##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

AMENDMENT NO. 1

ON

FORM 10-Q/A



---



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

For the quarterly period ended March 31, 2006



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|- | ---------------------------------------------------------------

For the transition period from  to

Commission file number 0-51148



---

TRI-S SECURITY CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|GEORGIA                                                        |  | 30-0016962                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

11675 Great Oaks Way, Suite 120, Alpharetta, Georgia 30022

(Address of principal executive offices)

(678) 808-1540

(Registrants telephone number, including area code)



---

Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (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 registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

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

Shares of the registrants common stock,
par value $0.001 per share, outstanding as of September 26, 2006: 3,548,704.



---



---

##### Table of Contents

EXPLANATORY NOTE

This Amendment No. 1 on Form 10-Q/A (the Amendment) amends the Quarterly Report on Form 10-Q for the quarter ended March 31, 2006 (the Original Report) of Tri-S Security
Corporation (the Company). As reported in the Current Report on Form 8-K filed by the Company on September 19, 2006, the Audit Committee of the Companys Board of Directors determined that the Companys consolidated
financial statements included in the Original Report and the Companys Quarterly Report on Form 10-Q for the quarter ended June 30, 2006 should be restated to account for the satisfaction of the beneficial ownership restrictions on
the Companys 10% convertible promissory notes.

The restated consolidated financial statements for the quarter ended March 31, 2006 included in
the Amendment (the Restatement) report a net loss $1,649,000 as opposed to a net loss of $1,265,000 as reported in the Original Report. See Note 2 of the Notes to Financial Statements included in the Amendment. The Amendment amends and
restates Items 1, 2 and 4 of Part I and Item 6 of Part II of the Original Report to the extent necessary to reflect the effects of the Restatement. Except for such amendments, the Amendment continues to describe conditions as of the
date of the Original Report, and the Company has not modified or updated other disclosures presented in the Original Report affected by subsequent events. Accordingly, the Amendment should be read in conjunction with the Original Report and the
Companys filings made with the Securities and Exchange Commission subsequent to the filing of the Original Report.

TRI-S SECURITY CORPORATION

QUARTERLY REPORT ON FORM 10-Q FOR THE

QUARTER ENDED MARCH 31, 2006

INDEX



|         |  |                                                                                       |  |         
|-------- |  | ------------------------------------------------------------------------------------- |  | --------
|         |  |                                                                                       |  | Page No.
|PART I.  |  | FINANCIAL INFORMATION                                                                 |  |         
|         |  |                                                                                      
|ITEM 1.  |  | FINANCIAL STATEMENTS:                                                                 |  |         
|         |  |                                                                                      
|         |  | Consolidated Balance SheetsMarch 31, 2006 and December 31, 2005                       |  | 2       
|         |  |                                                                                      
|         |  | Consolidated Statements of OperationsThree Months ended March 31, 2006 and 2005       |  | 3       
|         |  |                                                                                      
|         |  | Consolidated Statements of Cash FlowsThree months ended March 31, 2006 and 2005       |  | 4       
|         |  |                                                                                      
|         |  | Notes to Consolidated Financial Statements                                            |  | 5       
|         |  |                                                                                      
|ITEM 2.  |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |  | 13      
|         |  |                                                                                      
|ITEM 4.  |  | CONTROLS AND PROCEDURES                                                               |  | 18      
|         |  |                                                                                      
|PART II. |  | OTHER INFORMATION                                                                     |  | 19      
|         |  |                                                                                      
|ITEM 6.  |  | EXHIBITS                                                                              |  | 19      
|         |  |                                                                                      
|         |  | SIGNATURES                                                                            |  | 20      
|         |  |                                                                                      
|         |  | EXHIBIT INDEX                                                                         |  | E-1     



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Balance Sheets

Unaudited

(In thousands, except per
share data)



|                                                                                                                    |  |                    |        |   |                   |   |        |  
|------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ----------------- | - | ------ | -
|                                                                                                                    |  | March 31, 2006     |        |   | December 31, 2005 |  
|                                                                                                                    |  | (restated, Note 2) |        |   |                   |  
|Assets                                                                                                              |  |                    |        |   |                   |   |        |  
|Current assets:                                                                                                     |  |                    |        |   |                   |   |        |  
|Cash and cash equivalents                                                                                           |  | $                  | 245    |   |                   | $ | 463    |  
|Trade accounts receivable, net                                                                                      |  |                    | 10,022 |   |                   |   | 10,988 |  
|Income taxes receivable                                                                                             |  |                    | 321    |   |                   |   | 20     |  
|Note receivable  officer                                                                                           |  |                    | 102    |   |                   |   | 102    |  
|Prepaid expenses and other assets                                                                                   |  |                    | 1,307  |   |                   |   | 982    |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total current assets                                                                                                |  |                    | 11,997 |   |                   |   | 12,555 |  
|Property and equipment, less accumulated depreciation                                                               |  |                    | 1,384  |   |                   |   | 1,467  |  
|Investment in joint venture                                                                                         |  |                    | 8,974  |   |                   |   | 8,698  |  
|Goodwill                                                                                                            |  |                    | 15,615 |   |                   |   | 15,615 |  
|Intangibles, net                                                                                                    |  |                    |        |   |                   |   |        |  
|Customer contracts                                                                                                  |  |                    | 5,578  |   |                   |   | 5,990  |  
|Deferred loan costs                                                                                                 |  |                    | 1,639  |   |                   |   | 1,756  |  
|Other                                                                                                               |  |                    | 1,195  |   |                   |   | 1,264  |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total assets                                                                                                        |  | $                  | 46,382 |   |                   | $ | 47,345 |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Liabilities and Stockholders Equity                                                                                |  |                    |        |   |                   |   |        |  
|Current liabilities:                                                                                                |  |                    |        |   |                   |   |        |  
|Trade accounts payable                                                                                              |  | $                  | 1,407  |   |                   | $ | 1,199  |  
|Accrued interest expense                                                                                            |  |                    | 175    |   |                   |   | 100    |  
|Accrued expenses                                                                                                    |  |                    | 4,430  |   |                   |   | 5,690  |  
|Factoring facility                                                                                                  |  |                    | 9,008  |   |                   |   | 7,191  |  
|Series C preferred stock subject to mandatory redemption                                                            |  |                    | 6,000  |   |                   |   |       |  
|Term loans                                                                                                          |  |                    | 4,821  |   |                   |   | 275    |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total current liabilities                                                                                           |  |                    | 25,841 |   |                   |   | 14,455 |  
|Other liabilities:                                                                                                  |  |                    |        |   |                   |   |        |  
|10% convertible notes                                                                                               |  |                    | 7,416  |   |                   |   | 6,300  |  
|Deferred income taxes                                                                                               |  |                    | 4,386  |   |                   |   | 5,069  |  
|Term loans                                                                                                          |  |                    |       |   |                   |   | 4,817  |  
|Long-term debt                                                                                                      |  |                    | 270    |   |                   |   | 270    |  
|Series C preferred stock subject to mandatory redemption                                                            |  |                    |       |   |                   |   | 6,000  |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total liabilities                                                                                                   |  |                    | 37,913 |   |                   |   | 36,911 |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Stockholders equity:                                                                                               |  |                    |        |   |                   |   |        |  
|Common stock, $0.001 par value, 25,000,000 shares authorized, 3,369,117 and 3,338,700 shares issued and outstanding |  |                    | 3      |   |                   |   | 3      |  
|Additional paid-in capital                                                                                          |  |                    | 13,433 |   |                   |   | 13,749 |  
|Deficit                                                                                                             |  |                    | (4,967 | ) |                   |   | (3,318 | )
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total stockholders equity                                                                                          |  |                    | 8,469  |   |                   |   | 10,434 |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  
|Total liabilities and stockholders equity                                                                          |  | $                  | 46,382 |   |                   | $ | 47,345 |  
|                                                                                                                    |  |                    |        |   |                   |   |        |  

See accompanying notes to financial statements.



2



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Statements of Operations

Unaudited

(In thousands, except per
share data)



|                                                           |  |                                 |        |   |                                 |   |       |  
|---------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------- | - | ----- | -
|                                                           |  | Three MonthsEndedMarch 31, 2006 |        |   | Three MonthsEndedMarch 31, 2005 |  
|                                                           |  | (restated, Note 2)              |        |   |                                 |  
|Revenues                                                   |  | $                               | 17,373 |   |                                 | $ | 7,979 |  
|Cost of revenues:                                          |  |                                 |        |   |                                 |   |       |  
|Direct labor                                               |  |                                 | 10,571 |   |                                 |   | 4,216 |  
|Indirect labor and other support costs                     |  |                                 | 4,391  |   |                                 |   | 3,320 |  
|Amortization of customer contracts                         |  |                                 | 412    |   |                                 |   | 95    |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|                                                           |  |                                 | 15,374 |   |                                 |   | 7,631 |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|Gross profit                                               |  |                                 | 1,999  |   |                                 |   | 348   |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|Selling, general and administrative                        |  |                                 | 2,990  |   |                                 |   | 678   |  
|Amortization of intangible assets                          |  |                                 | 231    |   |                                 |   |      |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|                                                           |  |                                 | 3,221  |   |                                 |   | 678   |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|Operating loss                                             |  |                                 | (1,222 | ) |                                 |   | (330  | )
|                                                           |  |                                 |        |   |                                 |   |       |  
|Income from investment in Army Fleet Support, LLC, net     |  |                                 | 276    |   |                                 |   | 634   |  
|Other income (expense):                                    |  |                                 |        |   |                                 |   |       |  
|Interest income                                            |  |                                 | 7      |   |                                 |   | 12    |  
|Interest expense                                           |  |                                 | (1,702 | ) |                                 |   | (315  | )
|Interest on Series C redeemable preferred stock            |  |                                 | (75    | ) |                                 |   | (75   | )
|Other income                                               |  |                                 | 84     |   |                                 |   |      |  
|                                                           |  |                                 |        |   |                                 |   |       |  
|                                                           |  |                                 | (1,686 | ) |                                 |   | (378  | )
|                                                           |  |                                 |        |   |                                 |   |       |  
|Loss before income taxes                                   |  |                                 | (2,632 | ) |                                 |   | (74   | )
|                                                           |  |                                 |        |   |                                 |   |       |  
|Income tax benefit                                         |  |                                 | (983   | ) |                                 |   | (28   | )
|                                                           |  |                                 |        |   |                                 |   |       |  
|Net loss                                                   |  | $                               | (1,649 | ) |                                 | $ | (46   | )
|                                                           |  |                                 |        |   |                                 |   |       |  
|Basic and diluted net loss per common share                |  | $                               | (0.49  | ) |                                 | $ | (0.02 | )
|Basic and diluted weighted average number of common shares |  |                                 | 3,349  |   |                                 |   | 2,358 |  

See accompanying notes to financial statements.



3



---

##### Table of Contents

Tri-S Security Corporation and Subsidiaries

Consolidated Statements of Cash Flows

Unaudited

(In thousands)



|                                                                            |  |                                 |        |   |                                 |   |        |  
|--------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------- | - | ------ | -
|                                                                            |  | Three MonthsEndedMarch 31, 2006 |        |   | Three MonthsEndedMarch 31, 2005 |  
|                                                                            |  | (restated, Note 2)              |        |   |                                 |  
|Cash flow from operating activities:                                        |  |                                 |        |   |                                 |   |        |  
|Net loss                                                                    |  | $                               | (1,649 | ) |                                 | $ | (46    | )
|Adjustments to reconcile net loss to net cash used by operating activities: |  |                                 |        |   |                                 |   |        |  
|Income from investment in Army Fleet Support, LLC, net                      |  |                                 | (276   | ) |                                 |   | (634   | )
|Depreciation and amortization                                               |  |                                 | 711    |   |                                 |   | 194    |  
|Deferred income tax benefits                                                |  |                                 | (683   | ) |                                 |   | (41    | )
|Non-cash employee stock option expense                                      |  |                                 | 55     |   |                                 |   |       |  
|Non-cash interest expense                                                   |  |                                 | 738    |   |                                 |   |       |  
|Changes in operating assets and liabilities:                                |  |                                 |        |   |                                 |   |        |  
|Trade accounts receivable, net                                              |  |                                 | 966    |   |                                 |   | 530    |  
|Prepaid expenses and other assets                                           |  |                                 | (236   | ) |                                 |   | (796   | )
|Trade accounts payable                                                      |  |                                 | 208    |   |                                 |   | (212   | )
|Accrued liabilities                                                         |  |                                 | (1,185 | ) |                                 |   | 309    |  
|Income taxes payable                                                        |  |                                 | (301   | ) |                                 |   | 8      |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Net cash used by operating activities                                       |  |                                 | (1,652 | ) |                                 |   | (688   | )
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Cash flow from investing activities:                                        |  |                                 |        |   |                                 |   |        |  
|Proceeds from disposal of property and equipment                            |  |                                 | 16     |   |                                 |   |       |  
|Proceeds from investment in Army Fleet Support, LLC                         |  |                                 |       |   |                                 |   | 400    |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Net cash provided by investing activities                                   |  |                                 | 16     |   |                                 |   | 400    |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Cash flow from financing activities:                                        |  |                                 |        |   |                                 |   |        |  
|Net proceeds of factoring facility                                          |  |                                 | 1,817  |   |                                 |   |       |  
|Repayments of term loans                                                    |  |                                 | (271   | ) |                                 |   |       |  
|Deferred financing costs                                                    |  |                                 | (46    | ) |                                 |   |       |  
|Proceeds from initial public offering                                       |  |                                 |       |   |                                 |   | 11,079 |  
|Repayments of short-term notes                                              |  |                                 |       |   |                                 |   | (9,062 | )
|Repayments of capital lease obligations                                     |  |                                 |       |   |                                 |   | (24    | )
|Deferred initial public offering costs                                      |  |                                 | (82    | ) |                                 |   | (165   | )
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Net cash provided by financing activities                                   |  |                                 | 1,418  |   |                                 |   | 1,828  |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Net increase (decrease) in cash and cash equivalents                        |  |                                 | (218   | ) |                                 |   | 1,540  |  
|Cash and cash equivalents at beginning of period                            |  |                                 | 463    |   |                                 |   | 313    |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Cash and cash equivalents at end of period                                  |  | $                               | 245    |   |                                 | $ | 1,853  |  
|                                                                            |  |                                 |        |   |                                 |   |        |  
|Supplemental disclosures of cash flow information:                          |  |                                 |        |   |                                 |   |        |  
|Interest paid                                                               |  | $                               | 1,024  |   |                                 | $ | 931    |  
|Income taxes paid                                                           |  | $                               | 3      |   |                                 | $ | 6      |  

See accompanying notes to financial statements.



4



---

##### Table of Contents

TRI-S SECURITY CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

March 31, 2006

1. Organization

Tri-S Security Corporation, a Georgia corporation (Tri-S, the Company or we), was incorporated in
October 2001 under the name Diversified Security Corporation. We changed our name to Tri-S Security Corporation on August 16, 2004. We provide contract guard services to (i) various Federal government agencies
through our subsidiary, Paragon Systems, Inc., an Alabama corporation with its principal office located in Washington, DC (Paragon Systems); and (ii) commercial and state and local government customers through our subsidiary,
The Cornwall Group, Inc. (Cornwall), a Florida corporation with its principal offices located in Miami, Florida.

In
January 2006, Paragon Systems entered into a Joint Venture with Southeastern Protective Services to form Southeastern Paragon. Paragon Systems owns 49% and Southeastern Protective Services owns 51% of Southeastern Paragon. Southeastern
Paragon was formed to bid on certain contracts, and Paragon Systems will be the manager of the contracts awarded to Southeastern Paragon. Tri-S will account for the joint venture under Accounting Principal Board Opinion No. 18, The Equity
Method of Accounting for Investments in Common Stock,and FASB Interpretation No. 46(R), Consolidation of Variable Interest Entities.

We provide cost-effective solutions to ensure the safety and security of the assets and personnel of our customers and to continually improve the protection we provide for their personnel, programs, resources and
facilities. Our goal is to provide demonstrably superior contract guard services with the highest degree of integrity and responsiveness.

2.
Restatement

On September 15, 2006, the Audit Committee determined the Companys consolidated financial statements for the
three months ended March 31, 2006 and six months ended June 30, 2006 should be restated. The restatement is required to properly account for the lifting of the restrictions relating to the beneficial conversion feature of a portion of the 10%
Convertible Notes. During the fourth quarter of 2005, the Company issued 10% convertible promissory notes with an aggregate face value of $8,015,000. Since certain of the restrictions were satisfied in the first quarter of 2006, the Company should
have recognized interest expense for the in-the-money portion of the conversion feature of the notes. As a result, additional interest should have been recorded in the amount of $620,000 which has the effect of increasing our net loss by $384,000
for the quarter.

The following tables present the effect of the restatement relative to the originally reported financial position and
results of operations as of and for the three months ended March 31, 2006. The originally reported cash flows from operations, investing and financing activities were not affected.



|                                                    |  |                                   |        |   |             |   |        |  
|--------------------------------------------------- |  | --------------------------------- | ------ | - | ----------- | - | ------ | -
|                                                    |  | Three Months Ended March 31, 2006 |       
|                                                    |  | As PreviouslyReported             |        |   | As Restated |  
|Selected Consolidated Statement of Operations Items |  |                                   |        |   |             |   |        |  
|Interest Expense                                    |  | $                                 | (1,082 | ) |             | $ | (1,702 | )
|Loss before income taxes                            |  |                                   | (2,012 | ) |             |   | (2,632 | )
|Income tax benefit                                  |  |                                   | (747   | ) |             |   | (983   | )
|Net loss                                            |  | $                                 | (1,265 | ) |             | $ | (1,649 | )
|Basic and diluted net loss per common share         |  | $                                 | (0.38  | ) |             | $ | (0.49  | )
|                                                    | 
|                                                    |  | March 31, 2006                    |       
|                                                    |  | As PreviouslyReported             |        |   | As Restated |  
|Selected Consolidated Balance Sheet Items           |  |                                   |        |   |             |   |        |  
|10% convertible notes                               |  | $                                 | 6,379  |   |             | $ | 7,416  |  
|Deferred income taxes                               |  |                                   | 4,622  |   |             |   | 4,386  |  
|Total Liabilities                                   |  |                                   | 37,112 |   |             |   | 37,913 |  
|Additional Paid-in-capital                          |  |                                   | 13,850 |   |             |   | 13,433 |  
|Deficit                                             |  |                                   | (4,583 | ) |             |   | (4,967 | )
|Total shareholders equity                          |  |                                   | 9,270  |   |             |   | 8,469  |  

3. Basis of Presentation

The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (GAAP). The financial statements presented are
unaudited and have been prepared by our management in accordance with the rules and regulations of the Securities and Exchange Commission (the SEC). In the opinion of our management, all adjustments, consisting of normal recurring
accruals, necessary for the fair presentation of the financial position, results of operations and cash flows have been included. For further information, see our audited financial statements and footnotes thereto included in our Annual Report on
Form 10-K for the year ended December 31, 2005, as amended by Amendment No. 1 thereto, each as filed with the SEC, as amended (the Annual Report). Disclosure that substantially duplicates the disclosure contained in the
footnotes to the audited financial statements included in the Annual Report has been omitted from these Notes.



5



---

##### Table of Contents

4. Stock-based Compensation

Effective January 1, 2006, we adopted Statement of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R), using the modified-prospective-transition
approach method. Under this transition method, compensation costs for in 2006 include costs for options granted prior to, but not vested at, December 31, 2005, and options vested in 2006. Therefore, results for prior periods have not been
restated.

The adoption of SFAS 123R decreased net income by $55,000 for the three months ended March 31, 2006, compared to our
previous method of accounting for share-based compensation under Accounting Principal Board Opinion No. 25, Accounting for Stock Issued to Employees. In the quarter ending March 31, 2005, there would not have been any pro-forma
expenses under FAS 123R.

As of March 31, 2006, there was approximately $550,000 of unrecognized compensation cost related to unvested
share-based compensation awards granted. We expect to recognize this cost over the next three years.

5. Initial Public Offering

In February 2005, we completed an underwritten initial public offering of 1,800,000 units (plus an additional 270,000 units upon the exercise of the
underwriters over-allotment option), with each unit consisting of one share of our common stock, par value $0.001 per share, and a warrant to purchase one share of common stock, at an initial offering price per unit of $6.00. The initial
public offering closed with respect to the initial 1,800,000 units on February 14, 2005 and with respect to the additional 270,000 units on March 17, 2005. The aggregate net proceeds to us from the initial public offering were
approximately $10,885,000 after underwriting discounts and commissions, offering expenses and consulting fees.



6



---

##### Table of Contents

6. Acquisition of Paragon Systems, Inc.

On February 27, 2004, Tri-S acquired all of the outstanding capital stock of Paragon Systems (the Paragon Acquisition). At the closing of
the Paragon Acquisition, we: (i) paid $10.0 million, of which $2.3 million was paid in cash and $7.7 million was paid through the issuance of promissory notes (the Paragon Notes), to the former shareholders of Paragon Systems; and
(ii) issued 100 shares of our Series C Redeemable Preferred Stock, par value $1.00 per share, with an aggregate redemption value of $6.0 million. After the completion of the initial public offering, we repaid the outstanding principal of
the Paragon Notes and paid all unpaid, accrued interest thereon. The Series C Redeemable Preferred is redeemable by the Company no later than February 27, 2007.

7. Acquisition of The Cornwall Group, Inc.

On October 18, 2005, Tri-S acquired all of the
outstanding capital stock of Cornwall (the Cornwall Acquisition). At the closing of the Cornwall Acquisition, we paid $13,500,000, of which $13,250,000 was paid in cash and $250,000 was paid through the issuance of a promissory note to
the representative of the former shareholders of Cornwall. After adjusting for certain working capital items, the net purchase price for the Cornwall Acquisition was $12,753,000.

8. Common and Preferred Stock

On February 8, 2005, pursuant to an Exchange and Recapitalization
Agreement, we effected an exchange and recapitalization of our outstanding common stock, Series A Convertible Preferred Stock and Series B Convertible Preferred Stock and rights to acquire our common stock. Pursuant to the Exchange and
Recapitalization Agreement, all of our outstanding (i) common stock, Series A Convertible Preferred Stock and Series B Convertible Preferred Stock was exchanged for an aggregate of 1,200,000 shares of common stock and (ii) rights
to acquire our common stock were exchanged for rights to purchase an aggregate of 113,269 shares of common stock. The recapitalization was given retroactive treatment in the financial statements and related disclosures.

As of March 31, 2006, we had 100 shares outstanding of Series C Redeemable Preferred Stock.

Holders of the Series C Redeemable Preferred Stock have no voting rights, except that a consent of a majority of the holders of the Series C
Redeemable Preferred Stock, voting separately as a class, is required to increase or decrease the number of authorized shares of Series C Redeemable Preferred Stock and except as otherwise required by applicable law. The Series C
Redeemable Preferred Stock does not have any preemptive, conversion or sinking fund rights nor does it have any rights or preferences in the event of a liquidation, dissolution or winding-up of the Company.



7



---

##### Table of Contents

The Series C Redeemable Preferred Stock has a redemption value of $60,000 per share. We
may redeem the outstanding shares of Series C Redeemable Preferred Stock at any time, but must redeem all the outstanding shares of Series C Redeemable Preferred Stock no later than February 27, 2007. The holders of the
Series C Redeemable Preferred Stock are entitled to receive cash dividends at a rate of 5% of the redemption value per annum (or $3,000 per share per annum) which were accrued as interest expense for the three months ended March 31, 2006.

Tri-S is authorized to issue 25 million shares of common stock with a par value of $0.001 per share. The holders of common stock are
entitled to one vote per share on all matters. The common stock does not have cumulative voting rights and no conversion rights. Each share of common stock has an equal and ratable right to receive dividends to be paid from assets legally available
when and if declared by the Board of Directors of Tri-S. Tri-S has never paid any cash dividends on common stock.

During three months
ended March 31, 2006, we issued 20,000 shares of common stock, at an average price of $4.45 per share, for services, which will be rendered ratably during 2006. We recorded expense of approximately $22,000 for services rendered during the first
quarter of 2006.

Also, during the three months ended March 31, 2006, we issued 10,417 shares of common stock upon conversion of a 10%
convertible promissory note with an outstanding principal amount of $50,000 and a book value of $39,300.

9. Investment in Army Fleet Support, LLC

In conjunction with the Paragon Acquisition, we acquired a 10% equity interest in Army Fleet Support, LLC (Army Fleet). The
value of our investment in Army Fleet on the date of the Paragon Acquisition was $8,102,000 as established by an independent appraisal. We amortize the cost of the investment in excess of the net book value thereof using a 10-year life, which
approximates the anticipated life of Army Fleet.

We account for our investment in Army Fleet using the equity method of accounting.
Accordingly, our investment in Army Fleet is increased by our share of Army Fleets earnings and reduced by the amortization of our investment in Army Fleet and the cash we receive from Army Fleet with respect to our investment.



8



---

##### Table of Contents

Our investment in Army Fleet was affected by the following transactions for the three months ended
March 31, 2006 and 2005:



|                                             |  |                                  |       |   |                                 |   |       |  
|-------------------------------------------- |  | -------------------------------- | ----- | - | ------------------------------- | - | ----- | -
|                                             |  | Three Months EndedMarch 31, 2006 |       |   | Three MonthsEndedMarch 31, 2005 |  
|Investment in Army Fleet  beginning         |  | $                                | 8,698 |   |                                 | $ | 8,302 |  
|Companys share of earnings in Army Fleet    |  |                                  | 482   |   |                                 |   | 840   |  
|Amortization of the investment in Army Fleet |  |                                  | (206  | ) |                                 |   | (206  | )
|Cash received from Army Fleet                |  |                                  |       |   |                                 |   | (400  | )
|                                             |  |                                  |       |   |                                 |   |       |  
|Investment in Army Fleet  ending            |  | $                                | 8,974 |   |                                 | $ | 8,536 |  
|                                             |  |                                  |       |   |                                 |   |       |  

Summarized unaudited balance sheet information for Army Fleet as of March 31, 2006 and
December 31, 2005 is as follows:



|                             |  |                |        |               |   |       
|---------------------------- |  | -------------- | ------ | ------------- | - | ------
|                             |  | March 31, 2006 |        | Dec. 31, 2005
|Total assets                 |  | $              | 78,041 |               | $ | 60,735
|                             |  |                |        |               |   |       
|Total liabilities            |  | $              | 56,213 |               | $ | 42,761
|Equity                       |  |                | 21,828 |               |   | 17,974
|                             |  |                |        |               |   |       
|Total liabilities and equity |  | $              | 78,041 |               | $ | 60,735
|                             |  |                |        |               |   |       

Summarized unaudited unconsolidated statement of operations information for Army Fleet for the
three months ended March 31, 2006 and 2005 is as follows:



|                  |  |                                 |        |                                 |   |       
|----------------- |  | ------------------------------- | ------ | ------------------------------- | - | ------
|                  |  | Three MonthsEndedMarch 31, 2006 |        | Three MonthsEndedMarch 31, 2005
|Contract revenues |  | $                               | 76,917 |                                 | $ | 77,964
|Operating income  |  |                                 | 5,150  |                                 |   | 8,424 
|Net earnings      |  |                                 | 4,817  |                                 |   | 8,401 



9



---

##### Table of Contents

10. Debt and Other Obligations

Factoring Agreement

On October 18, 2005, we entered into a Credit Agreement (the Credit
Agreement) with LSQ Funding Group, L.C. (LSQ) and BRE LLC (BRE and, together with LSQ, our lenders), pursuant to which we borrowed $1,650,000 pursuant to a term loan with a maturity date of October 1,
2007 (Term Loan A) and $3,500,000 pursuant to a term loan with a maturity date of October 1, 2009 (Term Loan B and, together with Term Loan A, the Term Loans).

We shall pay to our lenders the principal amount of (i) Term Loan A in one installment of $1.1 million payable on January 1, 2007 and equal
quarterly installments of $275,000 payable on the first day of each calendar quarter commencing on April 1, 2007; and (ii) Term Loan B in equal quarterly installments of $296,000 payable on the first day of each calendar quarter commencing
on January 1, 2007. Interest shall accrue under the Term Loans at the variable rate of interest published by The Wall Street Journal as its prime rate (the Prime Rate) plus 4.0%, and Borrower shall pay Lender all interest accrued
under the Term Loans on the first day of each month. All remaining unpaid principal under the Term Loans and accrued interest thereon is payable no later than the respective maturity dates thereof.

In connection with the Credit Agreement, we entered into a Factoring and Security Agreement (the Factoring Agreement) with LSQ, pursuant to
which LSQ will purchase from us from time to time certain accounts receivable at a discount of 0.7% and provide us with a professional accounts receivable management service for a funds usage fee of the Prime Rate plus 1.0% on the funds advanced on
the outstanding accounts receivable purchased. The Factoring Agreement has a $6,000,000 initial purchase limit and a four-year term which will automatically renew unless we provide notice of our intent to terminate. The Factoring Agreement amends
and restates this Factoring Agreement dated as of April 1, 2005 between LSQ and Paragon Systems, pursuant to which LSQ purchased from Paragon Systems from time to time certain accounts receivable at a discount of 0.7% under a factoring facility
with a funds usage fee equal to the Prime Rate plus 1.00%, a $6,500,000 initial purchase limit and a one-year term subject to annual renewal.

During the first quarter of 2006 and as of March 31, 2006, the funds advanced to us and outstanding under our Factoring Facility exceeded the maximum availability under the factoring facility based on the collateral formula in the
Factoring Agreement with our lenders. This constitutes a default under the Factoring Agreement and, due to cross default provisions, under the Credit Agreement. On March 29, 2006, we entered into an Amendment and Forbearance Agreement with our
lenders pursuant to which our lenders waived this default and certain other specified defaults under Credit Agreement and agreed to forbear from exercising all remedies available to them in connection with such defaults until January 1, 2007.
The agreement also amends the Credit Agreement, among other things, (i) to delay all principal payments under the Term Loans until January 1, 2007; (ii) to revise the default interest rate with respect to the Term Loans so that it
equals the default interest rate with respect to the Factoring Facility; (iii) to provide that the funds usage fee under the factoring facility from March 29, 2006 through January 1, 2007, shall be increased to the Prime Rate plus
4.0%; and (iv) to defer certain fees until January 1, 2007. During May 2006, we paid down the outstanding balance on the Factoring Facility to a level that put us in compliance with the agreement.



10



---

##### Table of Contents

Pursuant to the Credit Agreement, we also entered into (i) a Guaranty Agreement pursuant to which we
unconditionally and irrevocably guarantee to the lenders the prompt payment and performance of all of our obligations, indebtedness and liabilities to the lenders, whether currently existing or subsequently arising (the Obligations); and
(ii) a Security Agreement, pursuant to which we granted to the lenders a security interest in substantially all of our assets to secure all of the Obligations. Additionally, we have entered into a Pledge Agreement pursuant to which we have
pledged to the lenders the capital stock of Paragon Systems to secure all of our obligations under the Credit Agreement and related documents.

Convertible Notes

During September and October 2005, we issued in a private placement transaction 10% convertible
promissory notes (10% Notes) with an aggregate principal amount of $8,015,000 and warrants to purchase 834,896 shares of common stock for a total purchase price of $8,015,000. The 10% Notes and warrants were issued in four closings
between September 2, 2005 and October 14, 2005. The face value of the 10% Notes is $8,015,000. Interest is payable monthly on the face value of the 10% Notes at a rate of 10% per annum. The gross proceeds from the offering of 10%
Notes and warrants was allocated to the 10% Notes and warrants in accordance with Emerging Issue Tax Force 98-5 Accounting for Convertible Securities with Beneficial Conversion Features or Contingently Adjustable Conversion Ratios
(EITF 98-5). In accordance with EITF 98-5, $6,107,000 of the gross proceeds was allocated to the 10% Notes and $1,908,000 was allocated to additional paid in capital related to the warrants and the beneficial conversion feature. The
conversion of the 10% Notes was restricted at the issue date because of the need for a shareholder vote to approve the contingently issuable shares as well as certain other restrictions. In February 2006, the shareholders approved the shares
issuable upon conversion of the 10% Notes. Accordingly, approximately $1.1 million of the in-the-money beneficial conversion feature was recorded to increase the book value of the 10% Notes. Of the $1.1 million of in-the-money beneficial conversion
feature, approximately $700 thousand was recorded as interest expense during the quarter ended March 31, 2006 and approximately $400 thousand was recorded as a reduction to additional paid in capital because of additional conversion
restrictions associated with a certain portion of the 10% Notes. The remaining discount on the 10% Notes relative to face value will be amortized to interest expense over the remaining life of the 10% Notes. The 10% Notes mature three years after
issuance and may be prepaid at the option of the Company after one year after the issuance thereof subject to the satisfaction of certain conditions.

The 10% Notes are convertible by the holders at an initial conversion price of $4.80 per share subject to certain restrictions. The warrants issued have an exercise price of $4.80 and expire three years from the date
of issuance. During the three months ended March 31, 2006, 10,417 shares of common stock were issued upon conversion of 10% Note with an aggregate principal amount of $50,000.

11. Net Loss per Share

Basic net loss per share is computed by dividing net loss available to common
stockholders by the weighted average number of common shares outstanding during the period. Diluted net loss per share gives effect to all potentially dilutive securities. The effect of the Companys warrants and stock options were not included
in the computation of diluted earnings per share as their effect was anti-dilutive.



11



---

##### Table of Contents

12. Related Party Transactions

Note Receivable from Chief Executive Officer

Pursuant to the employment agreement between Tri-S and
Ronald G. Farrell, our Chief Executive Officer and President, Mr. Farrell was entitled to receive during 2004 an aggregate bonus of $435,000. However, in order to improve the financial position of the Company prior to our initial public
offering, Mr. Farrell agreed to forfeit $290,000 of such bonus and accept a cash bonus of $145,000. At the time Mr. Farrell agreed to such change in his compensation, we had already paid to Mr. Farrell $245,000 with respect to his
2004 bonus. Accordingly, Mr. Farrell has agreed to repay to us $100,000 pursuant to the terms of a promissory note issued by Mr. Farrell to us dated December 31, 2004, which bears interest at a rate of 2.48% per year and is
payable on December 31, 2006. The note may be prepaid at any time without penalty and may be paid, at the election of Mr. Farrell, in cash or shares of common stock or any combination thereof. The note is reflected as a $102,000
asset on our balance sheet as of March 31, 2006.

Employment Agreement

Pursuant to the employment agreement between us and Mr. Farrell, Mr. Farrell has agreed to serve as our Chief Executive Officer and President
until December 31, 2008. The agreement provides for (i) payment of a specified base salary which increases by 10% per year; (ii) payment of an annual incentive bonus equal to 5% of our operating income for such year (which income
includes dividends and distributions made to us with respect to our interest in Army Fleet), provided that such bonus may not exceed 100% of Mr. Farrells base salary for such year; (iii) prohibitions against
Mr. Farrells disclosure of confidential information, solicitation of our employees and participation in a business competitive with our business during his employment and for a period of one year following the termination of his
employment; (iv) payment of an acquisition bonus equal to 2% of the value of all acquisitions made by us; and (v) continuation of Mr. Farrells compensation and benefits for the remainder of the term of his employment agreement
if his employment is terminated by us without cause or by Mr. Farrell for good reason or upon a change of control of the Company. Pursuant to Mr. Farrells employment agreement, we also provide
certain other benefits and expense reimbursements to Mr. Farrell which are consistent with his position as our Chief Executive Officer. Mr. Farrell is also entitled to participate in any employee benefit plan, stock option plan and other
fringe benefit plan at the discretion of our board of directors.

13. Contingencies

On March 2, 2006, International Monitoring, Inc. (IMI), a wholly-owned subsidiary of Cornwall, entered into an agreement, as amended
on April 10, 2006 (as so amended, the Sale Agreement), with Devcon Security Services Corporation (Devcon) pursuant to which the IMI has agreed to assign all of its interest in its security monitoring contracts (the
Contracts) and certain related equipment to Devcon for a purchase price to be calculated by Devcon based upon a multiple of the monthly revenue, net of certain expenses, generated by the Contracts which meet certain criteria. The
purchase price may be reduced for pre-paid revenue received by IMI prior to the closing for which IMI has not rendered services as of the closing.

If the closing does not occur on or before May 16, 2006, then the Sale Agreement will terminate automatically. Devcon also has the right to terminate the Sale Agreement at any time for any reason. The Sale
Agreement contains certain representations, warranties and agreements of IMI and requires IMI to indemnify Devcon for breaches of, or inaccuracies in, the representations and warranties set forth therein. The closing is subject to the satisfaction
or waiver of the closing conditions set forth in the Sale Agreement.

We do not anticipate the closing to occur by May 16, 2006. If
the closing does not occur by May 16, 2006, we will attempt to extend the deadline with Devcon or begin to seek a new buyer.

In
March 2006, we entered into an agreement to sell certain real property we own in Fort Lauderdale, Florida, for a purchase price of $775,000. We anticipate the closing of the sale to occur during May 2006, however, the closing is subject to
the satisfaction or waiver of customary closing conditions, including, without limitation, satisfactory completion of due diligence by the buyer.



12



---

##### Table of Contents

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

This
Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the Managements Discussion and Analysis of Financial Condition and Results of Operations contained in the Annual
Report.

You should carefully review the information contained in this Quarterly Report on Form 10-Q for the quarter ended
March 31, 2006 (this Quarterly Report) and should particularly consider any risks and other factors that we set forth in this Quarterly Report and in other reports or documents that we file from time to time with the SEC. Except for
historical information contained herein, this Quarterly Report contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as
amended (the Exchange Act), including statements of our expectations as to future events and our future financial performance. In some cases, you can identify those so-called forward-looking statements by words such as
may, will, should, expects, plans, anticipates, believes, estimates, predicts, potential, or continue or the negative
of those words and other comparable words. You should be aware that those statements are only our predictions, which are being made as of the date hereof. Actual events or results may differ materially. In evaluating those statements, you
should specifically consider various factors, including the risks outlined below. Those factors may cause our actual results to differ materially from any of our forward-looking statements. We undertake no obligation to update any
forward-looking statements, whether as a result of new information, future events or otherwise.

Overview

We provide contract guard services to government and commercial customers. These guard services include providing uniformed and armed guards for access
control, personnel protection, plant security, theft prevention, surveillance, vehicular and foot patrol, crowd control and prevention of sabotage, terrorist and criminal activities. In connection with providing these services, we assume
responsibility for a variety of functions, including recruiting, hiring, training and supervising security guards deployed to the customers we serve as well as paying all guards and providing them with uniforms, employee benefits and workers
compensation insurance. We are responsible for preventing the interruption of guard services as a consequence of illness, vacations or resignations.

Critical Accounting Policies

The following discussion and analysis of our financial condition and results of operations is
based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make judgments regarding estimates that affect the reported amounts of assets,
liabilities, revenues and expenses, and related disclosures. We base our judgments on historical experience and on various assumptions that we believe are reasonable under the circumstances. Actual results may differ from these estimates under
different assumptions or conditions. We believe our judgments and related estimates regarding the following accounting policies are critical in the preparation of our consolidated financial statements.

Revenue Recognition.Revenue is recorded monthly as guard services are provided to our customers under contracts. We bill guard services in
arrears at hourly or monthly rates based on the number of hours worked under some contracts and as fixed monthly amounts under other contracts. Hourly and monthly rates are based on contractual terms.

The terms of our contracts are complex and may be subject to differing interpretations. We make estimates and judgments about terms of the contracts
in providing services and in billing and recording revenue. At times, our Federal contracts require interpretations. Typically, differences in interpretation are resolved on a mutual basis in discussions with the government agency involved. The
resolution of differences may result in a determination that amounts previously billed are not in accordance with contract terms and adjustments of amounts initially recorded as revenue may be material.



13



---

##### Table of Contents

Contracts with Federal government agencies may be subject to cessation of funding. Cessation of
funding may result in amounts billed and recorded as revenue as being uncollectible. We work with the appropriate government agency to resolve funding issues. When funding issues become known, we make estimates and judgments about the extent of
potential losses and adjust revenues accordingly. Amounts estimated could differ from amounts ultimately collected and these amounts could be material. During 2004, 2005 and 2006, none of our contracts have been subject to cessation of funding.

Cost of Revenues.Cost of revenues is primarily comprised of labor, related payroll taxes, employee benefits, workers compensation,
liability insurance, and the pro rata portion of the costs of customer contracts required.

We make estimates and judgments of amounts
recorded for accruals of labor related costs. Expenses most subject to estimation and judgment are accrued vacation and workers compensation costs. The terms of vacation policies may be complex and subject to interpretation. Workers
compensation insurance is subject to retroactive audit. Actual amounts could differ from the amounts initially recorded.

Impairment of
Long-lived Assets, Goodwill and Intangible Assets. We evaluate impairment of long-lived assets, including property and equipment and intangible assets with finite lives, whenever events or changes in circumstances indicate that the carrying
amount of such assets may not be recoverable. If the sum of the expected future undiscounted cash flows is less than the carrying amount of the asset, then an impairment loss is recognized. Measurement of an impairment loss for long-lived
assets is based on discounted cash flows and the fair value of an asset.

Investment in Army Fleet.We account for our 10% equity in
Army Fleet, a joint venture which provides logistics support for U.S. Army aviation training at Fort Rucker, Alabama, using the equity method of accounting. Accordingly, our investment in Army Fleet is increased by our share of Army Fleets
earnings and reduced by the amortization of our investment in Army Fleet and the cash we receive from Army Fleet with respect to our investment.

SFAS No. 123(R).On January 1st, 2006, we adopted Statement of Financial Accounting
Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R), using the modified-prospective-transition approach method. The adoption increased our net loss by $55,000 in the quarter ending March 31, 2006 compared
to our previous method of accounting for share-based compensation under Accounting Principal Board Opinion No. 25, Accounting for Stock Issued to Employees. The adoption of SFAS 123(R) would have not have changed our net loss for the
quarter ending March 31, 2005. We will incur approximately $550,000 of expense over a weighted average of 2.6 years for all unvested options.

Restatement.On September 15, 2006, the Audit Committee determined the Companys consolidated financial statements for the three months ended March 31, 2006 should be restated. The restatement is required to properly
account for the lifting of the restrictions relating to the beneficial conversion feature of a portion of the 10% Convertible Notes. During the fourth quarter of 2005, the Company issued 10% convertible promissory notes with an aggregate face value
of $8,015,000. Since certain of the restrictions were satisfied in the first quarter of 2006, the Company should have recognized interest expense for the in-the-money portion of the conversion feature of the notes. As a result, additional interest
should have been recorded in the amount of $620,000 which has the effect of increasing our net loss by $384,000 for the quarter. The effect of the restatement does not impact the Companys liquidity position as it represents a non cash interest
charge.

The following tables present the effect of the restatement relative to the originally reported financial position and results of
operations as of and for the three months ended March 31, 2006. The originally reported cash flows from operations, investing and financing activities were not affected.



|                                                    |  |                                   |        |   |             |   |        |  
|--------------------------------------------------- |  | --------------------------------- | ------ | - | ----------- | - | ------ | -
|                                                    |  | Three Months Ended March 31, 2006 |       
|                                                    |  | As PreviouslyReported             |        |   | As Restated |  
|Selected Consolidated Statement of Operations Items |  |                                   |        |   |             |   |        |  
|Interest Expense                                    |  | $                                 | (1,082 | ) |             | $ | (1,702 | )
|Loss before income taxes                            |  |                                   | (2,012 | ) |             |   | (2,632 | )
|Income tax benefit                                  |  |                                   | (747   | ) |             |   | (983   | )
|Net loss                                            |  | $                                 | (1,265 | ) |             | $ | (1,649 | )
|                                                    |  |                                  
|Basic and diluted net loss per common share         |  | $                                 | (0.38  | ) |             | $ | (0.49  | )



14



---

##### Table of Contents

|                                          |  |                      |        |   |            |   |        |  
|----------------------------------------- |  | -------------------- | ------ | - | ---------- | - | ------ | -
|                                          |  | March 31, 2006       |       
|                                          |  | AsPreviouslyReported |        |   | AsRestated |  
|Selected Consolidated Balance Sheet Items |  |                      |        |   |            |   |        |  
|10% convertible notes                     |  | $                    | 6,379  |   |            | $ | 7,416  |  
|Deferred income taxes                     |  |                      | 4,622  |   |            |   | 4,386  |  
|Total Liabilities                         |  |                      | 37,112 |   |            |   | 37,913 |  
|Additional Paid-in-capital                |  |                      | 13,850 |   |            |   | 13,433 |  
|Deficit                                   |  |                      | (4,583 | ) |            |   | (4,967 | )
|Total shareholders equity                |  |                      | 9,270  |   |            |   | 8,469  |  

Results of Operations - Three Months Ended March 31, 2006 Compared to Three Months Ended March 31,
2005

Revenue increased $9.4 million to $17.4 million, or 118%, for the three months ended March 31, 2006, as compared to revenue
of $8.0 million for the three months ended March 31, 2005. The increase in revenue is primarily due to the Cornwall Acquisition, which generated $10.0 of additional revenue in the first quarter 2006 offset by a $500,000 reduction in revenue at
Paragon Systems as the result of two contract expirations.

Cost of revenue increased $7.8 million to $15.4 million, or 101%, for the three
months ended March 31, 2006, as compared to cost of revenue of $7.6 million for the three months ended March 31, 2005. Our cost of revenues increased primarily due to costs associated with the service contracts acquired as part of the
Cornwall acquisition.

Our gross profit increased by $1.7 million to $2.0 million for the three months ended March 31, 2006, as
compared to gross profit of $348,000 for the three months ended March 31, 2005. Our gross margin percentage increased to 11.5% for the three months ended March 31, 2006 compared to 4.4% for the three months ended March 31, 2005.

Selling, general and administrative expenses, which include payroll and related expenses for administrative personnel, occupancy costs at
the office locations, consulting and professional fees, and other miscellaneous office and corporation expenses, increased $2.3 million to $3.0 million, or 341%, for the three months ended March 31, 2006, as compared to $678,000 for the three
months ended March 31, 2005. The $2.3 million increase was due to $1.6 million of selling, general and administrative expenses incurred by Cornwall. The remainder of the increase was due to costs incurred to support our anticipated growth at
Paragon Systems and due to the establishment of a corporate headquarters as a result of our growth and initial public offering.

Income
with respect to our equity interest in Army Fleet decreased $358,000 for the three months ended March 31, 2006, as compared to the three months ended March 31, 2005. For the three months ended March 31, 2006, we recognized $482,000 of
net earnings with respect to our equity interest in Army Fleet less $206,000 of related amortization expense, for a net result of $276,000. For the three months ended March 31, 2005, we recognized $840,000 of net earnings with respect to our
equity interest in Army Fleet less $206,000 of amortization expense, for a net result of $634,000.



15



---

##### Table of Contents

Interest expense increased $1,387,000, or 440%, to $1,702,000 for the three months ended March 31,
2006, as compared to interest expense of $390,000 for the three months ended March 31, 2005. The increase is due primarily to the interest associated with the 10% Notes, including the beneficial conversion feature interest and the term loans
with LSQ, which did not exist in the quarter ending March 31, 2005. Also increased borrowings on factoring facility with LSQ contributed to the increase in interest expense.

Income taxes are provided at 37% of income (loss) before income taxes. Even though we have a net operating loss carry forward, we have recognized a
deferred income tax benefit for the net operating loss carry forward because we anticipate reporting income before income taxes in future periods.



16



---

##### Table of Contents

Liquidity and Capital Resources

As of March 31, 2006, we had $245,000 of cash on hand. The funds advanced to us and outstanding under our Factoring Facility during the first quarter of 2006 and as of March 31, 2006 exceeded the maximum
availability under the factoring facility based on the collateral formula in the Factoring Agreement with our lenders. This constitutes a default under our Factoring Agreement and, due to cross default provisions, under our Credit Agreement. On
March 29, 2006, we entered into an Amendment and Forbearance Agreement with our lenders which waived this default and certain other specified defaults under the Credit Agreement and agreed to forbear from exercising all remedies available to
the lenders in connection with such defaults until January 1, 2007. The agreement also amends the Credit Agreement, among other things, (i) to delay all principal payments under the Term Loans until January 1, 2007; (ii) to
revise the default interest rate with respect to the Term Loans so that it equals the default interest rate with respect to the Factoring Facility; (iii) to provide that the funds usage fee under the factoring facility from March 29, 2006
through January 1, 2007 shall be increased to the Prime Rate plus 4%; and (iv) to defer certain fees until January 1, 2007.

The Series C Redeemable Preferred Stock outstanding at December 31, 2005 is redeemable on February 28, 2007 for an aggregate value of $6.0 million. All of the outstanding Series C Redeemable Preferred Stock was issued in
connection with the Paragon Acquisition and is held by the former shareholders of Paragon Systems. On February 26, 2006, we filed a complaint against the former shareholders of Paragon Systems alleging, among other things, that the former
shareholders breached certain representations set forth in the Stock Purchase Agreement between the Company and the former shareholders dated as of February 23, 2004 (the Paragon Purchase Agreement), pursuant to which the Paragon
Acquisition was consummated on February 27, 2004, and that certain former shareholders committed fraud in connection with the Paragon Acquisition. In the complaint we seek, among other things, an award of damages against the former shareholders
and a decree invalidating all of the outstanding shares of the Series C Redeemable Preferred Stock. Accordingly, we exercised our right of offset under the Paragon Purchase Agreement and did not pay the $150,000 interest payment which was
otherwise due in respect of the Series C Redeemable Preferred Stock on February 28, 2006.

In order to improve the liquidity
position of the Company sold its interest in the Army Fleet Support, LLC and some assets of IMI as well as other assets to repay our lenders. These transactions occurred during the second and third quarters of 2006. These asset sales allowed us to
repay Term Loan A and B and to repay a significant portion of the Factoring Facility . We will need to sell additional assets and/or raise additional debt and/or equity capital or renegotiate our existing debt and preferred stock agreements in order
to satisfy our debt maturity obligations during 2007.



17



---

##### Table of Contents

Cash out flow from operating activities was $1.7 million for the three months ended March 31, 2006.
This resulted primarily due to a net loss for the three months ended March 31, 2006 of $1.2 million and changes in working capital accounts.

Our liquidity position in the future will be determined by our ability to generate cash from operations, the cash received from asset sales, and our borrowing availability under the Factoring Agreement and future financings.

Item 4. Controls and Procedures

In the Original Report, our Chief Executive Officer and Chief Financial
Officer concluded that, as of the end of the period covered by the Original Report, our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) or 15d-15(e) of the Exchange Act) were effective. This conclusion was reached
after our Chief Executive Officer and Chief Financial Officer evaluated our disclosure controls and procedures as of the end of the period covered by the Original Report, as required by paragraph (b) of Rules 13a-15 or 15d-15 of the Exchange
Act.

In connection with preparing the restated consolidated financial statements included in the Amendment, our Chief Executive Officer
and Chief Financial Officer further evaluated our disclosure controls and procedures as of the end of the period covered by the Original Report and concluded that such disclosure controls and procedures were ineffective because the financial
statements included in the Original Report did not account for the satisfaction of the beneficial ownership restriction on the Companys 10% convertible promissory notes.

During the quarter ended March 31, 2006, there was not any change in our internal control over financial reporting identified in connection with the
evaluation required by paragraph (d) of Rules 13a-15 or 15d-15 of the Exchange Act that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



18



---

##### Table of Contents

PART II - OTHER INFORMATION

Item 6. Exhibits.

The exhibits required to be filed with this Quarterly Report are set forth on the
Exhibit Index included herein.



19



---

##### Table of Contents

SIGNATURE

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



|                         |  |                                                            
|------------------------ |  | -----------------------------------------------------------
|                         |  | TRI-S SECURITY CORPORATION                                 
|                         | 
|Date: September 26, 2006 |  | /s/ Ronald G. Farrell                                      
|                         |  | Ronald G. Farrell                                          
|                         |  | Chairman of the Board and Chief Executive Officer          
|                         |  | (duly authorized signatory and Principal Executive Officer)



20



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                 |  |                                                                                                                            
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                     |  | Method of Filing                                                                                                           
|3.1         |  | Amended and Restated Articles of Incorporation.                                                                                                 |  | Incorporated by reference to Exhibit 3.1 to the Companys Registration Statement on Form S-1 (No. 333-119737).             
|            |  |                                                                                                                                                
|3.2         |  | Amended and Restated Bylaws.                                                                                                                    |  | Incorporated by reference to Exhibit 3.2 to the Companys Registration Statement on Form S-1 (No. 333-119737).             
|            |  |                                                                                                                                                
|10.1        |  | Agreement between International Monitoring, Inc. and Devcon Security Services Corporation dated March 2, 2006.                                  |  | Incorporated by reference to Exhibit 99.1 to the Companys Current Report on Form 8-K filed on March 8, 2006.              
|            |  |                                                                                                                                                
|10.2        |  | Amendment and Forbearance Agreement dated as of March 29, 2006 by and among the Company, its subsidiaries, LSQ Funding Group, L.C. and BRE LLC. |  | Incorporated by reference to Exhibit 99.1 to the Companys Current Report on Form 8-K filed on April 4, 2006.              
|            |  |                                                                                                                                                
|10.3        |  | Agreement to sell certain real property located in Fort Lauderdale, Florida.                                                                    |  | Incorporated by reference to Exhibit 10.92 to the Companys Annual Report on Form 10-K for the year ended December 31, 2005
|            |  |                                                                                                                                                
|10.4        |  | Letter Agreement dated April 10, 2006 between International Monitoring, Inc. and Devcon Security Services Corporation.                          |  | Previously filed.                                                                                                          
|            |  |                                                                                                                                                
|10.5        |  | Joint Venture Agreement dated January 17, 2006 between Paragon Systems, Inc. and Southeastern Protective Services, Inc.                         |  | Previously filed..                                                                                                         
|            |  |                                                                                                                                                
|10.6        |  | Summary of Board Compensation.                                                                                                                  |  | Previously filed..                                                                                                         
|            |  |                                                                                                                                                
|31.1        |  | Rule 13a-14(a)/15d-14(a) Certification of the Companys Chief Executive Officer.                                                                |  | Filed herewith.                                                                                                            
|            |  |                                                                                                                                                
|31.2        |  | Rule 13a-14(a)/15d-14(a) Certification of the Companys Chief Financial Officer.                                                                |  | Filed herewith.                                                                                                            
|            |  |                                                                                                                                                
|32.1        |  | Section 1350 Certification of the Companys Chief Executive Officer.                                                                            |  | Filed herewith.                                                                                                            
|            |  |                                                                                                                                                
|32.2        |  | Section 1350 Certification of the Companys Chief Financial Officer.                                                                            |  | Filed herewith.                                                                                                            



E-1