---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)



[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934



For the quarterly period ended April 30, 2009.

or



[  ] TRANSITIONREPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITY EXCHANGE ACT OF 1934



For the transition period from _______ to ________





Commission file number    000-49626







CORTELCO SYSTEMS PUERTO RICO, INC.

(Exact name of Registrant issuer as specified in its charter)







|                         |                                  
|------------------------ | ---------------------------------
|PUERTO RICO              | 66-0567491                       
|(State of incorporation) | (IRS Employer Identification No.)







Parque Ind. Caguas Oeste Road 156 km 58.2, Caguas, Puerto Rico, 00725-0137

(Address of principal executive office)







(787) 704-0000

(Issuers telephone number, including area code)







Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Security 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, accelerated filer, a non-accelerated filer, or a small reporting company.  See the definitions of large accelerated filer, accelerated filer" and small reporting company in Rule 12b-2 of the Exchange Act.



|                        |          |  |                         |         
|----------------------- | -------- |  | ----------------------- | --------
|Large accelerated filer | [      ] |  | Accelerated filer       | [      ]
|Non-accelerated filer   | [      ] |  | Small reporting company | [  X  ] 



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



State the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date:



1,588,536 shares of Common Stock, $0.01 par value, as of April 30, 2009.



---

CORTELCO SYSTEMS PUERTO RICO, INC.

FORM 10-Q

QUARTER ENDED APRIL 30, 2009



TABLE OF CONTENT



|                                                                                               |    | 
|---------------------------------------------------------------------------------------------- | -- | 
|PART I   FINANCIAL INFORMATION                                                                 | 1  | 
|                                                                                              
|ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)                                                       | 1  | 
|Condensed Balance Sheets (Unaudited)                                                           | 1  | 
|Condensed Income (Loss) Statements and Comprehensive Income (Loss) (Unaudited)                 | 2  | 
|Condensed Statements of Changes in Stockholders Equity (Unaudited)                            | 3  | 
|Condensed Statements of Cash Flows (Unaudited)                                                 | 4  | 
|Notes to Condensed Financial Statements (Unaudited)                                            | 5  | 
|ITEM 2.  MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 10 | 
|ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                            | 14 | 
|ITEM 4.  CONTROLS AND PROCEDURES                                                               | 14 | 
|                                                                                              
|PART II   OTHER INFORMATION                                                                    | 15 | 
|                                                                                              
|ITEM 1.    LEGAL PROCEEDINGS                                                                   | 15 | 
|ITEM 1A.  RISK FACTORS                                                                         | 15 | 
|ITEM 2.    UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS                         | 15 | 
|ITEM 3.    DEFAULTS UPON SENIOR SECURITIES                                                     | 15 | 
|ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                 | 15 | 
|ITEM 5.    OTHER INFORMATION                                                                   | 15 | 
|ITEM 6.    EXHIBITS                                                                            | 16 | 
|                                                                                              
|SIGNATURES                                                                                     | 17 | 



---

PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED).

|                                                       
|-------------------------------------------------------
|CORTELCO SYSTEMS PUERTO RICO, INC.                     
|Condensed Balance Sheets (Unaudited)                   
|April 30, 2009 and July 31, 2008
(Dollars in thousands)



|                                                                                                                                                                  |              |        |             |  |   |        |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------ | ------ | ----------- |  | - | ------ | -
|                                                                                                                                                                  | April30,2009 |        | July31,2008
|                                                                                                                                                                 
|ASSETS                                                                                                                                                           
|                                                                                                                                                                 
|Currentassets:                                                                                                                                                    |              |        |             |  |   |        |  
|                                                                                                                                                                  |              |        |             |  |   |        |  
|Cash and cash equivalents                                                                                                                                         | $            | 439    |             |  | $ | 924    |  
|Trade accounts receivable, net of deferred revenue of $252 in 2009, and netof allowance for uncollectible accounts of $209 and $93 in 2009 and 2008, respectively |              | 2,349  |             |  |   | 1,839  |  
|Current portion of financed accounts receivable                                                                                                                   |              | 71     |             |  |   | 65     |  
|Inventories                                                                                                                                                       |              | 101    |             |  |   | 129    |  
|Projects in process                                                                                                                                               |              | 304    |             |  |   | 100    |  
|Prepaid expenses                                                                                                                                                  |              | 99     |             |  |   | 85     |  
|Total current assets                                                                                                                                              |              | 3,363  |             |  |   | 3,142  |  
|Availableforsalesecurities                                                                                                                                        |              | 22     |             |  |   | 25     |  
|Non­currentportionoffinancedaccountsreceivable                                                                                                                    |              | 80     |             |  |   | 134    |  
|Propertyandequipment,net                                                                                                                                          |              | 62     |             |  |   | 76     |  
|Purchasedsoftware                                                                                                                                                 |              | 3      |             |  |   | 8      |  
|                                                                                                                                                                  |              |        |             |  |   |        |  
|                                                                                                                                                                  | $            | 3,530  |             |  | $ | 3,385  |  
|                                                                                                                                                                 
|LIABILITIESANDSTOCKHOLDERS'EQUITY                                                                                                                                
|                                                                                                                                                                 
|Currentliabilities:                                                                                                                                               |              |        |             |  |   |        |  
|Trade accounts payable                                                                                                                                            | $            | 1,203  |             |  | $ | 997    |  
|Advances under line of credit                                                                                                                                     |              | 250    |             |  |   |        |  
|Due to affiliated entities                                                                                                                                        |              |        |             |  |   | 1      |  
|Deposits on purchases                                                                                                                                             |              | 121    |             |  |   | 5      |  
|Other accrued liabilities                                                                                                                                         |              | 368    |             |  |   | 319    |  
|Deferred revenue                                                                                                                                                  |              | 173    |             |  |   | 220    |  
|Total current liabilities                                                                                                                                         |              | 2,115  |             |  |   | 1,542  |  
|Commitmentsandcontingencies                                                                                                                                       |              |        |             |  |   |        |  
|Stockholders'equity:                                                                                                                                              |              |        |             |  |   |        |  
|Preferred stock, par value $.01 per share; authorized 10,000,000 shares, no shares issued                                                                         |              |        |             |  |   |        |  
|                                                                                                                                                                  |              |        |             |  |   |        |  
|Common stock, par value $.01 per share; 5,000,000 shares authorized, 1,604,557 shares issued and1,588,536 outstanding                                             |              | 16     |             |  |   | 16     |  
|Treasury stock, 16,021 shares at cost                                                                                                                             |              | (5     | )           |  |   | (5     | )
|Capital in excess of par value                                                                                                                                    |              | 7,326  |             |  |   | 7,326  |  
|Accumulated deficit                                                                                                                                               |              | (5,919 | )           |  |   | (5,494 | )
|Accumulated other comprehensive loss                                                                                                                              |              | (3     | )           |  |   | --     |  
|Total stockholders' equity                                                                                                                                        |              | 1,415  |             |  |   | 1,843  |  
|                                                                                                                                                                  |              |        |             |  |   |        |  
|                                                                                                                                                                  | $            | 3,530  |             |  | $ | 3,385  |  



See notes to condensed financial statements.



1



---



|                                                                              
|------------------------------------------------------------------------------
|CORTELCO SYSTEMS PUERTO RICO, INC.                                            
|Condensed Income (Loss) Statements and Comprehensive Income (Loss) (Unaudited)
|For the Three Months and Nine Months Ended April 30, 2009 and 2008            
|(Dollars in thousands, except per share data)                                 



|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------ | - | ------------------ |  |  | - | ----------------- | - |  | - | ----- | - |  | - | ----- | -
|                                                                                                                                     |   | Three Months Ended |  |  |   | Nine Months Ended |  
|                                                                                                                                     |   | April 30,          |  |  |   | April 30,         |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|                                                                                                                                     |   | 2009               |  |  |   | 2008              |   |  |   | 2009  |   |  |   | 2008  |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Revenues                                                                                                                             | $ | 2,259              |  |  | $ | 2,772             |   |  | $ | 7,295 |   |  | $ | 7,961 |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Costofrevenues                                                                                                                       |   | 1,707              |  |  |   | 2,154             |   |  |   | 5,903 |   |  |   | 6,093 |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Grossprofit                                                                                                                          |   | 552                |  |  |   | 618               |   |  |   | 1,392 |   |  |   | 1,868 |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Operatingexpenses:                                                                                                                   |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Selling, general, and administrative                                                                                                 |   | 552                |  |  |   | 555               |   |  |   | 1,841 |   |  |   | 1,708 |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Income(loss)fromoperations                                                                                                           |   | --                 |  |  |   | 63                |   |  |   | (449  | ) |  |   | 160   |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Otherincome,net,including interest expense of $2 and $4 in the three months and nine months periodended April 30, 2009, respectively |   | 4                  |  |  |   | 13                |   |  |   | 24    |   |  |   | 24    |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Income(loss)beforeincometaxes                                                                                                        |   | 4                  |  |  |   | 76                |   |  |   | (425  | ) |  |   | 184   |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Provisionforincometaxes                                                                                                              |   | --                 |  |  |   | --                |   |  |   | --    |   |  |   | --    |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Netincome(loss)                                                                                                                      |   | 4                  |  |  |   | 76                |   |  |   | (425  | ) |  |   | 184   |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Othercomprehensiveincome(loss):                                                                                                      |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Net unrealized income (loss) on availablefor sales securities                                                                        |   | 2                  |  |  |   | (40               | ) |  |   | (3    | ) |  |   | (102  | )
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Comprehensiveincome(loss)                                                                                                            | $ | 6                  |  |  | $ | 36                |   |  | $ | (428  | ) |  | $ | 82    |  
|                                                                                                                                     |   |                    |  |  |   |                   |   |  |   |       |   |  |   |       |  
|Basicanddilutednetincome(loss)percommonshare                                                                                         | $ | --                 |  |  | $ | 0.05              |   |  | $ | (0.27 | ) |  | $ | 0.12  |  



See notes to condensed financial statements.



2



---



|                                                                   
|-------------------------------------------------------------------
|CORTELCO SYSTEMS PUERTO RICO, INC.                                 
|Condensed Statements of Changes in Stockholders Equity (Unaudited)
|For the Nine Months Ended April 30, 2009                           
|(Dollars in thousands)                                             



|                        |   |        |  |   |          |   |   |             |  |   |           |   |   |               |   |   |       |  
|----------------------- | - | ------ |  | - | -------- | - | - | ----------- |  | - | --------- | - | - | ------------- | - | - | ----- | -
|                        |   |        |  |   |          |   |   |             |  |   |           |   |   | Accumulated   |   |   |       |  
|                        |   |        |  |   |          |   |   | Capitalin   |  |   |           |   |   | other         |   |   |       |  
|                        |   | Common |  |   | Treasury |   |   | excessofpar |  |   |           |   |   | comprehensive |   |   |       |  
|                        |   | stock  |  |   | Stock    |   |   | value       |  |   | (Deficit) |   |   | loss          |   |   | Total |  
|                       
|Balance, August1,2008   | $ | 16     |  | $ | (5       | ) | $ | 7,326       |  | $ | (5,494    | ) | $ |               |   | $ | 1,843 |  
|                       
|Net loss                |   |        |  |   |          |   |   |             |  |   | (425      | ) |   |               |   |   | (425  | )
|Other comprehensiveloss |   |        |  |   |          |   |   |             |  |   |           |   |   | (3            | ) |   | (3    | )
|                       
|Balance, April30,2009   | $ | 16     |  | $ | (5       | ) | $ | 7,326       |  | $ | (5,919    | ) | $ | (3            | ) | $ | 1,415 |  





See notes to condensed financial statements.



3



---



|                                                 
|-------------------------------------------------
|CORTELCO SYSTEMS PUERTO RICO, INC.               
|Condensed Statements of Cash Flows (Unaudited)   
|For the Nine Months ended April 30, 2009 and 2008
|(Dollars in thousands)                           



|                                                                                            |   |                    |   |  |   |       |  
|------------------------------------------------------------------------------------------- | - | ------------------ | - |  | - | ----- | -
|                                                                                            |   | Nine Months Ended, |  
|                                                                                            |   | April 30,          |  
|                                                                                            |   |                    |   |  |   |       |  
|                                                                                            |   | 2009               |   |  |   | 2008  |  
|                                                                                            |   |                    |   |  |   |       |  
|Cashflowsfromoperatingactivities:                                                           |   |                    |   |  |   |       |  
|Net income (loss)                                                                           | $ | (425               | ) |  | $ | 184   |  
|Adjustments  to  reconcile  net  income  (loss)  to  net cash used in operating activities: |   |                    |   |  |   |       |  
|Depreciation and amortization                                                               |   | 57                 |   |  |   | 45    |  
|Provision for doubtful accounts                                                             |   | 113                |   |  |   | 37    |  
|Stock compensation                                                                          |   |                    |   |  |   | 16    |  
|Loss( gain)on disposition of assets                                                         |   | (2                 | ) |  |   | 1     |  
|Collection of amount financed on sales                                                      |   | 48                 |   |  |   | --    |  
|Changes in operating assets and liabilities:                                                |   |                    |   |  |   |       |  
|Decrease (increase) in:                                                                     |   |                    |   |  |   |       |  
|Trade accounts receivable                                                                   |   | (622               | ) |  |   | (782  | )
|Inventories                                                                                 |   | 28                 |   |  |   | 77    |  
|Installation in process                                                                     |   | (204               | ) |  |   | 174   |  
|Prepaid expenses                                                                            |   | (14                | ) |  |   | 21    |  
|Increase (decrease) in:                                                                     |   |                    |   |  |   |       |  
|Trade accounts payable                                                                      |   | 207                |   |  |   | 217   |  
|Due to affiliated entities                                                                  |   | (1                 | ) |  |   | (4    | )
|Deposits on purchases                                                                       |   | 116                |   |  |   | (223  | )
|Other accrued liabilities                                                                   |   | 49                 |   |  |   | 46    |  
|Deferred revenue                                                                            |   | (47                | ) |  |   | (29   | )
|Total adjustments                                                                           |   | (272               | ) |  |   | (404  | )
|Net cash used in operating activities                                                       |   | (697               | ) |  |   | (220  | )
|                                                                                           
|Cashflowsfrominvestingactivities:                                                           |   |                    |   |  |   |       |  
|Capital expenditures                                                                        |   | (38                | ) |  |   | (31   | )
|Net cash used in investing activities                                                       |   | (38                | ) |  |   | (31   | )
|                                                                                           
|Cashflowsfromfinancingactivities:                                                           |   |                    |   |  |   |       |  
|Advances under line of credit                                                               |   | 250                |   |  |   | --    |  
|Net cash provided by financing activities                                                   |   | 250                |   |  |   | --    |  
|                                                                                           
|Net change in cash                                                                          |   | (485               | ) |  |   | (251  | )
|                                                                                           
|Cashandcashequivalents,beginning                                                            |   | 924                |   |  |   | 1,011 |  
|                                                                                           
|Cashandcashequivalents,ending                                                               | $ | 439                |   |  | $ | 760   |  
|                                                                                           
|SupplementalDisclosureofCashFlowInformation                                                
|Interest paid                                                                               | $ | 4                  |   |  | $ | --    |  
|Seenotestocondensedfinancialstatements.                                                    



4



---

Cortelco Systems Puerto Rico, Inc.

Notes to Condensed Financial Statements (Unaudited)

For the Nine Months Ended April 30, 2009 and 2008



Basis of Presentation



The accompanying unaudited condensed financial statements have been prepared by Cortelco Systems Puerto Rico, Inc. ("Cortelco").  It is managements opinion that these statements include all adjustments necessary to present fairly the financial position, results of operations, changes in stockholders equity, and cash flows as of April 30, 2009 and for all periods presented, and the same were of normal recurring nature.



Certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted.  These condensed financial statements should be read in conjunction with the financial statements and notes as of July 31, 2008 and for the periods then ended, which are included in the Annual Report on Form 10-KSB for the year ended July 31, 2008 filed with the Securities and Exchange Commission.



Significant Accounting Policies



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



Fair value of financial instruments- The carrying amounts of cash is a reasonable estimate of its fair value.  The carrying amounts of accounts receivable, accounts payable trade, accrued expenses, deferred revenues, and deposit liabilities are at their approximate fair value due to their short-term maturities. The stated value of the financed receivable approximates fair value because it bears interest commensurate with the risk involved.  Available for sale securities are stated at quoted market price.



Revenue Recognition- Cortelco believes that its revenue recognition policies disclosed below are in compliance with Staff Accounting Bulletin No. 104, Revenue Recognition in Financial Statements.



General -Cortelco recognizes revenue when persuasive evidence of an arrangement exists, the arrangement fee is fixed or determinable, delivery or performance has occurred and collectibility is reasonably assured.  Cortelco allocates fees from multiple-element arrangements to the elements based on the relative fair value of each element.



Telephony billing revenues - Telephony billing revenues result from the resale of Puerto Rico Telephone (PRT  the main local telephone company) services offered to the local users of intra-island calls, ISDN, T1, and other services.  This amount also includes the resale of Sprint long distance service, inside and outside of Puerto Rico.  Revenues from the resale of these services are recognized monthly as services are provided to the customers.



Interest income Interest income is recognized as earned, assuming that the related receivable is not considered impaired.



Software Cortelco does not provide post-contract customer support or any warranty for security software products, accordingly, revenue is recognized upon delivery.



Maintenance contracts - Maintenance contract revenues are recognized over the remaining life of each contract (usually one year) based on the straight-line method.



The following table summarizes the activity relating to the unexpired maintenance contracts during the quarter ended April 30, 2009:



|                       |  |                   |     |  |           |    |  |            |    |                   |   |    
|---------------------- |  | ----------------- | --- |  | --------- | -- |  | ---------- | -- | ----------------- | - | ---
|                       |  | January 31, 2009  |     |  |           |    |  |            |    | April 30, 2009   
|                       |  | Liability Balance |     |  | Additions |    |  | Deductions |    | Liability Balance
|(Dollars in thousands) |  |                   |     |  |           |    |  |            |    |                   |   |    
|                      
|Maintenance Contracts  |  | $                 | 176 |  | $         | 47 |  | $          | 73 |                   | $ | 150



This balance is included within deferred revenue in the accompanying balance sheets.



Product Warranties  Cortelco gives a one-year warranty to certain products sold.  Cortelco recognizes an accrued warranty liability when it sells a product.  This amount is an estimate of the cost of labor to be performed if that warranty is exercised, based on experience.  If Cortelco is required to perform on its warranty, it sends the product to the manufacturer that normally warrants the product.  Cortelco only incurs the cost of labor of technicians and return freight.  Cortelco recognizes warranty revenue over the term of the warranty period.  The costs related to warranties exercised are recognized directly as cost of sales when incurred.



5



---

The following table summarizes the activity relating to the warranty reserve during the quarter ended April 30, 2009:



|                       |  |                   |    |           |   |            |  |                   |    |                |   |   
|---------------------- |  | ----------------- | -- | --------- | - | ---------- |  | ----------------- | -- | -------------- | - | --
|                       |  | January 31, 2009  |    |           |   |            |  |                   |    | April 30, 2009
|                       |  | Liability Balance |    | Additions |   | Deductions |  | Liability Balance
|(Dollars in thousands) |  |                   |    |           |   |            |  |                   |    |                |   |   
|                      
|Warranty Reserve       |  | $                 | 28 |           | $ | 10         |  | $                 | 15 |                | $ | 23



This balance is included within deferred revenue in the accompanying balance sheets.





Cash and cash equivalents-Includes cash and cash equivalents deposited in FDIC insured financial institutions. These deposits exceed federally insured limits of $250,000 per bank.



Allowance for doubtful accounts- The allowance for doubtful accounts is an amount that management believes will be adequate to absorb losses on existing accounts receivable that are considered uncollectible based on evaluations of collectibility of accounts receivable and prior credit experience. However, during periods of difficult economic times, the determination of the allowance for doubtful accounts involves significant judgment; accordingly, this estimate may change in the near-term.



The following table summarizes the activity relating to the allowance during the quarter ended April 30, 2009.



|                               |  |                  |     |            |   |           |  |           |    |                |   |    
|------------------------------ |  | ---------------- | --- | ---------- | - | --------- |  | --------- | -- | -------------- | - | ---
|                               |  | January 31, 2009 |     |            |   |           |  |           |    | April 30, 2009
|                               |  | Allowance        |     | Recoveries |   | Additions |  | Allowance
|(Dollars in thousands)         |  | Balance          |     |            |   |           |  |           |    | Balance       
|                               |  |                  |     |            |   |           |  |           |    |                |   |    
|Allowance for doubtfulaccounts |  | $                | 209 |            | $ | --        |  | $         | -- |                | $ | 209



InventoriesInventories are stated at the lower of cost or market.  Cost is determined by the first-in, first-out ("FIFO") method.  Returned equipment and inventory, mostly related to warranty claims and replacements of outdated communication systems, is accounted at no cost, unless repaired, at which time, it is valued at the lower of the repair cost or its net realizable value.



Projects in process Projects in process represent the cost of products or equipment still undelivered or for which the installation has not been completed, nor the revenue earned.  This equipment is valued at the lower of cost or its net realizable value.



Available for sale securities Securities held in eOn Communications, a related party, are classified as available for sale securities.  They are reported at fair value, and unrealized gains and losses reported as a net amount in other comprehensive income.  At July 31, 2008, Cortelco determined that the unrealized loss was other than temporary and recognized in operations a loss of $202,000, including a $79,000 comprehensive loss from prior periods.  As of April 30, 2009, the unrecognized holding loss was approximately ($3,000).



Accounting for income taxes -Deferred income taxes are accounted for using the asset and liability method of accounting.  Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and the respective tax bases and operating loss and tax credit carryforwards.  Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.  On August 1, 2007, the Company adopted Financial Accounting Standards Board (FASB) Interpretation No. 48,Accounting for Uncertainty in Income Taxes, an Interpretation of FASB Statement 109 (FIN 48).  Based on managements evaluation, the Company did not have any unrecognized tax benefits, and there was no effect on the Companys opening equity, current operations or cash flows, or its net operating loss carryforwards and related deferred tax valuation allowance as a result of implementing FIN 48.  The Company will recognize any tax-related interest and penalties as a component of income tax expense.



On August 4, 2003, Cortelco was granted certain tax exemption benefits under the Commonwealth of Puerto Rico Law 135 of December 2, 1997, as amended.  Under the ten-year decree, beginning on December 30, 2002, Cortelco's process of assembling communication equipment will enjoy preferential tax rates, as follows:





|          |  |              
|--------- |  | -------------
|Tax       |  | Benefit      
|Income    |  | 7% flat tax  
|Property  |  | 90% exemption
|Municipal |  | 60% exemption



6



---

For the periods presented herein, any income tax expense have been offset by available carryforward losses, or deferred tax benefits from losses incurred have been fully allowed.



Reclassification - Certain balances disclosed in the previously filed Financial Statements have been reclassified to conform to the current period presentation.



Recent Accounting Pronouncements



Recently issued FASB Statements or Interpretations, SEC Staff Accounting Bulletins, and AICPA Emerging Issue Task Force Consensuses have either been implemented in prior periods or are not applicable to Cortelco.  Recently implemented accounting pronouncements have not resulted in any significant effect in the financial position or results of operations of Cortelco.



Securities Authorized for Issuance Under Cortelco's Equity Compensation Plan



The following table summarizes the Cortelco equity compensation plan as of April 30, 2009:





|                                                           |                                                                                             |                                                                             |                                                                                                                                           
|---------------------------------------------------------- | ------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------------------------------------------------
|Plan category                                              | Number of securities to be issued upon exercise of outstanding options, warrants and rights | Weighted-average exercise price of outstanding options, warrants and rights | Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)
|Equity compensation plans approved by security holders     | (a)



--                                                                                   | (b)



--                                                                   | (c)



375,000                                                                                                                            
|Equity compensation plans not approved by security holders | --                                                                                          | --                                                                          | --                                                                                                                                        
|Total                                                      | -----------------------------

--                                                           | ------------------------------

--                                          | ------------------------------------

375,000                                                                                             





Inventories



Inventories consist of the following:



|                                         |                |    
|---------------------------------------- | -------------- | ---
|                                         | April 30, 2009
|                                         | (In thousands)
|Purchased components, net                | $              | 36 
|Parts and materials for maintenance, net |                | 65 
|Total inventories                        | $              | 101



Segments



Cortelcos reportable segments are the Communications Systems (Products and Services), Telephony Billing Services (Telephony), and Data & Security. Each segment offers different products and services. Each segment requires different expertise and marketing strategies, although some overlaps exist. Also, performance of each segment is assessed independently. The Communications Systems segment offers mostly sales of PBX customer premise new equipment and additions, including the newer IP based voice and data communication as well as maintenance contracts and services. The Telephone Billing Services segment resells Puerto Rico Telephone and Sprints services in Puerto Rico, while the Data & Security segment addresses data network products and security products.



7



---

The accounting policies of the segments are those described in the summary of significant accounting policies.



|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|---------------------------- | - | ---------------------- |  | ---- | --------- | - |  | - | -------- | - |  | - | ----- |  | - | ------- |  | - | --------- | - |  | - | -------- | - |  | - | -----
|                             |   | Three Months Ended    
|                             |   | April 30,             
|                             |   | (Dollars in thousands)
|                             |   | 2009                   |  | 2008
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|                             |   |                        |  |      | Telephony |   |  |   |          |   |  |   |       |  |   |         |  |   | Telephony |   |  |   |          |   |  |   |      
|                             |   | Comm.                  |  |      | Billing   |   |  |   | Data &   |   |  |   |       |  |   | Comm.   |  |   | Billing   |   |  |   | Data &   |   |  |   |      
|                             |   | Systems                |  |      | Services  |   |  |   | Security |   |  |   | Total |  |   | Systems |  |   | Services  |   |  |   | Security |   |  |   | Total
|(InThousands)                |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |  
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|Revenues                     | $ | 1,447                  |  | $    | 431       |   |  | $ | 381      |   |  | $ | 2,259 |  | $ | 1,786   |  | $ | 797       |   |  | $ | 189      |   |  | $ | 2,772
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|Income (loss)from operations |   | 79                     |  |      | (6        | ) |  |   | (73      | ) |  |   | --    |  |   | 94      |  |   | (6        | ) |  |   | (25      | ) |  |   | 63   
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|Other income                 |   | 4                      |  |      | --        |   |  |   | --       |   |  |   | 4     |  |   | 13      |  |   | --        |   |  |   | --       |   |  |   | 13   
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|Provision forincome Taxes    |   | --                     |  |      | --        |   |  |   | --       |   |  |   | --    |  |   | --      |  |   | --        |   |  |   | --       |   |  |   | --   
|                             |   |                        |  |      |           |   |  |   |          |   |  |   |       |  |   |         |  |   |           |   |  |   |          |   |  |   |      
|Net income (loss)            |   | 83                     |  |      | (6        | ) |  |   | (73      | ) |  |   | 4     |  |   | 107     |  |   | (6        | ) |  |   | (25      | ) |  |   | 76   





|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|---------------------------- | - | ---------------------- |  | - | --------- | - | --- | - | -------- | - |  | - | ----- | - |  | - | ------- |  | - | --------- | - |  | - | -------- |  | - | -----
|                             |   | Nine Months Ended     
|                             |   | April 30,             
|                             |   | (Dollars in thousands)
|                             |   | 2009                   |  |   | 2008     
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|                             |   |                        |  |   | Telephony |   |     |   |          |   |  |   |       |   |  |   |         |  |   | Telephony |   |  |   |          |  |   |      
|                             |   | Comm.                  |  |   | Billing   |   |     |   | Data &   |   |  |   |       |   |  |   | Comm.   |  |   | Billing   |   |  |   | Data &   |  |   |      
|                             |   | Systems                |  |   | Services  |   |     |   | Security |   |  |   | Total |   |  |   | Systems |  |   | Services  |   |  |   | Security |  |   | Total
|(InThousands)                |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Revenues                     | $ | 4,202                  |  | $ | 1,546     |   | (1) | $ | 1,547    |   |  | $ | 7,295 |   |  | $ | 4,881   |  | $ | 2,317     |   |  | $ | 763      |  | $ | 7,961
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Income (loss)from operations |   | 154                    |  |   | (383      | ) |     |   | (220     | ) |  |   | (449  | ) |  |   | 180     |  |   | (26       | ) |  |   | 6        |  |   | 160  
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Other income                 |   | 24                     |  |   | --        |   |     |   | --       |   |  |   | 24    |   |  |   | 24      |  |   | --        |   |  |   | --       |  |   | 24   
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Provision forincome Taxes    |   | --                     |  |   | --        |   |     |   | --       |   |  |   | --    |   |  |   | --      |  |   | --        |   |  |   | --       |  |   | --   
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Net income (loss)            |   | 178                    |  |   | (383      | ) |     |   | (220     | ) |  |   | (425  | ) |  |   | 204     |  |   | (26       | ) |  |   | 6        |  |   | 184  
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Total assets                 |   | 2,189                  |  |   | 209       |   |     |   | 1,132    |   |  |   | 3,530 |   |  |   | 2,381   |  |   | 538       |   |  |   | 555      |  |   | 3,474
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Capitalexpenditures          |   | 38                     |  |   | --        |   |     |   | --       |   |  |   | 38    |   |  |   | 30      |  |   | 1         |   |  |   | --       |  |   | 31   
|                             |   |                        |  |   |           |   |     |   |          |   |  |   |       |   |  |   |         |  |   |           |   |  |   |          |  |   |      
|Depreciation andamortization |   | 56                     |  |   | --        |   |     |   | --       |   |  |   | 56    |   |  |   | 45      |  |   | 0         |   |  |   | --       |  |   | 45   



(1)

Revenues for the nine months ended April 30, 2009, is net of $262 deferred during the second and third quarters because of certain services provided to a customer did not meet the collectibility assurance requirement.





Income per Common Share



Cortelco reports its earnings per share (EPS) using Financial Accounting Standards Board (FASB) Statement No. 128, Earnings Per Share(SFAS 128).  SFAS 128 requires dual presentation of basic and diluted EPS.  Basic EPS is computed by dividing income (loss) attributable to common stockholders by the weighted average number of common shares outstanding for the period.  Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock.



8



---

The computations of basic and diluted income (loss) per share were as follows:



|                                                     |                                               |                    |      |  |                   |           |      |  |   |           |   |  |   |          
|---------------------------------------------------- | --------------------------------------------- | ------------------ | ---- |  | ----------------- | --------- | ---- |  | - | --------- | - |  | - | ---------
|                                                     |                                               | Three Months Ended |      |  | Nine Months Ended
|                                                     |                                               | April 30,          |      |  | April 30,        
|                                                     |                                               |                    |      |  |                  
|                                                     | 2009                                          |                    | 2008 |  | 2009              |           | 2008
|                                                     | (Dollars in thousands, except per share data)
|                                                    
|Basic and diluted income (loss) per share:           |                                               |                    |      |  |                   |           |      |  |   |           |   |  |   |          
|                                                     |                                               |                    |      |  |                   |           |      |  |   |           |   |  |   |          
|Net income (loss)                                    | $                                             | 4                  |      |  | $                 | 76        |      |  | $ | (425      | ) |  | $ | 184      
|                                                     |                                               |                    |      |  |                   |           |      |  |   |           |   |  |   |          
|Weighted average number of common shares outstanding |                                               | 1,588,536          |      |  |                   | 1,578,887 |      |  |   | 1,588,536 |   |  |   | 1,578,887
|                                                     |                                               |                    |      |  |                   |           |      |  |   |           |   |  |   |          
|Income (loss) from operations per share              | $                                             | --                 |      |  | $                 | 0.05      |      |  | $ | (0.27     | ) |  | $ | 0.12     





Major customers and other significant customer issues



Cortelco's business activities primarily are with customers located in Puerto Rico and to a lesser extent the US Virgin Islands. Trade accounts receivable reflect a broad customer base in the local markets.  Cortelco routinely assesses the financial strength of its customers. Universal Insurance, a systems customer, generated revenues of approximately 10.45%, and 9.10% of Cortelcos total revenues for the three months and nine-month periods, respectively.



During the second quarter of 2009, a significant customer (but not a major customer), unexpectedly discontinued all payments for telephone services. Although Cortelco will continue all efforts to collect the outstanding balance, which totaled approximately $341,000 as of April 30, 2009, the Company established a provision for doubtful accounts of $79,000, to cover the outstanding balance from the first quarter, and in addition, deferred all revenues billed during the second and third quarter, of $262,000.



Commitments



Cortelco leases its principal facilities from the Municipality of Caguas under an operating lease agreement that expired on November 20, 2008. At this time, Cortelco is analyzing two offers: (i) an offer from the Municipality to purchase the actual facilities and (ii) an offer from the Puerto Rico Industrial Development Company (PRIDCO) to rent facilities within the same building where the Cortelcos warehouse is located. Cortelco believes that the best alternative at this time is to rent PRIDCOs facilities, under a proposed agreement that will not result in any significant change in rent expense. Rent expense related to Cortelcos principal facilities was approximately $13,000 for the three months ended April 30, 2009 and 2008, and approximately $40,000 for the nine months ended April 30, 2009 and 2008. Cortelco also leases warehouse facilities from PRIDCO under an operating lease agreement that expires on December 30, 2012. Rent expense related to this agreement was approximately $7,000 for the three months ended April 30, 2009 and 2008, and approximately $20,000 and $19,000, for the nine months ended April 30, 2009 and 2008, respectively.



Contingencies



Cortelco is currently subject to claims regarding an alleged employment issue and property taxes as follows:



In 2001, Jorge Gonzalez-Nogueras filed a complaint in the Court of First Instance, San Juan, Puerto Rico alleging that CSPR offered him employment in order to reduce competition from other enterprises and with the ill intent to take advantage of his business. After accepting employment, Mr. Gonzalez-Nogueras resigned voluntarily alleging problems adjusting to the corporate culture of CSPR. The plaintiffs seek $5,074,321 for alleged damages and loss of business. The court hearing is scheduled for October 8, 2009. Cortelco is strongly defending this case because it believes all allegations of conspiracy are false, since plaintiff did not have a profitable competing business and his resignation was voluntary. Cortelcos management believes based on the opinion of counsel that Cortelco has strong defenses to allow Cortelco to prevail. However, at the present time, an outcome of the case cannot be determined. Accordingly, no provision for losses, if any, has been recorded in the financial statements.



The Municipal Revenue Collection Center of Puerto Rico ("CRIM") conducted a personal property tax audit for the years 1999 and 2000 as a result of certain alleged debts arising in CRIM's system for the years 2001 through 2005, in the principal amount of approximately $320,000 (approximately $570,000 as of April 30, 2009, including interest and penalties). The alleged debts arose from CRIM's disallowance of certain credits for overpayments from 1999 and 2000, claimed in the 2001 through 2005 personal property tax returns. During the audit process, CRIM alleged that some components of the inventory reported as exempt should be taxable. The parties met several times and an informal administrative hearing was held on September 27, 2006. Cortelco submitted its position in writing within the time period provided by CRIM. Cortelco believes it has strong arguments to support the position that the components of inventory qualify as raw material. However, at this point, Cortelco cannot predict the outcome of this matter.  Accordingly, no provision for losses, if any, has been recorded in the financial statements.



9



---

In April 2009, Cortelco filed a complaint in the United States District Court for the District of Puerto Rico alleging damages against Phoneworks, Inc. and Ronald E. Massie. Cortelco demands for a jury trial. According to a Communications Services Agreement dated February 20, 2007, Cortelco provided defendants the service for 2,600 public telephone lines in Puerto Rico. Cortelco alleges breach of contract and requests collection of monies for failure to pay for services provided and invoiced totaling $383,162.11. Also, Cortelco alleges injury to business and property by the defendants conspiracy and violation of antitrust laws (Clayton Act) in monopolizing the public telephone service in San Juan, Puerto Rico. Defendant Massie is the alter ego of Phoneworks and has, by written agreement, agreed to pay for the telecommunications services provided to Phoneworks by plaintiff Cortelco. As of April 30, 2009 the outstanding receivable balance has either been allowed for or the resulting revenue deferred.



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



This report contains unaudited forward-looking statements within the meaning of the federal securities laws. Unaudited forward-looking statements are those that express managements views of future events, developments, and trends. In some cases, these statements may be identified by terminology such as "may," "will," "should," "expects," "plans," "intends," "anticipates," "believes," "estimates," "predicts," "potential," or "continue" or the negative of such terms and other comparable expressions. Unaudited forward-looking statements include statements regarding Cortelcos anticipated or projected operating performance, financial results, liquidity and capital resources. These statements are based on managements beliefs, assumptions, and expectations, which in turn are based on the information currently available to management. Information contained in these unaudited forward-looking statements is inherently uncertain, and Cortelcos actual operating performance, financial results, liquidity, and capital resources may differ materially due to a number of factors, most of which are beyond managements ability to predict or control. Cortelco also directs your attention to the risk factors affecting its business that are discussed in our 10-KSB filed for the period ended July 31, 2008. Cortelco disclaims any obligation to update any of the unaudited forward-looking statements contained in this report to reflect any future events or developments. The following discussions should be read in conjunction with the Cortelcos unaudited financial statements and the notes included thereto.



Overview



Cortelco is a value-added reseller of third-party brands of voice, data, security, applications, transmission services and telephone billing services. Cortelco is a one-stop-shop to its customers for all of their telecommunications needs. Cortelcos products help enterprises communicate more effectively with customers and increase their customer satisfaction and loyalty.



Cortelco integrates, sells, installs, and services the voice and data communications, including the newer VoIP, and a number of equipment manufacturers, including Avaya, Mitel, Cisco, Microsoft, Cortelco, eOn, Nortel, Hitachi, NEC, McAfee, Juniper, Extreme Networks, among others. As part of Cortelcos business strategy, Cortelco offers telephony billing services provided through Puerto Rico Telephone (PRT the main local telephone company) and Sprint.



Cortelco continues to closely monitor its operating costs and expenses. Cortelco also looks for ways to increase its installed base of customers by improving equipment sales and customer service performance, along with the increase in maintenance service sales efforts. To improve service performance, Cortelco will continue its training program to develop more highly qualified technicians and salespersons. Cortelco is a Gold Avaya Business Partner, Platinum Mitel Business Partner, Advance Nortel Business Partner and has a McAfee Premium Business Partner certification. These levels of Business Partners entitle Cortelco to additional discounts and special technical trainings, and improve its competitive position with customers and suppliers. To continue its service performance, Cortelco began working with Cisco, and created a new department specializing in Data and Security with experts certified in Cisco Certified Network Associate (CCNA), Cisco Sell Expert (CSE) and Cisco Advance Unified Communication Specialization among other certifications. To develop this new Data and Security Department, CSPR has incorporated other trademarks like McAfee, Juniper, Extreme and Artiris and hired three persons dedicated to support this area, including configuration, sales and technical support. The Company is pursuing an increase in productivity with continuing improvements in customer service and support through web ticketing and project management programs.



Despite the recession in the local economic and notwithstanding the loss of a significant customer in the Telephony segment, as discussed elsewhere in this report, Cortelco continues to attain its objectives in sales in the other segments. The Management expects to continue the same trend in sales in the near-term even though the margins could be reduced due to the greater competition for business in the current recessionary market. To maintain current margin levels, Cortelco will emphasize not only the sale of products but also the service portion which we believe is where we will find major opportunities for growth and better margins. The strong regulations imposed by the regulatory agencies in the areas of security, compliance and procedures in the health, banking and insurance markets, provide an opportunity to offer our expertise and products in these areas to some of the Companys customers and open the door to other customers. In addition, management believes the knowledge acquired in the Telephony business during the past years, will allow Cortelco to improve future revenues and margins.



10



---

Cortelco, a Puerto Rico corporation, was a wholly-owned subsidiary of eOn Communications Corporation (eOn) through July 30, 2002. Effective July 31, 2002, Cortelco was spun-off from eOn. After such spin-off, Cortelco became an independent entity headquartered in San Juan, Puerto Rico. David Lee is a controlling stockholder of both eOn and Cortelco, as well as Cortelco, Inc. (Cortelco USA), a company headquartered in Corinth, Mississippi. From time to time, Cortelco purchases goods and services from eOn and Cortelco USA, but the dollar amount of these transactions is not material. One of the executive officers of Cortelco USA is a member of the Cortelco Board of Directors. Any transactions between Cortelco and eOn or Cortelco USA are conducted on market terms and conditions, with any interested parties abstaining from voting or otherwise approving the transactions. eOn and Cortelco USA have been suppliers of telephone systems and related spare parts to Cortelco for many years. At present, Cortelco still buys some spare parts from eOn and Cortelco USA to service its customers in Puerto Rico, but these transactions are not material. Neither of these two companies compete with Cortelco in its market which is primarily in Puerto Rico.



Cortelco conducts most of its business in Puerto Rico, and also sells telephone equipment in the Caribbean and Latin America, although sales outside Puerto Rico are not of a recurring nature.



While the Company believes that there are a number of positive trends in its business, no assurance can be given that Cortelco will be successful in achieving its near-term goals. Factors that are beyond our control, such as economic events, technological changes, and business trends may influence our financial performance and goals.



Liquidity and Capital resources



Cortelcos cash position decreased for the nine months ended April 30, 2009 compared to the July 31, 2008 balance by approximately $485,000 primarily due to Phoneworks, a significant customer for the last two years unexpectedly discontinued all payments for telephone services at the beginning of the second quarter.  In addition deterioration in the local economy and the significant budget deficit announced by the Puerto Rico Government at the beginning of 2009, have resulted in delayed payments by other customers, including some significant government customers. The delays in payments could affect Cortelcos cash flows during this period of weakness in the local economy.



As a conservative measure related to the Phoneworks account, the Company increased the provision for doubtful accounts by $79,000, representing the amount due by them for the first quarter, and also deferred second and third quarter revenues of $262,000. In addition, Cortelco proceeded according to the contractual agreement, disconnecting the phone line services after all efforts to collect the balances due were exhausted. The case was brought to the Puerto Rico Telecommunications Regulatory Board that issued an order to Phoneworks to pay balances due and to Cortelco to reconnect the phone lines.  However, Phoneworks did not comply with the order and all services were discontinued and a lawsuit was filed by Cortelco.



Cortelco believes that over the next few months, cash flows from operations could be impaired. Also, Cortelcos management does not foresee good opportunities to increase the bank line of credit or obtain other third party financing due to the Companys current losses incurred and the general condition of credit markets. Accordingly, the credit to be granted to customers, cash collection efforts, expenses and cost controls, and disbursements will require managements close attention to be able to finance operations during this period of continuing economic slow-down and local recession. If Cortelco is able to collect the Phoneworks balance, near-term cash flow concerns will be mitigated. However, there is no assurance as to the timing or amount of any payment by Phoneworks.



Changes in financial position



Cash and cash equivalents decreased to approximately $439,000 as of April 30, 2009 from approximately $924,000 as of July 31, 2008, for reasons explained above under Liquidity and Capital resources. Working capital decreased to approximately $1,248,000 as of April 30, 2009 from approximately $1,600,000 as of July 31, 2008, principally due to the losses incurred during the nine-months period ended April 30, 2009.



As of April 30, 2009, accounts receivable were approximately $2,349,000 and approximately $1,839,000, for the year ended July 31, 2008.  The net increase was approximately $510,000 due to timing as a significant amount of the quarters revenue was earned and billed during the last month of the quarter, along with the government deficit and local economic issues which are more fully explained under Liquidity and Capital resources. Among the balances outstanding as of April 30, 2009, there is approximately $405,000 due from services provided to a local bank during the third quarter.  As of the date of the issuance of this report, this balance had been reduced to approximately $99,000.



Cortelcos inventory decreased approximately $28,000 from approximately $129,000 in the fiscal year ended July 31, 2008 to approximately $101,000 in the nine months ended April 30, 2009. Cortelcos ongoing inventory management and obsolescence analysis were key factors in maintaining low warehouse inventories.



Projects in process represent the cost of products or equipment still undelivered or for which the installation has not been completed nor the revenue earned. Cortelcos projects in process increased approximately $204,000 from approximately $100,000 in the fiscal year ended July 31, 2008 to approximately $304,000 in the nine months ended April 30, 2009, principally as a result of an installation in process of a major project and various other lesser projects to be completed principally during the fourth quarter.



11



---

Accounts payable increased approximately $206,000, to approximately $1,203,000 as of April 30, 2009, from approximately $997,000 as of July 31, 2008. This increase is principally related to the acquisitions of products and equipment for the projects in process as of April 30, 2009.



Other accrued liabilities have not changed significantly compared to July 31, 2008, because these are principally related to fixed administrative expenses. Deferred revenues decreased compared to July 31, 2008. The deferred revenues balance includes the maintenances business which is more stable, but has been negatively affected lately by the weak economy, and has decreased with the decrease in business.



Results of Operations for the Three Months ended April 30, 2009 and 2008



The following discussion provides information about Cortelco's operations, for the three months ended April 30, 2009 and 2008.



Net Revenues



Net revenues consist of sales and services of telephone systems, data and security products, and revenues from the resale of telephony billing services. Net revenues decreased approximately 18% in the three months ended April 30, 2009 compared to the same quarter last fiscal year. The results primarily reflect decreased revenues of approximately $340,000 in the Communication systems segment. This amount includes a decrease of approximately $239,000 in new projects completed during this quarter, and a decrease of approximately $101,000 in services compared to April 30, 2008 where there were significant new wiring projects unusual for a typical quarter. Also, there was a decrease of approximately $416,000 in the Telephony segment principally due to the cancellation of all business with Phoneworks, Inc., and a decrease in the number of public phone lines contracted due to a weak economy. This decrease in revenues was partially offset by an increase in the Data and Security segment revenue of approximately $193,000 in the three months ended April 30, 2009 compared to the same quarter last fiscal year due to a major security project completed during the quarter.



Cost of Revenues and Gross Profit



The cost of revenues for Communication systems consists primarily of purchases from equipment manufacturers and other suppliers and costs incurred for final assembly, quality assurance, installations, along with costs to replace or repair equipment and labor related to the services. The cost of revenues for Data & Security consists primarily of purchases from equipment manufacturers and other suppliers, software and licenses and costs incurred for installation and quality assurance. The cost of revenues for the Telephony segment consists primarily of expenses related to the reselling business. The total gross margin increased to approximately 24% in the three months ended April 30, 2009, from approximately 22% in the same period last year. The gross margin from Communication systems was stable at 33% and 30% in the three months ended April 30, 2009, and 2008 respectively. The gross margin from Data & Security segment was approximately 17% during the quarter ended April 30, 2009, compared to a gross margin of approximately 13% in the same period last year, due to the variety of products sold under Data & Security, gross profit in the segment is subject to expected fluctuations. The gross margin from Telephony was approximately 4% and 7% in the three months ended April 30, 2009 and 2008, respectively.  The Telephony gross margin decreased principally because of deferred revenue of $10,000 relating to Phoneworks as discussed under Liquidity and Capital resources.



Cortelco continues with its strategies to increase product price markups, maximize productivity, decrease subcontracted services by fulfilling them with internal resources, and more competitive selling and operational strategies.



Selling, General and Administrative



Selling, general and administrative expenses consist primarily of salaries and benefit costs, advertising, facilities and other overhead expenses incurred to support Cortelcos business activities. This expense decreased less than 1% to approximately $552,000 in the three months ended April 30, 2009 from approximately $555,000 in the same period last fiscal year.



Interest, Other Income and Expense, Income Taxes, and Other Comprehensive Loss



Cortelco had no significant other income or interest expense in the three months ended April 30, 2009 or 2008.



For the three months ended April 30, 2009, and 2008, the resulting income tax expense was fully absorbed by available carryforward losses.  For the quarters ended April 30, 2009 and 2008, other comprehensive income (loss) consists of changes in the unrealized potential income (loss) of securities owned by Cortelco.



12



---

Results of Operations and Cash Flows for the Nine Months ended April 30, 2009 and 2008



The following discussion provides information about Cortelco's operations, for the nine months ended April 30, 2009 and 2008.



Net Revenues



Net revenues consist of sales and services of telephone systems, data and security products, and revenues from the resale of telephony billing services. Net revenues decreased approximately 8% in the nine months ended April 30, 2009 compared to the same period last fiscal year. The results primarily reflect decreased revenue of approximately $679,000 in Communication systems due to a significant amount of projects in process that were not completed in the quarter, and a decline due to current economic conditions. This decrease in revenues reflects a decrease of approximately $579,000 in new projects during the nine months ended April 30, 2009, and a decrease of approximately $100,000 in services due to a deteriorated economy. Also, a decrease of approximately $771,000 in the Telephony segment principally due to a deferral of revenues from Phoneworks, Inc., of $262,000, during the second and third quarter, as explained elsewhere, and a decrease in the number of public phone lines contracted, including Phoneworks lines and due to a weak economy. This decrease in revenues was partially offset by an increase in Data and Security segment revenue of approximately $784,000 in the nine months ended April 30, 2009 compared to the same period last fiscal year due to a major security project completed during the quarter.



Cost of Revenues and Gross Profit



The cost of revenues for Communication systems consists primarily of purchases from equipment manufacturers and other suppliers and costs incurred for final assembly, quality assurance, installations, along with costs to replace or repair equipment and labor related to the services. The cost of revenues for Data & Security consists primarily of purchases from equipment manufacturers and other suppliers, software and licenses and costs incurred for installation and quality assurance. The cost of revenues for the Telephony segment consists primarily of expenses related to the reselling business. The total gross margin decreased approximately 19% in the nine months ended April 30, 2009, from approximately 23% in the same period last year.  The gross margin from Communication systems was approximately 33% in the nine months ended April 30, 2009, and 32% in the same period last year. The gross margin from Data & Security segment was approximately 15% in the nine months ended April 30, 2009, compared to a gross margin of 16% in the same period last year, principally due to a gross loss reported by the Telephony segment, as explained ahead. The gross margin from Telephony was approximately (15%) and 7% in the nine months ended April 30, 2009 and 2008, respectively. The gross margin decreased principally because of deferred revenue of $262,000 related to the Phoneworks issues, and certain non-recurring credits granted during the second quarter.



Cortelco continues with its strategies to increase product price markups in, maximize productivity, decrease subcontracted services by fulfilling them with internal resources, and more competitive selling and operational strategies.



Selling, General and Administrative



Selling, general and administrative expenses consist primarily of salaries and benefit costs, advertising, facilities and other overhead expenses incurred to support Cortelcos business activities. This expense increased approximately 8% to approximately $1,841,000 in the nine months ended April 30, 2009 from approximately $1,708,000 in the same period last fiscal year. The increase was due primarily to the establishment of an allowance for doubtful accounts of $113,000 during the second quarter. This increase is related primarily to the Phoneworks issue to cover the outstanding balance from the first quarter ended October 31, 2008.



Interest, Other Income and Expense, Income Taxes, and Other Comprehensive Loss



Cortelco had no significant other income or interest expense in the nine months ended April 30, 2009 or 2008.



For the nine months ended April 30, 2009, the resulting income tax benefit was fully allowed. For the nine months ended April 30, 2008, the resulting income tax expense was fully absorbed by available carryforward losses. For the nine month-period ended April 30, 2009 and 2008, other comprehensive loss consists of changes in the unrealized potential loss of securities owned by Cortelco.



Cash Flows



Cash flows used in operating activities were approximately ($696,000) and ($220,000) in the nine months ended April 30, 2009 and 2008 respectively. Cash used in operating activities in the nine months ended April 30, 2009 resulted primarily from the net loss, and the increases in trade accounts receivable and installations in process, partially offset by an increase in trade accounts payable. Cash used in operating activities in the nine months ended April 30, 2008 resulted primarily from net income and an increase in accounts payable offset by an increase in trade accounts receivable, and the settlement of outstanding customers deposits. Cash flows used in investing activities for the nine months ended April 30, 2009 and 2008 were approximately ($38,000) and ($31,000) respectively. Cash used for investing activities in the nine months ended April 30, 2009 was related primarily to the acquisition of a company car. Cash used for investing activities in the nine months ended April 30, 2008 was related mainly to the acquisition of new computer hardware, to improve employee performance. Cash provided by financing activities in the nine months ended April 30, 2009 was the advances of $250,000 from the credit line to offset a reduction in the available cash.



13



---

Other Relevant Financial Information



Cortelcos Board of Directors has the authority to issue up to 10,000,000 shares of preferred stock and to determine the preferences, rights and privileges of those shares without any further vote or action by the stockholders. The rights of the holders of any preferred stock that may be issued in the future may harm the rights of the holders of common stock. Certain provisions of Cortelcos certificate of incorporation and bylaws may make it more difficult for a third party to acquire control of Cortelco without the consent of Cortelcos Board of Directors, even if such changes were favored by a majority of the stockholders. These include provisions that provide for a staggered board of directors, prohibit stockholders from taking action by written consent and restrict the ability of stockholders to call special meetings.



Cortelcos officers, directors and five percent or greater stockholders beneficially own or control, directly or indirectly, approximately 1,088,766 shares, which in the aggregate represent approximately 69% voting interest in the outstanding shares of Cortelcos common stock. These stockholders have the ability to control all matters submitted to Cortelcos stockholders for approval, including the election and removal of directors and the approval of any business combinations.



Off-Balance Sheet Arrangements



Cortelco was not involved in any significant off-balance sheet arrangements during the nine months ended April 30, 2009 and 2008, other than the lease commitments more fully disclosed in our 10-KSB filed for the period ended July 31, 2008. Also, purchase commitments are principally related to projects and products sales for which Cortelco has obtained a firm contract or purchase order from a customer. At present, Cortelco lease of the main facilities has expired and the management is in the process of negotiating a lease for new premises, as more fully explained in the notes to the condensed financial statements.





ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Smaller reporting companies are not required to provide the information required by this item 3.



ITEM 4.  CONTROLS AND PROCEDURES.



Disclosure Controls and Procedures



Our management, under

 the supervision and with the participation of our Chief Executive Officer 

(CEO) 

and Chief Financial Officer

 (CFO),

 has evaluated the effectiveness of our disclosure controls and procedures 

as defined in Rules 13a-15 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. Based on 

such evaluation, our CEO and CFO have concluded that, as of the end of the period covered by this quarterly report, our

 disclosure controls and 

procedures are effective. Disclosure controls and procedures are controls and procedures designed to ensure that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and include controls and procedures designed to ensure that information we are required to disclose in such reports is accumulated and communicated to management, including our CEO and CFO, as appropriate to allow timely decisions regarding required disclosure.



Changes in Internal Control over Financial Reporting



There have not been any

 changes in our internal control over financial reporting

 (as defined in Exchange Act Rules 13a-15(d)) that occurred

 during the

quarter

 ended April 30, 2009 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



14



---



PART II - OTHER INFORMATION

ITEM 1.    LEGAL PROCEEDINGS.

A new litigation is presented in this report under Contingencies section. There was no material changes in the other existing litigation during the quarter ended April 30, 2009.



ITEM 1A.  RISK FACTORS.

Smaller reporting companies are not required to provide the information required by this Item 1A.



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

None.



ITEM 3.    DEFAULTS UPON SENIOR SECURITIES.

None.



ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

None.



ITEM 5.    OTHER INFORMATION.

None.



15



---

ITEM 6.    EXHIBITS.



(A)  Exhibits.



Documents listed below are being filed as exhibits herewith. Exhibits identified by asterisks (*) are being incorporated herein by reference and, pursuant to Rule 12b-32 of the General Rules and Regulations promulgated by the Commission under the Securities Exchange Act of 1934, reference is made to such documents as previously filed exhibits with the Commission.



|        |                                                                                                                                                                                                                                                            
|------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit |                                                                                                                                                                                                                                                            
|Number  | Description of Document                                                                                                                                                                                                                                    
|       
|3.1*    | Amended and Restated Certificate of Incorporation of Cortelco Systems Puerto Rico, Inc. ("Cortelco").                                                                                                                                                      
|3.2*    | Amended and Restated Bylaws of Cortelco.                                                                                                                                                                                                                   
|4.1*    | Amended and Restated Certificate of Incorporation of Cortelco (filed as Exhibit 3.1).                                                                                                                                                                      
|4.2*    | Amended and Restated Bylaws of Cortelco (filed as Exhibit 3.2).                                                                                                                                                                                            
|4.3*    | Form of certificate representing common stock, par value $.01 per share, of Cortelco.                                                                                                                                                                      
|10.1*   | Distribution Agreement dated as of January 30, 2002, between eOn and Cortelco (filed as Exhibit 2.1).                                                                                                                                                      
|10.2*   | Employee Matters Agreement dated as of January 30, 2002 between eOn and Cortelco (filed as Exhibit 2.2).                                                                                                                                                   
|10.3*   | Confidential Disclosure Agreement dated as of January 30, 2002 between eOn and Cortelco (filed as Exhibit 2.3).                                                                                                                                            
|10.4*   | Cortelco 2002 Equity Incentive Plan.                                                                                                                                                                                                                       
|10.7*   | Mitel Caribbean VAR Agreement dated as of December 7, 2001, between Mitel Networks, Inc. and Cortelco.                                                                                                                                                     
|10.9*   | Form of Dealer Agreement between eOn and Cortelco.                                                                                                                                                                                                         
|10.10   | Landline  Operations  Interconnection,  Unbundling,  and  Resale  Agreement  by  and  between  Puerto  Rico  Telephone Company, Inc. and Cortelco Systems Puerto Rico, Inc. (filed as an exhibit to the Registrants 10 KSB for the period ended 07/31/08).
|10.11   | Credit Line Agreement between Oriental Bank and Trust and Cortelco (Spanish).  (filed as an exhibit to the Registrants 10 Q for the period ended 10/31/08).                                                                                               
|14.1    | Code of Ethics (filed as an exhibit to the Registrants 10 KSB for the period ended 07/31/05).                                                                                                                                                             
|31.1    | Officers Certification pursuant to Rules 13a 14(a) of the Securities Exchange Act of 1934.                                                                                                                                                                
|31.2    | Officers Certification pursuant to Rules 13a 14(a) of the Securities Exchange Act of 1934.                                                                                                                                                                
|32.1    | Officers Certification pursuant to 18 U.S.C ss1350.                                                                                                                                                                                                       



*Incorporated by reference to Cortelco's Registration Statement on Form 10 or amendments thereto, filed with the Securities Exchange Commission on February 12, 2002.









16



---

SIGNATURES





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





|                      |                                             
|--------------------- | --------------------------------------------
|                      | Cortelco Systems Puerto Rico, Inc.          
|                      |                                             
|                      |                                             
|Date:   June 15, 2009 | By /s/ Juan Carlos Ramos                    
|                      |                                             
|                      | Juan Carlos Ramos,  President               
|                      | Chief Executive Officer                     
|                      | (Principal Executive Officer)               
|                      |                                             
|                      |                                             
|                      | By /s/ Francisco Sanchez                    
|                      |                                             
|                      | Francisco Sanchez, Vice President           
|                      | Chief Financial Officer, Treasurer          
|                      | (Principal Financial and Accounting Officer)



17



---

EXHIBIT 31.1



CERTIFICATION PURSUANT TO RULE 13a-14(a) OF THE SECURITIES EXCHANGE ACT OF 1934



I, Juan Carlos Ramos, certify that:



1.

I have reviewed this report on Form 10-Q of Cortelco Systems Puerto Rico, Inc.;



2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;



3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in the report;



4.

The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:



(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;



(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



(c)

Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and



(d)

Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and



5.

The registrants other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions):



(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and



(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.





Date: June 15, 2009

/s/   Juan Carlos RamosJuan Carlos Ramos
Chief Executive Officer



18



---

EXHIBIT 31.2

CERTIFICATION PURSUANT TO RULE 13a-14(a) OF THE SECURITIES EXCHANGE ACT OF 1934



I, Francisco Sanchez, certify that:





1.

I have reviewed this report on Form 10-Q of Cortelco Systems Puerto Rico, Inc.;



2.

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;



3.

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in the report;



4.

The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:



(a)

Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;



(b)

Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



(c)

Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and



(d)

Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and



5.

The registrants other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions):



(a)

All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and



(b)

Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.







Date: June 15, 2009

/s/   Francisco SanchezFrancisco Sanchez
Chief Financial Officer



19



---

EXHIBIT 32.1



CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350 AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002





Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, and in connection with this quarterly report on Form 10-Q of Cortelco Systems Puerto Rico, Inc. ("Small business issuer") for the nine months ended April 30, 2009, as filed with the Securities and Exchange Commission on the date hereof (the Report), the undersigned Juan Carlos Ramos, Chief Executive Officer, and Francisco Sanchez, Chief Financial Officer of small business issuer, hereby certify, that:



1.

The report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and



2.

The information contained in this report fairly presents, in all material respects, the financial condition and results of operations of small business issuer.











Date: June 15, 2009

/s/   Juan Carlos RamosJuan Carlos Ramos
Chief Executive Officer









/s/   Francisco SanchezFrancisco Sanchez
Chief Financial Officer





20



---