
For a more detailed discussion of the risks facing the Company, see the Companys filings with the Securities and Exchange Commission, including its Annual Report on Form 10-KSB for the fiscal year ended September 24, 2005 and its
Quarterly Reports on Form 10-QSB for the quarters ended December 24, 2005 and March 25, 2006.

Overview

The Company is in the business of designing, developing, manufacturing, distributing, marketing and selling communications security devices and equipment that utilize
various methods of encryption to protect the information being transmitted. Encryption is a technique for rendering information unintelligible, which information can then be reconstituted if the recipient possesses the right decryption
key. The Company manufactures several standard secure communications products and also provides custom-designed, special-purpose secure communications products for both domestic and international customers. The Companys products
consist primarily of voice, data and facsimile encryptors, and revenue is generated primarily from the sale of these products, which have traditionally been to foreign governments. However, we have also sold these products to commercial entities and
U.S. government agencies. We also generate revenues from contract engineering services performed for certain government agencies, both domestic and foreign.

Critical Accounting and Significant Judgments and Estimates

There have been no material changes in our critical accounting policies
or critical accounting estimates since September 24, 2005, nor have we adopted any accounting policy that has or will have a material impact on our consolidated financial statements. For further discussion of our accounting policies see Note 1,
Summary of Significant Accounting Policies and Significant Judgments and Estimates in the Notes to Consolidated Financial Statements in this Quarterly Report on Form 10-QSB and the Notes to Consolidated Financial Statements in our
Annual Report on Form 10-KSB for the fiscal year ended September 24, 2005.



Page 12



---

##### Table of Contents

Results of Operations

Three Months ended June 24, 2006 as compared to the Three Months ended June 25, 2005

Net Sales

Net sales for the quarter ended June 24, 2006 were $1,133,000, as compared to $751,000 for the quarter ended June 25, 2005, a 51% increase.
Sales for the third quarter of fiscal 2006 consisted of $107,000, or 9%, from domestic sources and $1,026,000, or 91%, from international customers as compared to the same period in fiscal 2005, during which sales consisted of $730,000, or 97%, from
domestic sources and $21,000, or 3%, from international customers.

Foreign sales consisted of shipments to seven different countries during the quarter
ended June 24, 2006 and eight different countries during the quarter ended June 25, 2005. A sale is attributed to a foreign country based on the location of the contracting party. The table below summarizes our principal foreign sales by
country during the third fiscal quarters of 2006 and 2005:



|          |  |      |           |      |   |       
|--------- |  | ---- | --------- | ---- | - | ------
|          |  | 2006 |           | 2005
|Indonesia |  | $    | 634,000   |      | $ |      
|Venezuela |  |      | 319,000   |      |   | 3,000 
|Other     |  |      | 73,000    |      |   | 18,000
|          |  |      |           |      |   |       
|          |  | $    | 1,026,000 |      | $ | 21,000
|          |  |      |           |      |   |       

Revenue for the third quarter of fiscal 2006 was primarily derived from the sale of our secure telephone, fax, and
data encryptors to a customer in Indonesia amounting to $634,000 and a sale of our narrowband radio encryptors to a customer in Venezuela amounting to $319,000.

Revenue for the third quarter of fiscal 2005 was primarily derived from the sale of our narrowband radio encryptors to two domestic customers amounting to $269,000. We also sold our executive secure telephones to two domestic customers
amounting to $180,000. Additional revenue was derived from an amendment to our on-going efforts to provide engineering services to the U.S. government; revenue recorded under this program during the third quarter of 2005 amounted to $198,000.

Gross Profit

Gross profit for the third quarter of
fiscal 2006 was $677,000 as compared to gross profit of $484,000 for the same period of fiscal 2005, an increase of 40%. Gross profit expressed as a percentage of sales was 60% for the third quarter of fiscal 2006 as compared to 64% for the same
period in fiscal 2005. The decrease in gross profit as a percentage of sales was primarily associated with several sales of higher margin products in the third quarter of fiscal 2005.



Page 13



---

##### Table of Contents

Operating Costs and Expenses

Selling, General and Administrative Expenses

Selling, general and administrative expenses for the third quarter of fiscal 2006 were
$332,000, as compared to $366,000 for the same quarter in fiscal 2005. This decrease of 9% was attributable to a decrease of $18,000 in selling and marketing expenses and a decrease of $15,000 in general and administrative costs.

The decrease in selling costs was primarily attributable to a decrease in bid and proposal efforts as compared to the same period in fiscal 2005 of $15,000 and a
decrease in travel costs and product demonstration costs of $15,000. These increases were partially offset by an increase in sales support costs of $11,000.

General and administrative costs decreased due to a decrease in personnel-related costs of $10,000 during the quarter ended June 24, 2006. Also, consulting services performed during the third quarter of fiscal 2005 amounting to $7,000
related to the implementation of Section 404 of the Sarbanes-Oxley Act were not repeated in fiscal 2006.

Product Development Costs

Product development costs for the quarter ended June 24, 2006 were $249,000, compared to $188,000 for the quarter ended June 25, 2005. This increase of 33%
was attributable primarily to an increase in outside consulting services of $37,000. There was also an increase in product development costs of $15,000 as a result of a decrease in the amount of engineering expenses allocated to bid and proposal and
other sales support efforts during the quarter. A reduction in billable contract engineering during the third quarter of fiscal 2006 increased product development costs by approximately $41,000 as personnel were redeployed from billable contract
work to product development efforts. These increases were partially offset by a decrease in personnel-related costs of $13,000 and a reduction in materials consumed for product development efforts of $17,000 during the quarter ended June 24,
2006.

Product development costs are charged to billable engineering services, bid and proposal efforts or product development. Engineering costs charged
to billable projects are recorded as cost of sales and engineering costs charged to bid and proposal efforts are recorded as selling expenses.

The Company
actively sells its engineering services in support of funded research and development. The receipt of these orders is sporadic, although such programs can span over several months. In addition to these programs, the Company also invests in research
and development to enhance its existing products or to develop new products, as it deems appropriate. There was no billable engineering services work performed during the third quarter of fiscal 2006 and $198,000 for the third quarter of fiscal
2005.

Net Income

The Companys net income was
$114,000 for the third quarter of fiscal 2006, as compared to a net loss of $60,000 for the same period of fiscal 2005. This increase in net income is primarily attributable to a 40% increase in gross profit offset slightly by a 5% increase in
operating expenses. The uncertainty of the timing of customer orders can result in periods with losses, sometimes significant. This uncertainty will continue to make future results difficult to predict. Receiving orders and contracts in a timely
manner is essential to the Companys ability to sustain operations.

The effects of inflation and changing costs have not had a significant impact on
sales or earnings in recent years. As of June 24, 2006, none of the Companys monetary assets or liabilities was subject to foreign exchange risks. The Company usually includes an inflation factor in its pricing when negotiating multi-year
contracts with customers.



Page 14



---

##### Table of Contents

Nine months ended June 24, 2006 as compared to the Nine months ended June 25, 2005

Net Sales

Net sales for the nine months ended
June 24, 2006 were $3,052,000, as compared to $2,493,000 for the nine months ended June 25, 2005, a 22% increase. Sales for the first nine months of fiscal 2006 consisted of $702,000, or 23%, from domestic sources and $2,350,000, or 77%,
from international customers as compared to the same period in fiscal 2005, during which sales consisted of $1,391,000, or 56%, from domestic sources and $1,102,000, or 44%, from international customers.

Foreign sales consisted of shipments to 19 different countries during the nine months ended June 24, 2006 and 15 different countries during the nine months ended
June 25, 2005. A sale is attributed to a foreign country generally based on the location of the contracting party. The table below summarizes our principal foreign sales by country, during the nine months ended June 24, 2006 and
June 25, 2005:



|          |  |      |           |      |   |          
|--------- |  | ---- | --------- | ---- | - | ---------
|          |  | 2006 |           | 2005
|Indonesia |  | $    | 1,011,000 |      | $ | 400,000  
|Morocco   |  |      | 424,000   |      |   | 373,000  
|Venezuela |  |      | 428,000   |      |   | 3,000    
|Slovakia  |  |      | 64,000    |      |   | 149,000  
|Other     |  |      | 423,000   |      |   | 177,000  
|          |  |      |           |      |   |          
|          |  | $    | 2,350,000 |      | $ | 1,102,000
|          |  |      |           |      |   |          

Revenue for the first nine months of fiscal 2006 was primarily derived from the sale of our secure telephone, fax
and data encryptors to an Indonesian customer amounting to $1,011,000. We also sold our narrowband radio encryptors for use by a Moroccan customer amounting to $424,000, a sale to a customer in Colombia amounting to $182,000 and to a customer in
Venezuela amounting to $428,000. In addition, there were sales of these radio encryptors to two domestic customers totaling $206,000 and there was a sale of our high speed bulk encryptors to a customer in India amounting to $97,000. We also
sold our executive secure telephones to four domestic customers amounting to $93,000. Additional revenue was derived from our on-going efforts to provide engineering services to the U.S. government; revenue recorded under this program during the
first nine months of fiscal 2006 amounted to $88,000.

Revenue for the first nine months of fiscal 2005 was primarily derived from the sale of our secure
telephone, fax and data encryptors to an Indonesian customer amounting to $400,000 and the sale of our narrowband radio encryptors for use by the Moroccan government amounting to $373,000. Additional revenue was derived from our on-going efforts to
provide engineering services to the U.S. government. Revenue recorded under this program during the first nine months of fiscal 2005 amounted to approximately $640,000. Additional revenue for the period was generated by orders from four domestic
customers amounting to $391,000 for our narrowband radio encryptors, $142,000 from a customer order for our high speed bulk encryptors and $180,000 for our executive secure telephones from two domestic customers.

Gross Profit

Gross profit for the first nine months of fiscal 2006
was $1,808,000 as compared to gross profit of $1,535,000 for the same period of fiscal 2005, an increase of 18%. Gross profit expressed as a percentage of sales was 59% for the first nine months of fiscal 2006 as compared to 62% for the same period
in fiscal 2005. The decrease in gross profit as a percentage of sales was primarily associated with several sales of higher margin products during the first nine months of fiscal 2005.



Page 15



---

##### Table of Contents

Operating Costs and Expenses

Selling, General and Administrative Expenses

Selling, general and administrative expenses for the first nine months of fiscal 2006 were
$1,198,000, as compared to $1,207,000 for the same period in fiscal 2005. This overall slight decrease was attributable to a decrease of $114,000 in general and administrative expenses offset by an increase of $105,000 in selling and marketing
costs.

The increase in selling costs was primarily attributable to an increase in bid and proposal and other support efforts of $85,000, an increase in
selling commissions and sales and marketing contracts of $79,000 and an increase in product demonstration costs of $9,000, which were partially offset by a decrease in personnel-related costs of $50,000, as a result of a reorganization of our
selling efforts.

General and administrative costs decreased due to a decrease in personnel-related costs of $22,000 and a decrease in professional fees of
$14,000 during the nine months ended June 24, 2006. Also, consulting services performed during the first nine months of fiscal 2005 amounting to $76,000 related to the implementation of Section 404 of the Sarbanes-Oxley Act were not
repeated in fiscal 2006.

Product Development Costs

Product development costs for the nine months ended June 24, 2006 were $797,000, compared to $743,000 for the nine months ended June 25, 2005. This increase of 7% was attributable primarily to an increase in outside consulting
services of $61,000 and a reduction in billable contract engineering during the first nine months of fiscal 2006, which increased product development costs as personnel were redeployed from billable contract work to product development by
approximately $129,000. These increases were partially offset by a decrease in payroll and benefit-related costs of approximately $75,000. They were further offset by a reduction in training costs of $9,000 and a reduction in materials consumed for
product development efforts of $28,000. There was also a decrease in product development costs of $15,000 as a result of an increase in engineering expenses allocated to bid and proposal and other sales support efforts.

Product development costs are charged to billable engineering services, bid and proposal efforts or product development. Engineering costs charged to billable projects
are recorded as cost of sales and engineering costs charged to bid and proposal efforts are recorded as selling expenses.

The Company actively sells its
engineering services in support of funded research and development. The receipt of these orders is sporadic, although such programs can span over several months. In addition to these programs, the Company also invests in research and development to
enhance its existing products or to develop new products, as it deems appropriate. During the first nine months of fiscal 2006, billable engineering services work accounted for approximately $88,000 of revenue compared to $640,000 for the same
period in fiscal 2005.

Net Income

The Companys
net loss was $149,000 for the first nine months of fiscal 2006, as compared to $379,000 for the same period of fiscal 2005. This 61% decrease in net loss is primarily attributable to an 18% increase in gross profit. The uncertainty of the timing of
customer orders can result in periods with losses, sometimes significant, such as this period. This uncertainty will continue to make future results difficult to predict. Receiving orders and contracts in a timely manner is essential to the
Companys ability to sustain operations.

The effects of inflation and changing costs have not had a significant impact on sales or earnings in recent
years. As of June 24, 2006, none of the Companys monetary assets or liabilities was subject to foreign exchange risks. The Company usually includes an inflation factor in its pricing when negotiating multi-year contracts with customers.



Page 16



---

##### Table of Contents

Liquidity and Capital Resources

Cash and cash equivalents increased by $606,000, or 51%, to $1,805,000 as of June 24, 2006, from a balance of $1,199,000 at September 24, 2005. This increase was attributable in part to decreases in accounts
receivable and inventory of $407,000 and $143,000, respectively and increases in accounts payable and other accrued liabilities of $199,000 for the nine months ended June 24, 2006. These changes were partially offset by the Companys net
loss of $149,000 during the period.

Our results during the first nine months of fiscal 2006 and the past fiscal year were somewhat disappointing. During
the third quarter of fiscal 2006 as well as the fourth quarter of our 2005 fiscal year, we saw a return to profitability, as we were able to close on several significant orders, in particular from a long-time customer in Egypt. In addition, a large
spares order was shipped to this customer to maintain the logistical support for various deployed TCC systems and we also completed the development of a major upgrade program for this customer during the fourth quarter of 2005. The completion of
this order is important to the Company, as it opens the door for future hardware procurements of the upgraded product line. This customer is expected to begin new procurements in fiscal 2007.

Backlog at June 24, 2006 amounted to approximately $397,000. The orders in backlog are expected to ship during the last quarter of fiscal 2006, although actual
shipments will depend on customer requirements and product availability.

In November 2004, the Company entered into a line of credit agreement with Bank
of America, formerly Fleet National Bank (the Bank), for a line of credit not to exceed the principal amount of $600,000, and executed a financing promissory note with respect thereto. The loan is a demand loan with interest payable at
the Banks prime rate plus 1% on all outstanding balances. The loan is secured by all assets of the Company (excluding consumer goods) and requires the Company to maintain its deposit accounts with the Bank, as well as comply with certain other
covenants. The Company believes this line of credit agreement provides it with an important external source of liquidity, if necessary.

Certain foreign
customers require the Company to guarantee performance of products sold. These guaranties typically take the form of standby letters of credit. Guaranties are generally required in amounts of 5% to 10% of the purchase price and last in duration from
three months to one year. As of June 24, 2006, the Company had two outstanding standby letters of credit amounting to $154,000, expiring through September 30, 2006. The letters of credit outstanding are secured by the Companys line
of credit facility with the Bank.

In January 2003, the Company entered into an operating lease for its current facilities. This lease is for 22,800 square
feet located at 100 Domino Drive, Concord, MA. The Company has been a tenant in this space since 1983. This is the Companys only facility and houses all manufacturing, research and development, and corporate operations. In June 2005, the
Company exercised its option to extend the lease for two more years through December 31, 2007, at an annual rate of $148,000. Rent expense for the nine months ended June 24, 2006 was $110,000.

The Company does not anticipate any significant capital expenditures during the remainder of fiscal 2006.

During the first nine months of fiscal 2006 the Company expanded and expects to continue to expand during the last quarter of fiscal 2006 its investment in product development in secure applications for the voice
wireless market and new network interfaces for our high speed bulk encryptors for selected military requirements. Work on upgrades and the evolution of the Companys secure voice office products will also be continued. The Company believes that
the current mix of employees and billable versus non-billable production efforts is sufficient to accomplish these near term goals.

Based on todays
product cost structure and operating expenses, we believe that current cash and accounts receivable balances, the current backlog and the near term business prospects are sufficient to provide resources to operate the Company for the next 12 months.
Although we incurred a loss during the first nine months of fiscal 2006, the Company was profitable both during the third quarter of fiscal 2006 and the fourth quarter of fiscal 2005 and during 12 of the previous 16 quarters, and therefore we are
optimistic about



Page 17



---

##### Table of Contents

future sales growth and other possible sources of financing, including our bank line of credit, other sources of debt
financing, private equity funding or future public stock offerings. However, there is no assurance that any of these sources of capital will be available to the Company on acceptable terms or at all.

Off-Balance Sheet Arrangements

The Company does not have any off-balance sheet arrangements with any party.

Item 3. Controls and Procedures

Evaluation of disclosure controls and procedures. The Companys
chief executive officer and chief financial officer have reviewed and evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of
1934, as amended (the Exchange Act)) as of the end of the period covered by this quarterly report on Form 10-QSB. Based on that review and evaluation, the chief executive officer and chief financial officer have concluded that the
Companys current disclosure controls and procedures, as designed and implemented, are effective to ensure that such officers are provided with information relating to the Company required to be disclosed in the reports the Company files or
submits under the Exchange Act and that such information is recorded, processed, summarized and reported within the specified time periods.

Changes in internal control over financial reporting. There were no changes in the Companys internal control over financial reporting that occurred during the quarter ended June 24, 2006 that have materially affected, or
are reasonably likely to materially affect, the Companys internal control over financial reporting.



Page 18



---

##### Table of Contents

PART II. Other Information

Item 1. Legal Proceedings

There were no legal proceedings pending against or involving the Company
during the period covered by this quarterly report.

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

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

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

None.

Item 5. Other Information

Not applicable.

Item 6. Exhibits and Reports on Form 8-K



| | 31.1 | Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
| | ---- | ------------------------------------------------------------------------------------------------------



| | 31.2 | Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
| | ---- | ------------------------------------------------------------------------------------------------------



| | 32.1 | Certifications of Chief Executive and Chief Financial Officers pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
| | ---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



Page 19



---

##### Table of Contents

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.



|               |  |                                      |  |                                           
|-------------- |  | ------------------------------------ |  | ------------------------------------------
|               |  | TECHNICAL COMMUNICATIONS CORPORATION
|               |  | (Registrant)                        
|               |  |                                     
|August 4, 2006 |  | By:                                  |  | /s/ Carl H. Guild, Jr.                    
|Date           |  |                                      |  | Carl H. Guild, Jr., President and Chief   
|               |  |                                      |  | Executive Officer                         
|               |  |                                     
|August 4, 2006 |  | By:                                  |  | /s/ Michael P. Malone                     
|Date           |  |                                      |  | Michael P. Malone, Chief Financial Officer



Page 20