##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---



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

For the quarterly period ended January 31, 2006

OR



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

For the transition period from  to

Commission file number 0-27022



---

OPTICAL CABLE CORPORATION

(Exact name of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Virginia                                                       |  | 54-1237042                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

5290 Concourse Drive

Roanoke, Virginia 24019

(Address of principal executive offices, including
zip code)

(540) 265-0690

(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 the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. (See definition of
accelerated filer and large accelerated filer) in Rule 12b-2 of the Act).

Large Accelerated Filer ̈Accelerated Filer ̈Non-accelerated Filer  x

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

As of March 1, 2006, 6,020,077 shares of the
registrants Common Stock, no par value, were outstanding.



---



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Form 10-Q Index

Three Months Ended January 31, 2006



|           |  |                                                                                               |  |     
|---------- |  | --------------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                               |  | Page
|PART I.    |  | FINANCIAL INFORMATION                                                                         |  |     
|           |  |                                                                                              
|           |  | Item 1.
Financial Statements (unaudited)                                                      |  |     
|           |  |                                                                                              
|           |  | Condensed Balance Sheets  January 31, 2006 and October 31, 2005                              |  | 2   
|           |  |                                                                                              
|           |  | Condensed Statements of Operations  Three Months Ended January 31, 2006 and 2005             |  | 3   
|           |  |                                                                                              
|           |  | Condensed Statement of Shareholders Equity  Three Months Ended January 31, 2006             |  | 4   
|           |  |                                                                                              
|           |  | Condensed Statements of Cash Flows  Three Months Ended January 31, 2006 and 2005             |  | 5   
|           |  |                                                                                              
|           |  | Condensed Notes to Condensed Financial Statements                                             |  | 6   
|           |  |                                                                                              
|           |  | Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 16  
|           |  |                                                                                              
|           |  | Item 3.
Quantitative and Qualitative Disclosures About Market Risk                            |  | 27  
|           |  |                                                                                              
|           |  | Item 4.
Controls and Procedures                                                               |  | 28  
|           |  |                                                                                              
|PART II.   |  | OTHER INFORMATION                                                                             |  |     
|           |  |                                                                                              
|           |  | Item 6.
Exhibits                                                                              |  | 29  
|           | 
|SIGNATURES |  | 30                                                                                           



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

OPTICAL CABLE CORPORATION

Condensed Balance Sheets

(unaudited)



|                                                                                                                                                               |  |                 |            |                 |           
|-------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------------- | ---------- | --------------- | ----------
|                                                                                                                                                               |  | January 31,2006 |            | October 31,2005
|Assets                                                                                                                                                         |  |                 |            |                 |           
|                                                                                                                                                               |  |                
|Current assets:                                                                                                                                                |  |                 |            |                 |           
|Cash                                                                                                                                                           |  | $               | 2,374,631  |                 | 3,290,133 
|Trade accounts receivable, net of allowance for doubtful accounts of $432,220 at January 31, 2006 and $454,550 at October 31,
2005                             |  |                 | 6,211,595  |                 | 8,174,384 
|Other receivables                                                                                                                                              |  |                 | 298,056    |                 | 158,340   
|Inventories                                                                                                                                                    |  |                 | 9,826,761  |                 | 8,706,081 
|Prepaid expenses                                                                                                                                               |  |                 | 446,338    |                 | 384,773   
|Deferred income taxes                                                                                                                                          |  |                 | 52,556     |                 | 44,839    
|                                                                                                                                                               |  |                 |            |                 |           
|Total current assets                                                                                                                                           |  |                 | 19,209,937 |                 | 20,758,550
|                                                                                                                                                               |  |                
|Property and equipment, net                                                                                                                                    |  |                 | 12,959,375 |                 | 12,779,152
|Other assets, net                                                                                                                                              |  |                 | 1,206,946  |                 | 1,047,699 
|Deferred income taxes                                                                                                                                          |  |                 | 295,904    |                 | 358,700   
|                                                                                                                                                               |  |                 |            |                 |           
|Total assets                                                                                                                                                   |  | $               | 33,672,162 |                 | 34,944,101
|                                                                                                                                                               |  |                 |            |                 |           
|Liabilities and Shareholders Equity                                                                                                                           |  |                 |            |                 |           
|                                                                                                                                                               |  |                
|Current liabilities:                                                                                                                                           |  |                 |            |                 |           
|Accounts payable and accrued expenses                                                                                                                          |  | $               | 2,559,399  |                 | 2,974,694 
|Accrued compensation and payroll taxes                                                                                                                         |  |                 | 1,518,224  |                 | 2,099,156 
|Income taxes payable                                                                                                                                           |  |                 | 344,793    |                 | 525,340   
|                                                                                                                                                               |  |                 |            |                 |           
|Total current liabilities                                                                                                                                      |  |                 | 4,422,416  |                 | 5,599,190 
|                                                                                                                                                               |  |                 |            |                 |           
|Shareholders equity:                                                                                                                                          |  |                 |            |                 |           
|Preferred stock, no par value, authorized 1,000,000 shares; none issued and outstanding                                                                        |  |                 |           |                 |          
|Common stock, no par value, authorized 50,000,000 shares; issued and outstanding 6,020,077 shares at January 31, 2006 and 5,800,975
shares at October 31, 2005 |  |                 | 2,055,292  |                 | 1,930,944 
|Retained earnings                                                                                                                                              |  |                 | 27,194,454 |                 | 27,413,967
|                                                                                                                                                               |  |                 |            |                 |           
|Total shareholders equity                                                                                                                                     |  |                 | 29,249,746 |                 | 29,344,911
|                                                                                                                                                               |  |                
|Commitments and contingencies                                                                                                                                  |  |                 |            |                 |           
|                                                                                                                                                               |  |                 |            |                 |           
|Total liabilities and shareholders equity                                                                                                                     |  | $               | 33,672,162 |                 | 34,944,101
|                                                                                                                                                               |  |                 |            |                 |           

See accompanying condensed notes to condensed financial statements.



2



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Statements of Operations

(Unaudited)



|                                              |  |                               |           |   |      |            |  
|--------------------------------------------- |  | ----------------------------- | --------- | - | ---- | ---------- | -
|                                              |  | Three Months EndedJanuary 31, |          
|                                              |  | 2006                          |           |   | 2005 |           
|Net sales                                     |  | $                             | 9,870,320 |   |      | 11,139,368 |  
|Cost of goods sold                            |  |                               | 6,573,945 |   |      | 6,550,578  |  
|                                              |  |                               |           |   |      |            |  
|Gross profit                                  |  |                               | 3,296,375 |   |      | 4,588,790  |  
|Selling, general, and administrative expenses |  |                               | 3,651,847 |   |      | 4,224,327  |  
|                                              |  |                               |           |   |      |            |  
|Income (loss) from operations                 |  |                               | (355,472  | ) |      | 364,463    |  
|                                              |  |                               |           |   |      |            |  
|Other income (expense), net:                  |  |                               |           |   |      |            |  
|Interest income                               |  |                               | 14,666    |   |      | 20,561     |  
|Interest expense                              |  |                               |          |   |      | (29,749    | )
|Other, net                                    |  |                               | (1,475    | ) |      | 755        |  
|                                              |  |                               |           |   |      |            |  
|Other income (expense), net                   |  |                               | 13,191    |   |      | (8,433     | )
|                                              |  |                               |           |   |      |            |  
|Income (loss) before income taxes             |  |                               | (342,281  | ) |      | 356,030    |  
|Income tax expense (benefit)                  |  |                               | (122,768  | ) |      | 133,345    |  
|                                              |  |                               |           |   |      |            |  
|Net income (loss)                             |  | $                             | (219,513  | ) |      | 222,685    |  
|                                              |  |                               |           |   |      |            |  
|Net income (loss) per share:                  |  |                               |           |   |      |            |  
|Basic and diluted                             |  | $                             | (0.04     | ) |      | 0.04       |  
|                                              |  |                               |           |   |      |            |  

See accompanying condensed notes to condensed financial statements.



3



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Statement of Shareholders Equity

(Unaudited)



|                             |  |                                     |  |                   |           |  |                           |   |  |            |  
|---------------------------- |  | ----------------------------------- |  | ----------------- | --------- |  | ------------------------- | - |  | ---------- | -
|                             |  | Three Months Ended January 31, 2006 | 
|                             |  | Common Stock                        |  | Retained Earnings |           |  | TotalShareholders Equity |  
|                             |  | Shares                              |  | Amount            |           | 
|Balances at October 31, 2005 |  | 5,800,975                           |  | $                 | 1,930,944 |  | 27,413,967                |   |  | 29,344,911 |  
|Stock-based compensation     |  | 219,102                             |  |                   | 124,348   |  |                          |   |  | 124,348    |  
|Net loss                     |  |                                    |  |                   |          |  | (219,513                  | ) |  | (219,513   | )
|                             |  |                                     |  |                   |           |  |                           |   |  |            |  
|Balances at January 31, 2006 |  | 6,020,077                           |  | $                 | 2,055,292 |  | 27,194,454                |   |  | 29,249,746 |  
|                             |  |                                     |  |                   |           |  |                           |   |  |            |  

See accompanying condensed notes to condensed financial statements.



4



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Statements of Cash Flows

(Unaudited)



|                                                                                     |  |                               |            |   |      |           |  
|------------------------------------------------------------------------------------ |  | ----------------------------- | ---------- | - | ---- | --------- | -
|                                                                                     |  | Three Months EndedJanuary 31, |           
|                                                                                     |  | 2006                          |            |   | 2005 |          
|Cash flows from operating activities:                                                |  |                               |            |   |      |           |  
|Net income (loss)                                                                    |  | $                             | (219,513   | ) |      | 222,685   |  
|Adjustments to reconcile net income (loss) to net cash used in operating activities: |  |                               |            |   |      |           |  
|Depreciation and amortization                                                        |  |                               | 306,391    |   |      | 280,144   |  
|Bad debt expense (recovery)                                                          |  |                               | (23,479    | ) |      | 17,216    |  
|Deferred income tax expense                                                          |  |                               | 55,079     |   |      | 132,788   |  
|Stock-based compensation expense                                                     |  |                               | 124,348    |   |      | 115,506   |  
|(Increase) decrease in:                                                              |  |                               |            |   |      |           |  
|Trade accounts receivable                                                            |  |                               | 1,986,268  |   |      | 600,599   |  
|Other receivables                                                                    |  |                               | (139,716   | ) |      | (48,914   | )
|Inventories                                                                          |  |                               | (1,120,680 | ) |      | (735,373  | )
|Prepaid expenses                                                                     |  |                               | (61,565    | ) |      | (40,473   | )
|Other assets, net                                                                    |  |                               | 140,051    |   |      |          |  
|Increase (decrease) in:                                                              |  |                               |            |   |      |           |  
|Accounts payable and accrued expenses                                                |  |                               | (432,421   | ) |      | (252,547  | )
|Accrued compensation and payroll taxes                                               |  |                               | (580,932   | ) |      | (827,582  | )
|Income taxes payable                                                                 |  |                               | (180,547   | ) |      | 274,110   |  
|                                                                                     |  |                               |            |   |      |           |  
|Net cash used in operating activities                                                |  |                               | (146,716   | ) |      | (261,841  | )
|                                                                                     |  |                               |            |   |      |           |  
|Cash flows from investing activities:                                                |  |                               |            |   |      |           |  
|Purchase of property and equipment                                                   |  |                               | (469,488   | ) |      | (561,592  | )
|Deposits for the purchase of property and equipment                                  |  |                               | (69,298    | ) |      |          |  
|Note receivable                                                                      |  |                               | (230,000   | ) |      |          |  
|                                                                                     |  |                               |            |   |      |           |  
|Net cash used in investing activities                                                |  |                               | (768,786   | ) |      | (561,592  | )
|                                                                                     |  |                               |            |   |      |           |  
|Net decrease in cash                                                                 |  |                               | (915,502   | ) |      | (823,433  | )
|                                                                                     |  |                              
|Cash at beginning of period                                                          |  |                               | 3,290,133  |   |      | 4,341,956 |  
|                                                                                     |  |                               |            |   |      |           |  
|Cash at end of period                                                                |  | $                             | 2,374,631  |   |      | 3,518,523 |  
|                                                                                     |  |                               |            |   |      |           |  

See accompanying condensed notes to condensed financial statements.



5



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)



|(1) | General
|--- | -------

The accompanying unaudited condensed
financial statements of Optical Cable Corporation (the Company) have been prepared in accordance with U.S. generally accepted accounting principles for interim financial reporting information and the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, they do not include all of the information and notes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, all material adjustments
considered necessary for a fair presentation have been included. Operating results for the three months ended January 31, 2006 are not necessarily indicative of the results for the fiscal year ending October 31, 2006 because the following
items, among other things, may impact those results: changes in market conditions, seasonality, changes in technology, competitive conditions, ability of management to execute its business plans, as well as other variables and contingencies set
forth as risks in the Companys Annual Report on Form 10-K for the fiscal year ended October 31, 2005 or as otherwise identified in other filings by the Company as possibly affecting future results. The unaudited condensed financial
statements and condensed notes are presented as permitted by Form 10-Q and do not contain certain information included in the Companys annual financial statements and notes. For further information, refer to the financial statements and notes
thereto included in the Companys annual report on Form 10-K for the fiscal year ended October 31, 2005.



|(2) | Stock Option Plan and Other Stock-Based Compensation
|--- | ----------------------------------------------------

Optical Cable Corporation uses stock incentives to increase the personal financial interest key employees have in the future success of the Company, thereby aligning their interests with those of the shareholders and strengthening their
desire to remain with the Company. The Company has authorized and reserved 750,000 shares of common stock for issuance pursuant to the Optical Cable Corporation 1996 Stock Incentive Plan (the 1996 Plan). As of January 31, 2006,
there were approximately 39,000 remaining shares available for grant under the 1996 Plan; however, the Company does not anticipate making any additional grants under the 1996 Plan.

In March of 2005, the Companys shareholders approved the Optical Cable Corporation 2005 Stock Incentive Plan (the 2005 Plan). The 2005
Plan is intended to be the successor to the 1996 Plan. The Company has authorized and reserved 1,000,000 shares of common stock for issuance pursuant to the 2005 Plan. As of January 31, 2006, there were 780,000 remaining shares available for
grant under the 2005 Plan.

Effective November 1, 2005, the Company adopted the provisions of Statement of Financial Accounting
Standards No. 123(R), Share Based Payment, (SFAS 123(R)) and related interpretations, using the modified prospective method. SFAS 123(R) requires companies to recognize the cost of employee services received in exchange for
awards of equity instruments based upon the grant-date fair value of those awards. Using the modified prospective method of adopting SFAS 123(R), the Company began recognizing compensation expense for the remaining unvested portions of stock option
awards granted prior to November 1, 2005.

Stock-based compensation expense recognized under SFAS 123(R) in the condensed statement of
operations for the three months ended January 31, 2006 was $128,932. The estimated fair value of the Companys stock-based awards, less estimated forfeitures, is amortized over the awards vesting period on a straight-line basis. The
stock-based compensation expense for the three months ended January 31, 2006



6



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

included $110,142
related to restricted stock grants that would have been included in the Companys condensed statements of operations under the provisions of Statement of Financial Accounting Standards No. 148, Accounting for Stock-Based Compensation
 Transition and Disclosure (SFAS 148). As a result of adopting SFAS 123(R) and because SFAS 123(R) as finally adopted does not allow for complete prospective treatment of equity compensation, the Companys loss before
taxes and net loss for the three months ended January 31, 2006 were increased by $47,578 and $30,450, respectively, related to stock options granted before July 2002. The implementation of SFAS 123(R) did not significantly impact basic earnings
per share or cash flows from operations for the first fiscal quarter of 2006.

Prior to November 1, 2005, the Company had adopted the
prospective method of transition for a voluntary change to the fair value based method of accounting for stock-based employee compensation as allowed under SFAS No. 148, Accounting for Stock-Based Compensation  Transition and
Disclosure. The prospective method required the Company to apply the recognition provisions to all employee awards granted, modified, or settled after the beginning of the fiscal year in which the recognition provisions were first applied.
During the first quarter of fiscal year 2006, the Company did not grant, modify or settle any employee stock options or other awards with the exception of restricted shares granted on January 28, 2006 described more fully later in this note.

For stock options granted prior to the adoption of SFAS 123(R), the effect on net income and earnings per share if the Company had applied
the fair value recognition provisions of SFAS 123(R) to its stock option plans would have been as follows for the three months ended January 31, 2005:



|                                                                                                                              |  |   |        
|----------------------------------------------------------------------------------------------------------------------------- |  | - | -------
|Net income as reported                                                                                                        |  | $ | 222,685
|Less total stock-based employee compensation expense determined under the fair value based method, net of related tax effects |  |   | 133,315
|                                                                                                                              |  |   |        
|Pro forma net income                                                                                                          |  | $ | 89,370 
|                                                                                                                              |  |   |        
|Net income per share:                                                                                                         |  |   |        
|Basic and diluted:                                                                                                            |  |   |        
|As reported                                                                                                                   |  | $ | 0.04   
|                                                                                                                              |  |   |        
|Pro forma                                                                                                                     |  | $ | 0.02   
|                                                                                                                              |  |   |        

Under the 1996 Plan, employees and outside contractors were issued options to purchase common
stock, all of which were issued prior to July 2002. The exercise price equaled the market price of the Companys common stock on the date of grant. Options under the 1996 Plan generally vest incrementally over one to five years, and remain
exercisable for ten years from the date of grant. During 2002, non-employee members of the Companys Board of Directors were granted options to purchase a total of 3,123 shares of the Companys common stock at an exercise price of $7.12
per share, the closing price at the date of grant. These options were not granted pursuant to a plan. Options issued to non-employee directors vested monthly over one year.



7



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

The fair value of
options granted prior to November 1, 2005 was estimated using the Black-Scholes option pricing model and the assumptions noted in the table below. Expected volatility was based on a combination of historical and implied volatilities of the
Companys stock over a period at least as long as the options expected term. The expected term represents the period of time that the options granted are expected to be outstanding based on the simplified method provided in Staff
Accounting Bulletin No. 107 (SAB 107), which averages an awards weighted average vesting period and its contractual term for plain vanilla share options. The risk-free rate is based on the available zero-coupon
U.S. Treasury instruments with remaining terms equal to the expected term of the share options.



|                          |  |             
|------------------------- |  | ------------
|Stock Options Assumptions |  |             
|Volatility                |  | 80.88%      
|Dividend yields           |  |            
|Expected Term (in years)  |  | 3.96 - 6.31 
|Risk-free rate            |  | 5.14% -5.58%

Stock option activity during the three months ended January 31, 2006 is as follows:



|                                |  |                 |   |  |                               |       |                                                  |     
|------------------------------- |  | --------------- | - |  | ----------------------------- | ----- | ------------------------------------------------ | ----
|                                |  | Number ofShares |   |  | WeightedAverageExercise Price |       | WeightedAverageRemainingContractualTerm (in yrs)
|Outstanding at October 31, 2005 |  | 319,483         |   |  | $                             | 19.74 |                                                  |     
|Forfeited                       |  | (6,562          | ) |  | $                             | 15.66 |                                                  |     
|                                |  |                 |   |  |                               |       |                                                  |     
|Outstanding at January 31, 2006 |  | 312,921         |   |  | $                             | 19.83 |                                                  | 4.89
|                                |  |                 |   |  |                               |       |                                                  |     
|Exercisable at January 31, 2006 |  | 272,692         |   |  | $                             | 21.70 |                                                  | 5.61
|                                |  |                 |   |  |                               |       |                                                  |     

Aggregate intrinsic value of options outstanding and options exercisable at January 31, 2006
was $2,350 and $1,763, respectively. Aggregate intrinsic value represents the positive difference between the Companys closing stock price on the last trading day of the fiscal period, which was $5.11 as of January 31, 2006, and the
exercise price multiplied by the number of options outstanding.

As of January 31, 2006, there was $212,013 of total unrecognized
compensation cost related to unvested share-based compensation awards granted to employees under the 1996 Plan. That cost is expected to be recognized over the next five fiscal quarters.

In November 2005, the FASB issued FASB Staff Position No. FAS 123(R)-3 (FSP 123(R)), Transition Election Related to Accounting for the Tax
Effects of Share-Based Payment Awards. FSP 123(R)-3 provides an elective alternative transition method for calculating the pool of excess tax benefits available to absorb tax deficiencies recognized subsequent to the adoption of FAS 123(R).
Companies may take up to one year from the effective date of FSP 123(R)-3 to evaluate the available transition alternatives and make a one-time election as to which method to adopt. The Company is currently in the process of evaluating the
alternative methods.



8



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

From time to time
the Company has granted restricted stock awards under the 1996 Plan. A portion of the restricted stock awards granted under the 1996 Plan vest based on the passage of time and the remainder vest over time if certain performance criteria are met. The
Company records compensation expense ratably over the vesting periods equal to the number of shares multiplied by the closing price of the Companys common stock on the date of grant. The Compensation Committee of the Board of Directors
approved restricted stock awards in December 2004 and 2003 in the amount of 191,000 and 149,000 shares, respectively.

On January 28,
2006 restricted stock awards under the 2005 Plan totaling 220,000 shares were approved by the Compensation Committee of the Board of Directors of the Company. Of the restricted stock awards granted, 147,100 shares are time-based shares, 129,850
shares of which vest quarterly over five years with the first vesting date occurring on April 30, 2006; and 17,250 shares of which vest annually over three years with the first vesting date occurring on January 31, 2007. Of the restricted
stock awards granted, 55,650 shares are stock performance-based shares generally eligible to vest over almost five years if the management team is able to provide total shareholder return (in terms of increase in share price plus dividends) at least
20% greater than the return of the Russell 2000®
index. Greater shareholder returns can accelerate vesting of the stock performance-based shares, but the shares cannot vest more quickly than over three years. The first vesting date of the stock performance-based shares is October 31, 2006.
The remaining 17,250 shares of restricted stock awards granted are operational performance-based shares vesting over a two year period beginning on January 31, 2007 based on the achievement of certain operational performance goals. Failure to
meet the performance criteria required for vesting  whether for the stock performance-based shares or for the operational performance-based shares  will result in a portion or all of the shares being forfeited. The Company recognizes
expense on the performance-based shares each quarter using an estimate of the shares expected to vest multiplied by the closing price of the Companys common stock of $5.37 on the date of grant. U.S. generally accepted accounting principles
requires that any previously recognized compensation cost shall not be reversed if the shares are forfeited as a result of not meeting the performance measure.

The Company recorded compensation expense related to these restricted stock awards totaling $110,142 and $111,129 during the quarters ended January 31, 2006 and 2005, respectively.

Stock option activity during the three months ended January 31, 2006 consisted of a grant of 220,000 shares and 897 shares forfeited or withheld for
taxes.



|(3) | Allowance for Doubtful Accounts for Trade Accounts Receivable
|--- | -------------------------------------------------------------

Trade accounts receivable are recorded at the invoiced amount and do not typically bear interest. The allowance for doubtful accounts is the Companys best estimate of the amount of probable credit losses in the
Companys existing accounts receivable. The Company reviews outstanding trade accounts receivable at the end of each quarter and records allowances for doubtful accounts as deemed appropriate for (i) certain individual customers and
(ii) for all other trade accounts receivable in total. In determining the amount of allowance for doubtful accounts to be recorded for individual customers, the Company



9



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

considers the age
of the receivable, the financial stability of the customer, discussions that may have occurred with the customer and managements judgment as to the overall collectibility of the receivable from that customer. In addition, the Company
establishes an allowance for all other receivables for which no specific allowances are deemed necessary. This portion of the allowance for doubtful accounts is based on a percentage of total trade accounts receivable with different percentages used
based on different age categories of receivables. The percentages used are based on the Companys historical experience and managements current judgment regarding the state of the economy and the industry. Account balances are charged off
against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance-sheet credit exposure related to its customers. Also see note 10.

A summary of changes in the allowance for doubtful accounts for trade accounts receivable for the three months ended January 31, 2006 and 2005
follows:



|                               |  |                              |         |   |      |        
|------------------------------ |  | ---------------------------- | ------- | - | ---- | -------
|                               |  | Three Months EndedJanuary 31
|                               |  | 2006                         |         |   | 2005
|Balance at beginning of period |  | $                            | 454,550 |   |      | 464,963
|Bad debt expense (recovery)    |  |                              | (23,479 | ) |      | 17,216 
|Recoveries added to allowance  |  |                              | 1,149   |   |      | 1,150  
|                               |  |                              |         |   |      |        
|Balance at end of period       |  | $                            | 432,220 |   |      | 483,329
|                               |  |                              |         |   |      |        

A prior distributor for the Company filed for protection from its creditors under bankruptcy laws
in January 2001. The Company wrote off approximately $2,191,000 for estimated uncollectible accounts receivable from this distributor for the year ended October 31, 2001. Subsequent recoveries from the bankrupt estate of this distributor, if
any, will be recognized when payment is received, in accordance with U.S. generally accepted accounting principles.



|(4) | Inventories
|--- | -----------

Inventories as of January 31,
2006 and October 31, 2005 consist of the following:



|                    |  |                 |           |                 |          
|------------------- |  | --------------- | --------- | --------------- | ---------
|                    |  | January 31,2006 |           | October 31,2005
|Finished goods      |  | $               | 2,919,405 |                 | 3,435,050
|Work in process     |  |                 | 2,883,395 |                 | 1,669,801
|Raw materials       |  |                 | 3,792,621 |                 | 3,528,446
|Production supplies |  |                 | 231,340   |                 | 72,784   
|                    |  |                 |           |                 |          
|                    |  | $               | 9,826,761 |                 | 8,706,081
|                    |  |                 |           |                 |          



|(5) | Note Receivable
|--- | ---------------

On April 22, 2005, the
Company agreed to extend a loan to an unaffiliated start-up connector company (the Borrower), specializing in the design, manufacture and sale of connectors and cable assemblies. The



10



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

Borrower offers
complementary products to the Companys product offering and is still in the development stage. As a development stage company, the Borrower currently has limited revenues and assets. This loan and the related transactions described below were
part of a strategy designed to provide the Company with an option to expand its product line offering in market segments in which the Company currently sells its fiber optic cable products and to preserve channels to market for the Companys
existing product line offering over the longer term.

The loan agreement, as amended, provides that the maximum aggregate principal amount
that may be advanced to the Borrower is $2,500,000. Through January 31, 2006, the Company has advanced a total of $1,044,859 to the Borrower. The note receivable, which matures July 31, 2007, is collateralized by all of the Borrowers
tangible and intangible property and bears interest at six percent (6%) per annum and is included in other assets, net, in the accompanying condensed balance sheet as of January 31, 2006. Two of the founders of the Borrower have also
guaranteed amounts up to two-thirds of the principal balance outstanding on the note receivable plus two-thirds of any accrued interest related to the note receivable. In connection with the loan, the Company was issued a warrant by the Borrower
which, as amended, gives the Company the right to purchase a fifty-six percent (56%) equity interest in the Borrower on a fully diluted, as converted basis, for a purchase price of $1,500,000. The warrant expires on July 31, 2007 if it has
not been exercised. In addition, the Company was granted the right to purchase all other outstanding equity of the Borrower at various times from 2009 through 2012, at a fixed multiple of trailing earnings before interest and taxes (EBIT),
conditioned upon the Companys exercise of the warrant or the Borrowers failure to repay the loan when due.

Additionally, the
Company sold fiber optic cables to the Borrower during the three months ended January 31, 2006 totaling $190,536 and $43,880 for fiscal year 2005, all of which is included in trade accounts receivable, net, as of January 31, 2006. The
Company recorded interest income related to the loan totaling $14,664 during the three months ended January 31, 2006 and $13,381 during fiscal year 2005, all of which is included in other assets, net as of January 31, 2006.



|(6) | Product Warranties
|--- | ------------------

The Company generally warrants
its products against certain manufacturing and other defects in material and workmanship. These product warranties are provided for specific periods of time and are applicable assuming the product has not been subjected to misuse, improper
installation, negligence or shipping damage. As of January 31, 2006 and October 31, 2005, the Companys accrual for estimated product warranty claims totaled $100,000 and is included in accounts payable and accrued expenses. Warranty
claims expense includes the costs to investigate claims and potential claims, and the costs to replace and/or repair product pursuant to claims, which in certain cases can include claims not deemed valid by the Company. The accrued product warranty
costs are based primarily on historical experience of actual warranty claims and costs as well as current information with respect to potential warranty claims and costs. Warranty claims expense for the three months ended January 31, 2006 and
2005 totaled $28,748 and $60,043, respectively.



11



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

The following
table summarizes the changes in the Companys accrual for product warranties during the three months ended January 31, 2006 and 2005:



|                                                                   |  |                              |         |   |      |         |  
|------------------------------------------------------------------ |  | ---------------------------- | ------- | - | ---- | ------- | -
|                                                                   |  | Three Months EndedJanuary 31 |        
|                                                                   |  | 2006                         |         |   | 2005 |        
|Balance at beginning of period                                     |  | $                            | 100,000 |   |      | 150,000 |  
|Liabilities accrued for warranties issued during the period        |  |                              | 37,724  |   |      | 66,143  |  
|Warranty claims and costs paid during the period                   |  |                              | (28,748 | ) |      | (60,043 | )
|Changes in liability for pre-existing warranties during the period |  |                              | (8,976  | ) |      | (6,100  | )
|                                                                   |  |                              |         |   |      |         |  
|Balance at end of period                                           |  | $                            | 100,000 |   |      | 150,000 |  
|                                                                   |  |                              |         |   |      |         |  



|(7) | Warrants
|--- | --------

During fiscal year 2003, the Company
issued 250,000 warrants to class members defined in a consolidated class action lawsuit by the claims administrator for the class members and in accordance with a settlement agreement approved by the United States District Court for the Western
District of Virginia on September 23, 2002. Each warrant entitles the holder to purchase one share of the Companys common stock at an exercise price of $4.88 per share. The warrants will expire October 24, 2007. The total number of
warrants to be issued in accordance with the settlement agreement, 250,000 warrants, have been issued by the Company. There were 235,545 warrants outstanding as of January 31, 2006 and October 31, 2005.



|(8) | Note Payable to Bank
|--- | --------------------

The Company has a revolving
credit facility with Wachovia Bank, National Association (Wachovia). The credit facility provides up to a maximum of $25 million and is collateralized by all of the Companys tangible and intangible assets and is administered
by an affiliate of Wachovia. Borrowings under the credit facility are subject to certain coverage ratios, advance limits and qualifications that are applied to the Companys accounts receivable, inventory and fixed assets. The Companys
ability to access the full amount of the credit facility depends on the future growth of the Companys borrowing base. The Company maintains a sweep arrangement with its bank, where at the end of each day, all of the Companys cash is used
to paydown its outstanding note payable to the bank, if any. The initial term of the loan expired in April 2005; however, the credit facility automatically renews each year thereafter in the event that neither party provides notice to the other
within sixty (60) days of the April maturity date. Wachovia has agreed to waive the sixty day notice requirement for the upcoming April 2006 renewal date and has agreed to a thirty day notice requirement for this year only. Therefore, written
notice of non-renewal or termination by either party must be given on or before Friday, March 17, 2006 or the credit facility will automatically renew for another year with the same terms. The Company is currently in discussions with Wachovia
regarding the possible renewal and/or restructuring of the credit facility. The Company is also in discussions with various other potential lenders regarding the establishment of an alternative credit facility. As of January 31, 2006, the
Company had no outstanding borrowings under the credit facility, with approximately $6,778,000 unused and available. As of October 31, 2005, the Company had no outstanding borrowings under the credit facility.



12



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

The credit
facility bears interest at one-half of one percent (0.50%) per annum above the prime rate (facility rate of 7.75% as of January 31, 2006). The facility also provides a LIBOR based rate at the Companys option.

In connection with obtaining and amending the credit facility, the Company incurred various costs. These financing costs, net of amortization, were
deferred and were included in other assets, net in the condensed balance sheets of the Company for periods prior to the second quarter of 2005. These deferred financing costs were amortized to interest expense using the straight-line method, which
approximates the effective interest method through April 2005 (the original term of the credit facility) and were fully amortized in fiscal year 2005. The costs of future amendments, if any, will be amortized over the remaining term of the credit
facility.



|(9) | Net Income (Loss) Per Share
|--- | ---------------------------

Basic net income
(loss) per share excludes dilution and is computed by dividing net income or loss available to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted net income (loss) per share reflects the potential
dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the net income (loss) of the Company.

The following is a reconciliation of the numerators and denominators of the net income (loss) per share computations for the periods presented:



|                                              |  |                       |          |   |                     |           |                 |   |       |  
|--------------------------------------------- |  | --------------------- | -------- | - | ------------------- | --------- | --------------- | - | ----- | -
|Three months ended January 31, 2006           |  | Net loss(Numerator)   |          |   | Shares(Denominator) |           | Per shareamount |  
|Basic net loss per share                      |  | $                     | (219,513 | ) |                     | 5,808,148 |                 | $ | (0.04 | )
|                                              |  |                       |          |   |                     |           |                 |   |       |  
|Effect of dilutive stock options and warrants |  |                       |         |   |                     |          |                 |   |       |  
|                                              |  |                       |          |   |                     |           |                 |   |       |  
|Diluted net loss per share                    |  | $                     | (219,513 | ) |                     | 5,808,148 |                 | $ | (0.04 | )
|                                              |  |                       |          |   |                     |           |                 |   |       |  
|                                              |  |                       |         
|Three months ended January 31, 2005           |  | Net income(Numerator) |          |   | Shares(Denominator) |           | Per shareamount |  
|Basic net income per share                    |  | $                     | 222,685  |   |                     | 5,701,547 |                 | $ | 0.04  |  
|                                              |  |                       |          |   |                     |           |                 |   |       |  
|Effect of dilutive stock options and warrants |  |                       |         |   |                     | 21,817    |                 |   |       |  
|                                              |  |                       |          |   |                     |           |                 |   |       |  
|Diluted net income per share                  |  | $                     | 222,685  |   |                     | 5,723,364 |                 | $ | 0.04  |  
|                                              |  |                       |          |   |                     |           |                 |   |       |  

Otherwise dilutive securities, including stock options and warrants, to acquire approximately
41,000 shares, net of assumed proceeds based on exercise price, and with an exercise price less than the stock price as of January 31, 2006, were excluded from the computation of diluted net loss for the three months ended January 31, 2006
because their effect would have been antidilutive.

Stock options that could potentially dilute net income (loss) per share in the future
that were not included in the computation of diluted net income (loss) per share (because to do so would have been antidilutive for the periods presented) totaled 307,922 and 334,114 for the three months ended January 31, 2006 and 2005,
respectively.



13



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)



|(10) | Segment Information and Business and Credit Concentrations
|---- | ----------------------------------------------------------

The Company has a single reportable segment for purposes of segment reporting.

The Company provides credit, in the normal course
of business, to various commercial enterprises, governmental entities and not-for-profit organizations. Concentration of credit risk with respect to trade receivables is limited due to the Companys large number of customers. The Company also
manages exposure to credit risk through credit approvals, credit limits and monitoring procedures. Management believes that credit risks as of January 31, 2006 and October 31, 2005 have been adequately provided for in the condensed
financial statements.

For the three months ended January 31, 2006 and 2005, 15.0% and 13.2%, respectively, of net sales were
attributable to one major domestic distributor. No other single customer accounted for more than 10% of net sales during the three months ended January 31, 2006, while 13.0% of net sales were attributable to another domestic customer during the
three months ended January 31, 2005. For the three months ended January 31, 2006 and 2005, approximately 76% and 86%, respectively, of net sales were from customers located in the United States, and approximately 24% and 14%, respectively,
were from customers outside of the United States.



|(11) | Contingencies
|---- | -------------

From time to time, the Company is
involved in various claims, legal actions and regulatory reviews arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these matters will not have a material adverse effect on the Companys
financial position, results of operations or liquidity.



|(12) | New Accounting Standards
|---- | ------------------------

In November 2004, the
Financial Accounting Standards Board, also referred to as the FASB, issued Statement of Financial Accounting Standards No. 151, (SFAS 151), Inventory Costs  an amendment of ARB No. 43, Chapter 4. SFAS
No. 151 amends the guidance in ARB No. 43, Chapter 4, Inventory Pricing, to clarify the accounting for abnormal amounts of idle facility expense, freight, handling costs, and wasted material (spoilage) and requires these costs
be treated as current period charges. In addition, SFAS 151 requires that allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facilities. The provisions of SFAS 151 are effective for
inventory costs incurred during fiscal years beginning after June 15, 2005. The adoption of SFAS 151 did not have any effect on the Companys financial position, results of operations and liquidity.

In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R) (SFAS 123(R)),Share-Based Payment. SFAS
123(R) is a revision of FASB SFAS No. 123, Accounting for Stock-Based Compensation and supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. SFAS 123(R) establishes
standards for the accounting for transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the
fair value of the entitys equity instruments or that may be settled by the issuance of those equity instruments. SFAS 123(R) focuses primarily on accounting for transactions in which an entity obtains employee



14



---

##### Table of Contents

OPTICAL CABLE CORPORATION

Condensed Notes to Condensed Financial Statements

Three Months Ended January 31, 2006

(Unaudited)

services in
share-based payment transactions. SFAS 123(R) requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That
cost will be recognized over the period during which an employee is required to provide service in exchange for the award. The provisions of SFAS 123(R), as amended by a rule adopted by the SEC on April 14, 2005, are effective for public
entities that do not file as small business issuers as of the beginning of the fiscal year that begins after June 15, 2005. See note 2 for a description of the impact to the Companys financial position, results of operations and liquidity
due to the adoption of SFAS 123(R).



15



---

##### Table of Contents

Forward Looking Information

This report may contain certain forward-looking information within the meaning of the federal securities laws. The forward-looking information may include, among other information, (i) statements concerning our outlook for the future,
(ii) statements of belief, anticipation or expectation, (iii) future plans, strategies or anticipated events, and (iv) similar information and statements concerning matters that are not historical facts. Such forward-looking
information is subject to risks and uncertainties that may cause actual events to differ materially from our expectations. Factors that could cause or contribute to such differences include, but are not limited to, the level of sales to key
customers, including distributors; timing of certain projects and purchases by key customers; the economic conditions affecting network service providers; corporate spending on information technology; actions by competitors; fluctuations in the
price of raw materials (including optical fiber); our dependence on a single manufacturing facility; our ability to protect our proprietary manufacturing technology; market conditions influencing prices or pricing; our dependence on a limited number
of suppliers; the loss of or conflict with one or more key suppliers or customers; an adverse outcome in litigation, claims and other actions, and potential litigation, claims and other actions against us; an adverse outcome in regulatory reviews
and audits and potential regulatory reviews and audits; further adverse changes in laws and regulations associated with the extraterritorial income exclusion; adverse changes in state tax laws and/or positions taken by state taxing authorities
affecting us; technological changes and introductions of new competing products; changes in end-user preferences of competing technologies, including copper cable and wireless, relative to fiber optic cable; economic conditions that affect the
telecommunications sector, certain technology sectors or the economy as a whole; terrorist attacks or acts of war, particularly given the acts of terrorism against the United States and subsequent military responses by the United States, and any
potential future military conflicts; changes in the level of military spending by the United States government; ability to retain key personnel; our ability to successfully implement planned changes to our information technology systems and
manufacturing processes; the impact of changes in accounting policies, including those by the Securities and Exchange Commission and the Public Company Accounting Oversight Board; our ability to successfully comply with, and the cost of compliance
with, the provisions of Section 404 of the Sarbanes-Oxley Act of 2002 or any revisions to that act which apply to us; impact of future consolidation among competitors and/or among customers adversely affecting our position with our customers
and/or our market position; actions by customers adversely affecting us in reaction to the expansion of our product offering in any manner, including, but not limited to, by offering products that compete with our customers, and/or by entering into
alliances with, and/or making investments in or with, parties that compete with and/or have conflicts with customers of ours; impact of weather or natural disasters in the areas of the world in which we operate and market our products; changes in
market demand, exchange rates, productivity, or market and economic conditions in the areas of the world in which we operate and market our products, and our success in managing the risks involved in the foregoing.

We caution readers that the foregoing list of important factors is not exclusive and we incorporate by reference those factors included in current reports on Form 8-K.

Dollar amounts presented in the following discussion have been rounded to the nearest hundred thousand, unless the amounts are less than one million, in
which case the amounts have been rounded to the nearest thousand.

Overview

During the first quarter of our 2006 fiscal year, net sales and gross profit margin decreased when compared to the same period last year. Net sales decreased 11.4% to $9.9 million during the first quarter of fiscal
2006, down from $11.1 million during the same period last year. Gross profit margin decreased to 33.4% during the first quarter of fiscal 2006, compared to 41.2% during the same period last year. We reported a net loss of $220,000 during the first
quarter of fiscal 2006, compared to net income of $223,000 for the comparable period last year.

We believe the decrease in net sales and gross profit
margins we experienced in the first quarter of fiscal 2006 are not indicative of expected results for the remainder of the year. A number of factors contributed to the decrease in



16



---

##### Table of Contents

net sales and gross profit margins during the first quarter of fiscal 2006 compared to the same period last year. While
we experienced an increase in net sales in our commercial market (with relatively lower gross profit margins) compared to the same period last year, this increase was more than offset by decreases in net sales for a number of our specialty markets
(with relatively higher gross profit margins). We believe this was a result of the timing of projects and other factors affecting short-term product demand. Also during the first quarter of fiscal 2006, we experienced what we believe to be a
temporary increase in manufacturing lead times and a temporary decrease in manufacturing efficiencies in part resulting from the implementation of process and system changes in connection with our new enterprise resource planning (ERP)
system and other initiatives, which likely contributed to lower net sales and gross profit margins during the first fiscal quarter of 2006. We believe any such effect will be temporary and not adversely affect net sales or gross profit margins for
the second half of fiscal 2006, and that our process and system changes ultimately will improve the scalability of our systems (and therefore our ability to better handle increased production volume), improve our plant efficiency, and improve our
customer service.

We continue to have a positive cash balance as of January 31, 2006, avoiding the need to use our credit facility for working
capital, capital expenditures or other investing activities during the quarter.

We are a leading manufacturer of fiber optic cables primarily sold into
the enterprise market, and the premier manufacturer of military ground tactical fiber optic cable for the U.S. military.

Founded in 1983, Optical Cable
Corporation pioneered the design and production of fiber optic cables for the most demanding military field applications, as well as of fiber optic cables suitable for both indoor and outdoor use. Our current broad product offering is built on the
evolution of these fundamental technologies, and is designed to provide end-users with fiber optic cables that are easy and economical to install, provide a high degree of reliability and offer outstanding performance characteristics.

We sell our products worldwide for uses ranging from commercial and campus installations to customized products for specialty applications and harsh environments,
including military applications. We manufacture our high quality fiber optic cables at our ISO 9001:2000 registered and MIL-STD-790F certified facility located in Roanoke, Virginia.

Our tight buffered fiber optic cables are used for high bandwidth transmission of data, video and audio communications. The enterprise market into which we sell includes local area network and premises markets. Our
fiber optic cables are well-suited for use in various other short- to moderate-distance applications as well.

We sell our products internationally and
domestically through our sales force to our customers, which include major distributors, regional distributors, various smaller distributors, original equipment manufacturers and value added resellers. Net sales to customers located outside of the
United States were 24% and 14% for the three months ended January 31, 2006 and 2005, respectively. Substantially all of our sales to customers located outside of the United States are denominated in U.S. dollars. The increase in the percentage
of net sales to customers located outside of the United States in the first quarter of 2006 compared to the first quarter of 2005 is primarily the result of a large sale to one customer located outside of the United States, during the first quarter
of fiscal year 2006. Fluctuations in the percentage of net sales to customers outside of the United States from period to period occur based on the timing of large orders coupled with the impact of increases or decreases in sales to customers
located in the United States.

Net sales consist of gross sales of products less discounts, refunds and returns. Revenue is recognized at the time of
product shipment or delivery to the customer (including distributors) provided that the customer takes ownership and assumes risk of loss, based on shipping terms. During the first quarters of fiscal years 2006 and 2005, 15.0% and 13.2%,
respectively, of our net sales were attributable to one major domestic distributor. No other single customer accounted for more than 10% of our net sales during the first quarter of fiscal year 2006, and 13.0% of net sales were attributable to
another major domestic customer during the first quarter of fiscal year 2005.



17



---

##### Table of Contents

A significant percentage of the selling price of our fiber optic cable is based on the cost of raw materials used.
Single-mode fiber is less expensive than multimode fiber, and consequently single-mode fiber optic cables have a lower per unit selling price than comparable multimode fiber optic cables. We believe that while the long-haul, metropolitan and access
markets are predominantly the users of single-mode fiber optic cable, that increasingly, single-mode fiber optic cable is also being used for short- to moderate-distance installations where higher bandwidth is required. However, any trend toward the
use of single-mode fiber optic cables in such other installations may be slowed to the extent that 50 micron 1 gigabit and 10 gigabit multimode fiber optic cables are used to satisfy current bandwidth demands. To the extent that our sales mix shifts
toward single-mode cables, we will have to increase the volume of our sales to maintain our current level of net sales.

Cable containing multimode fiber
is generally used for communications over shorter distances where the higher bandwidth capacity and the higher transmission equipment cost of single-mode fiber is not required. Cable containing single-mode fiber is generally used for communications
over longer distances and where higher bandwidth capacity is required.

Cost of goods sold consists of the cost of materials, product warranty costs and
compensation costs and overhead related to our manufacturing operations. The largest percentage of costs included in cost of goods sold is attributable to costs of materials which are variable costs as opposed to fixed costs.

Selling, general and administrative expenses, also referred to as SG&A expenses, consist of the compensation costs for sales and marketing personnel,
shipping costs, trade show expenses, customer support expenses, travel expenses, advertising, bad debt expense, the compensation cost for administration and management personnel, as well as legal and accounting fees and costs incurred to settle
litigation or claims and other actions against us.

Other income (expense), net consists of interest income, interest expense and other miscellaneous
income and expense items not directly attributable to our operations.

Results of Operations

The following table sets forth and highlights fluctuations in selected line items from our condensed
statements of operations for the periods indicated:



|                  |  |                              |           |               |      |            |  |        |   
|----------------- |  | ---------------------------- | --------- | ------------- | ---- | ---------- |  | ------ | --
|                  |  | Three Months EndedJanuary 31 |           | PercentChange |     
|                  |  | 2006                         |           |               | 2005 |           
|Net sales         |  | $                            | 9,900,000 |               |      | 11,100,000 |  | (11.4  | )%
|Gross profit      |  |                              | 3,300,000 |               |      | 4,600,000  |  | (28.2  | ) 
|SG&A expenses     |  |                              | 3,700,000 |               |      | 4,200,000  |  | (13.6  | ) 
|Net income (loss) |  |                              | (220,000  | )             |      | 223,000    |  | (198.6 | ) 

Net Sales

Net
sales decreased 11.4% to $9.9 million for the first quarter of fiscal year 2006 from $11.1 million for the same period in 2005. We believe the decrease in net sales we experienced in the first quarter of fiscal year 2006 is not indicative
of expected results for the remainder of the year.

A number of factors contributed to the $1.2 million decrease in net sales in the first quarter of 2006.
While we experienced an increase in net sales in our commercial market compared to the same period last year, this increase was more than offset by decreases in net sales for a number of our specialty markets. We believe the timing of projects and
other factors affecting product demand over the short-term contributed to the decreases in our specialty markets and our overall net sales.



18



---

##### Table of Contents

Also during the first quarter of 2006, we experienced an increase in fiber meters shipped, but a decrease in cable meters
shipped, compared to the first quarter of 2005. At the same time, we experienced an increase in product mix for cable containing single-mode fiber (which typically has a lower relative sales price), compared to cable containing multimode fiber
(which typically has a higher relative sales price), when compared to the first quarter of 2005. We believe the changes in volumes shipped and the increase in product mix for cable containing single-mode fiber also contributed to the overall
decrease in net sales during the first quarter of fiscal 2006.

In addition, during the first quarter of 2006, we began the implementation of process and
system changes in connection with our new ERP system and certain other initiatives. Those changes, to some extent, adversely impacted our production efficiency as we began the transition to new systems and processes. As a result, we experienced what
we believe to be a temporary increase in manufacturing lead times, which likely contributed to lower net sales during the first quarter of fiscal 2006. We believe our process and system changes ultimately will improve the scalability of our systems
(and therefore our ability to better handle increased production volume), improve our plant efficiency, and improve our customer service. As we continue to implement the planned process and system changes, our net sales in the second quarter of
fiscal 2006 fiscal year could be negatively impacted compared to the same period last year. However, we believe any such effect will be temporary and not adversely affect net sales for the second half of fiscal 2006.

During fiscal year 2005, we did not experience the same seasonality pattern in net sales as experienced by us in fiscal years 2004 and 2003, and as previously expected
during fiscal year 2005. Specifically, we typically expect net sales to be relatively lower in the first half of each fiscal year and relatively higher in the second half of each fiscal year. As we saw during fiscal year 2005, the effect of
seasonality patterns can be altered by the timing of larger projects. We continue to evaluate whether typical seasonality patterns are a factor impacting our net sales in fiscal 2006.

Gross Profit

Gross profit decreased 28.2% to $3.3 million for the first quarter of 2006 from $4.6 million for
the same period in 2005. Gross profit margin, or gross profit as a percentage of net sales, decreased to 33.4% in the first quarter of 2006 from 41.2% in the first quarter of 2005. We believe the decrease in gross profit margins we experienced in
the first quarter of fiscal 2006 is not indicative of expected results for the remainder of the year. A number of factors contributed to the decrease in gross profit margins during the first quarter of fiscal 2006 compared to the same period last
year.

The decrease in the gross profit margin during the first quarter of 2006 resulted in part from the sale of a mix of products with lower margins, as
well as certain production costs being spread over lower net sales, when compared to the same period last year. Product mix can vary as a result of changes in sales of products with different fiber types and fiber counts, and changes in sales to
various markets that require different product types.

During the first quarter, we experienced an increase in net sales in our commercial market (with
relatively lower gross profit margins) and decreases in net sales for a number of our specialty markets (with relatively higher gross profit margins). We believe this was a result of the timing of projects and other factors affecting short-term
product demand. Our gross profit margin percentages are heavily dependent upon product mix on a quarterly basis and may deviate from expectations based on both anticipated and unanticipated changes in product mix.

Also during the first quarter of fiscal 2006, we experienced what we believe to be a temporary decrease in manufacturing efficiencies in part resulting from the
implementation of process and system changes in connection with our new ERP system and other initiatives, which likely contributed to lower gross profit margins during the first quarter of fiscal 2006. We believe any such effect will be temporary
and will not adversely affect gross profit margins for the second half of fiscal 2006, and that our process and system changes ultimately will improve the scalability of our systems (and therefore our ability to better handle increased production
volume), improve our plant efficiency, and improve our customer service.



19



---

##### Table of Contents

Increased compensation costs associated with the expansion of our technology and engineering department and increased
costs associated with production loss during the period also negatively impacted our gross profit margin in the first quarter of 2006.

Selling,
General, and Administrative Expenses

SG&A expenses decreased 13.6% to $3.7 million in the first quarter of 2006 from $4.2 million for the same
period last year. SG&A expenses as a percentage of net sales were 37.0% in the first quarter of 2006 compared to 37.9% in the first quarter of 2005.

The decrease in SG&A expenses during the first quarter of fiscal 2006 compared to the same period last year was primarily due to decreased employee compensation costs, decreased marketing expenses, and reduced costs associated with
non-recurring quality certification fees.

Compensation costs have decreased when comparing the first quarter of fiscal year 2006 to the comparable period
in fiscal year 2005 largely as a result of decreases in commissions as net sales have decreased and decreases in employee incentives due to the fact that our financial results during the first quarter of 2006 were less favorable than planned. The
decrease in marketing costs was largely the result of targeted efforts to control SG&A costs, and the timing of when certain costs were incurred.

We
experienced reduced costs associated with quality certification fees in the first quarter of 2006 when compared to the same period last year primarily due to non-recurring fees incurred in fiscal year 2005 related to our efforts throughout the year,
and ultimate achievement of certain qualifications and certifications.

During February 2006 we have made certain changes in our sales organization that
will result in severance expenses which will negatively impact SG&A expenses during the second quarter of 2006. The expected costs associated with these changes are approximately $285,000 before tax effects.

Other Income (Expense), Net

We recognized other income, net in the
first quarter of fiscal year 2006 of $13,000 compared to other expense, net of $8,000 in the first quarter of fiscal year 2005. The change was primarily due to a decrease in interest expense related to our credit facility. Although we did not need
to use our credit facility during fiscal year 2005, we recognized interest expense during the first two quarters of 2005 related to the amortization of the deferred financing costs associated with obtaining and amending our credit facility. See also
Liquidity and Capital Resources for further discussion of our revolving credit facility.

Income (Loss) Before Income Taxes

We reported a loss before income tax benefit of $342,000 for the first quarter of fiscal year 2006 compared to income before income tax expense of $356,000 for the
first quarter of fiscal year 2005. This change was primarily due to the decrease in gross profit of $1.3 million in the first quarter of fiscal year 2006 compared to the same period in 2005, partially offset by the decrease in SG&A expenses
totaling $572,000 in the first quarter of 2006 compared to the same period in 2005.

Income Tax Expense (Benefit)

Income tax benefit totaled $123,000 in the first quarter of fiscal year 2006 compared to income tax expense of $133,000 for the same period in fiscal year 2005. Our
effective tax rate for the first quarter of fiscal year 2006 was 35.9% compared to 37.5% for the first quarter of fiscal year 2005. Fluctuations in our effective tax rates are primarily due to the amount and timing of various tax deductions and
benefits, including our Extraterritorial Income Exclusion, also referred to as EIE, which exempts from federal income taxation a portion of the net profit realized from sales outside the United States of products manufactured in the
United States. The EIE is calculated by a complex analysis of all export sales and profits for each tax year. Fluctuations in the ratio of export sales and profitability to total sales and profitability create changes in the EIE. Additionally, the
EIE benefit continues to be phased out as described in more detail below.



20



---

##### Table of Contents

The World Trade Organization has ruled against the United States EIE regime. In the ruling the World Trade
Organization gave permission to the European Union to sanction tariffs on certain products manufactured in the United States if the EIE regime was not repealed. The American Jobs Creation Act of 2004, also referred to as the Jobs Act,
generally repeals the EIE regime for transactions after December 31, 2004. The Jobs Act continues to extend EIE benefits at a reduced rate for two additional years, and continues EIE benefits indefinitely for transactions pursuant to a binding
contract in effect on September 17, 2003. As passed, the Jobs Act provides transition relief by allowing taxpayers to retain a portion of their otherwise-applicable EIE benefits: 100% for transactions during calendar year 2004, 80% for
transactions during calendar year 2005 and 60% for transactions during calendar year 2006. At the same time, the Jobs Act allows for a new deduction based on qualified domestic production activities. The impact of the EIE benefit and the new
deduction contributed to the decrease in our effective tax rate during fiscal year 2006 compared to the same period last year. We may continue to experience a modest impact on our effective tax rate as the new deduction is phased in over the next
six years and the EIE benefit continues to be phased out.

Net Income (Loss)

Net loss for the first quarter of 2006 was $220,000 compared to net income of $223,000 for the first quarter of fiscal year 2005. This change was due primarily to the loss before taxes experienced in the first quarter
of 2006 compared to income before taxes for the comparable period last year, partially offset by the recognition of a tax benefit in the first quarter of 2006 compared to tax expense in the first quarter of 2005.

Financial Condition

Total assets decreased $1.3 million, or 3.6%, to
$33.7 million at January 31, 2006, from $34.9 million at October 31, 2005. This decrease was primarily due to a $916,000 decrease in cash and a $2.0 million decrease in trade accounts receivable, net, resulting largely from the
decrease in net sales in the first quarter of 2006 when compared to the fourth quarter of 2005. Further detail regarding the decrease in cash is provided in our discussion of Liquidity and Capital Resources. These decreases were
partially offset by a $1.1 million increase in inventories. We constantly make efforts to maintain optimal inventory levels based on current and anticipated customer demands. However, during the first quarter of 2006 we made changes to certain
production processes in conjunction with the implementation of our ERP system and those changes, to some extent, have resulted in increases in our work-in-process inventory levels as we work through the transition to the new system.

Total liabilities decreased $1.2 million, or 21.0%, to $4.4 million at January 31, 2006, from $5.6 million at October 31, 2005. This decrease was due
to a $415,000 decrease in accounts payable and accrued expenses, largely due to timing of related payments when comparing the two periods, a $581,000 decrease in accrued compensation and payroll taxes and a $181,000 decrease in income taxes payable.
The decrease in accrued compensation was largely a result of the payment of certain incentive compensation related to fiscal year 2005 during the first quarter of 2006 and the fact that we did not meet financial performance requirements that would
require the accrual of certain incentive compensation associated with the first quarter of 2006.

Total shareholders equity at January 31, 2006
decreased $95,000, or 0.3% in the first quarter of 2006. The decrease resulted from a net loss of $220,000 partially offset by the impact of stock-based compensation totaling $124,000.

Liquidity and Capital Resources

Our primary capital needs during the first quarter of 2006 have been to fund working
capital requirements, capital expenditures, and advances to an unaffiliated company described below. Our primary source of capital for these purposes has been cash provided from operations and cash on hand. As of January 31, 2006 and
October 31, 2005, we had no outstanding balance under our bank line of credit.



21



---

##### Table of Contents

Our cash totaled $2.4 million as of January 31, 2006, a decrease of $916,000, compared to $3.3 million as of
October 31, 2005. We maintain a sweep account arrangement with our bank, where at the end of each day all of our cash is used to paydown our outstanding note payable to the bank, if any. The decrease in cash for the quarter ended
January 31, 2006, primarily resulted from the timing of payments made for operating expenses near the end of the period as well as capital expenditures made during the quarter and advances under a note receivable (described further herein).

On January 31, 2006, we had working capital of $14.8 million compared to $15.2 million on October 31, 2005. The ratio of current assets to
current liabilities as of January 31, 2006, was 4.3 to 1, compared to 3.7 to 1 as of October 31, 2005. The decrease in working capital when comparing the periods was primarily caused by the $916,000 decrease in cash and the $2.0 million
decrease in trade accounts receivable, net, partially offset by the $1.1 million increase in inventories.

Net cash used in operating activities was
$147,000 in the first quarter of 2006, compared to $262,000 in the first quarter of 2005. Net cash used in operating activities during the first quarter of fiscal year 2006 primarily resulted from an increase in inventories in the amount of $1.1
million, and a decrease in accounts payable and accrued expenses, including accrued compensation and payroll taxes totaling $1.0 million, partially offset by adjustments to reconcile net loss to net cash used in operating activities, including
depreciation and amortization of $306,000 and a decrease in trade accounts receivable of $2.0 million. Net cash used in operating activities during the first quarter of 2005 primarily resulted from an increase in inventory in the amount of $735,000
and a decrease in accounts payable and accrued expenses, including accrued compensation and payroll taxes totaling $1.1 million, partially offset by adjustments to reconcile net income to net cash used in operating activities, including depreciation
and amortization of $280,000, stock compensation expense of $116,000 and a decrease in trade accounts receivable of $601,000.

Net cash used in investing
activities totaled $769,000 and $562,000 in the first quarters of 2006 and 2005, respectively. Net cash used in investing activities during the first quarter of 2006 resulted primarily from purchases of property and equipment, deposits for the
purchase of property and equipment, and advances made to an unaffiliated company described below.

On April 22, 2005, we agreed to extend a loan to an
unaffiliated start-up connector company, also referred to as the Borrower, specializing in the design, manufacture and sale of connectors and cable assemblies. The Borrower offers complementary products to our product offering and is
still in the development stage. As a development stage company, the Borrower currently has limited revenues and assets. This loan, and the related transactions described below, is part of a strategy designed to provide us with an option to expand
our product line offering in market segments in which we currently sell our fiber optic cable products and to preserve channels to market for the Companys existing product line offering over the longer term. The loan agreement, as amended,
provides that the maximum aggregate principal amount that may be advanced to the Borrower is $2,500,000. Through January 31, 2006, we had advanced a total of $1,045,000 to the Borrower. The loan, which matures July 31, 2007, is
collateralized by all of the Borrowers tangible and intangible property and bears interest at six percent (6%) per annum and is included in other assets, net, in our condensed balance sheet as of January 31, 2006. In connection with
the loan, we were issued a warrant by the Borrower which, as amended, gives us the right to purchase a fifty-six percent (56%) equity interest in the Borrower on a fully diluted, as converted basis, for a purchase price of $1,500,000. The
warrant expires on July 31, 2007 if it has not been exercised. In addition, we were granted the right to purchase all other outstanding equity of the Borrower at various times from 2009 through 2012, at a fixed multiple of trailing earnings
before interest and taxes (EBIT), conditioned upon our exercise of the warrant or the Borrowers failure to repay the loan when due.



22



---

##### Table of Contents

Net cash used in investing activities during the first quarter of fiscal 2005 resulted entirely from purchases of
property and equipment. There are no material commitments for capital expenditures as of January 31, 2006.

There was
no net cash provided by or used in financing activities in the first quarters of fiscal 2006 or 2005.

We have a revolving credit facility with Wachovia
Bank, National Association (Wachovia). The credit facility provides up to a maximum of $25 million and is collateralized by all of our tangible and intangible assets and is administered by an affiliate of Wachovia. Borrowings under
the credit facility are subject to certain coverage ratios, advance limits and qualifications that are applied to our accounts receivable, inventory and fixed assets. Our ability to access the full amount of the credit facility depends on the future
growth of our borrowing base. We maintain a sweep arrangement with our bank, where at the end of each day, all of our cash is used to paydown our outstanding note payable to the bank, if any. The initial term of the loan expired in April 2005;
however, the credit facility automatically renews each year thereafter in the event that neither party provides notice to the other within sixty (60) days of the April maturity date. Wachovia has agreed to waive the sixty day notice requirement
and agreed to a thirty day notice requirement for the 2006 renewal. Therefore, written notice of non-renewal or termination by either party must be given on or before Friday, March 17, 2006 or the credit facility will automatically renew for
another year with the same terms. We are currently in discussions with Wachovia regarding the possible renewal and/or restructuring of our credit facility. We are also in discussions with various other potential lenders regarding the establishment
of an alternative credit facility. As of January 31, 2006, we had no outstanding borrowings under the credit facility, with approximately $6,778,000 unused and available. As of October 31, 2005, we had no outstanding borrowings under the
credit facility.

The credit facility bears interest at one-half of one percent (0.50%) per annum above the prime rate (facility rate of 7.75% as of
January 31, 2006). The facility also provides a LIBOR based rate at our option.

In connection with obtaining and amending the credit facility
described above, we incurred various costs. These financing costs, net of amortization, were deferred and were included in other assets, net in our condensed balance sheets for periods prior to the second quarter of 2005. These deferred financing
costs were amortized to interest expense using the straight-line method, which approximates the effective interest method through April 2005 (the original term of the credit facility) and were fully amortized in fiscal year 2005. The costs of future
amendments, if any, will be amortized over the remaining term of the credit facility.

We believe that our cash flow from operations, our cash on hand and
our existing credit facility, as renewed or restructured, or any alternative credit facility we may obtain, will be adequate to fund our operations for at least the next twelve months. We anticipate being able to renew or restructure our current
credit facility or obtain another credit facility prior to our current credit facilitys expiration in April 2006 at terms no less favorable than those of our current facility.

We issued warrants to purchase 250,000 shares of our common stock at an exercise price per share of $4.88 as part of a consolidated class action lawsuit settlement agreement reached in September 2002. The warrants are
exercisable for five years and will expire October 24, 2007. We have registered the shares issuable upon the exercise of the warrants under the Securities Act of 1933, as amended.

A prior distributor for us filed for protection from its creditors under bankruptcy laws in January 2001. We wrote off approximately $2.2 million for estimated uncollectible accounts receivable from this distributor
for the year ended October 31, 2001. Subsequent recoveries from the bankrupt estate of this distributor, if any, will be recognized when payment is received, in accordance with U.S. generally accepted accounting principles.

From time to time, we are involved in various claims, legal actions and regulatory reviews arising in the ordinary course of business. In the opinion of management, the
ultimate disposition of these matters will not have a material adverse effect on our financial position, results of operations or liquidity.



23



---

##### Table of Contents

Seasonality

Historically, net sales are relatively lower in the first half of each fiscal year and relatively higher in the second half of each fiscal year, which we believe may be partially due to construction cycles and budgetary considerations of
our customers. For example, an average of approximately 45% of our net sales occurred during the first half of the fiscal year and an average of approximately 55% of our net sales occurred during the second half of the fiscal year for fiscal years
1996 through 2000. However, our net sales did not follow this pattern in fiscal year 2002 or 2001. In fiscal years 2002 and 2001, approximately 52% and 57% of our net sales occurred during the first half of the fiscal year, respectively, and
approximately 48% and 43% of our net sales occurred during the second half of the fiscal year, respectively. We believe this shift in the pattern of our net sales was related to overall economic conditions in the industry at the time. During fiscal
years 2004 and 2003, approximately 46% and 47%, respectively, of our net sales occurred during the first half of the fiscal year and approximately 54% and 53%, respectively, of our net sales occurred during the second half of the fiscal year. While
we believe the pattern of net sales we experienced during fiscal years 2004 and 2003 may have reflected a return to our historical seasonality pattern, we did not see this pattern during fiscal year 2005, as net sales during the first half of the
fiscal year were approximately the same as net sales for the second half of the year. We believe the lack of seasonality pattern in fiscal 2005 was partially due to the timing of larger projects, which were weighted more heavily during the first
half of the year. At this time, we have not yet determined whether we will see a return to a more typical seasonality pattern in fiscal year 2006.

Contractual Obligations and Commitments

As of January 31, 2006, we have no contractual obligations and commitments that will
significantly impact our future liquidity.

Critical Accounting Policies and Estimates

Our discussion and analysis of financial condition and results of operations is based on the condensed financial statements and accompanying condensed notes that have been prepared in accordance with U.S. generally
accepted accounting principles for interim financial reporting information and the instructions to Form 10-Q and Article 10 of Regulation S-X. The preparation of these condensed financial statements requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the condensed financial statements and the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.

Note 1 to the annual financial statements filed with our Annual Report on Form 10-K for fiscal
year 2005 provides a summary of our significant accounting policies. The following are areas requiring significant judgments and estimates due to uncertainties as of the reporting date: revenue recognition, trade accounts receivable and the
allowance for doubtful accounts, inventories, long-lived assets, and commitments and contingencies.

Application of the critical accounting policies
discussed in the section that follows requires managements significant judgments, often as a result of the need to make estimates of matters that are inherently uncertain. If actual results were to differ materially from the estimates made,
the reported results could be materially affected. We are not currently aware of any reasonably likely events or circumstances that would result in materially different results.

Revenue Recognition

Management views revenue recognition as a critical accounting estimate since we must estimate an
allowance for sales returns for the reporting period. This allowance reduces net sales for the period and is based on our analysis and judgment of historical trends, identified returns and the potential for additional returns.



24



---

##### Table of Contents

Trade Accounts Receivable and the Allowance for Doubtful Accounts

Management views trade accounts receivable and the related allowance for doubtful accounts as a critical accounting estimate since the allowance for doubtful accounts is
based on judgments and estimates concerning the likelihood that individual customers will pay the amounts included as receivable from them. In determining the amount of allowance for doubtful accounts to be recorded for individual customers, we
consider the age of the receivable, the financial stability of the customer, discussions that may have occurred with the customer and our judgment as to the overall collectibility of the receivable from that customer. In addition, we establish an
allowance for all other receivables for which no specific allowances are deemed necessary. This general allowance for doubtful accounts is based on a percentage of total trade accounts receivable with different percentages used based on different
age categories of receivables. The percentages used are based on our historical experience and our current judgment regarding the state of the economy and the industry.

Inventories

Management views the determination of the net realizable value of inventories as a critical accounting
estimate since it is based on judgments and estimates regarding the salability of individual items in inventory and an estimate of the ultimate selling prices for those items. Individual inventory items are reviewed and adjustments are made based on
the age of the inventory and our judgment as to the salability of that inventory in order for our inventories to be valued at the lower of cost or net realizable value.

Long-lived Assets

Management views the determination of the carrying value of long-lived assets as a critical
accounting estimate since we must determine an estimated economic useful life in order to properly depreciate our long-lived assets and because we must consider if the value of any of our long-lived assets have been impaired, requiring adjustment to
the carrying value.

Economic useful life is the duration of time the asset is expected to be productively employed by us, which may be less than its
physical life. Managements assumptions on wear and tear, obsolescence, technological advances and other factors affect the determination of estimated economic useful life. The estimated economic useful life of an asset is monitored to
determine if it continues to be appropriate in light of changes in business circumstances. For example, technological advances or excessive wear and tear may result in a shorter estimated useful life than originally anticipated. In such a case, we
would depreciate the remaining net book value of an asset over the new estimated remaining life, thereby increasing depreciation expense per year on a prospective basis. We must also consider similar issues when determining whether or not an asset
has been impaired to the extent that we must recognize a loss on such impairment.

Commitments and Contingencies

Management views accounting for contingencies as a critical accounting estimate since loss contingencies arising from product warranties and defects, claims, assessments,
litigation, fines and penalties and other sources require judgment as to any probable liabilities incurred. For example, accrued product warranty costs recorded by us are based primarily on historical experience of actual warranty claims and costs
as well as current information with respect to warranty claims and costs. Actual results could differ from the expected results determined based on such estimates.

Quantitative and Qualitative Disclosures About Market Risk

We do not engage in transactions in derivative financial instruments or
derivative commodity instruments. As of January 31, 2006, our financial instruments were not exposed to significant market risk due to interest rate risk, foreign currency exchange risk, commodity price risk or equity price risk.



25



---

##### Table of Contents

Future Accounting Considerations

In May 2005, the Financial Accounting Standards Board, also referred to as the FASB, issued Statement of Financial Accounting Standards, also referred to as SFAS, No. 154,
Accounting Changes and Error Correctionswhich replaces Accounting Principles Board, also referred to as APB, Opinion No. 20 Accounting Changesand SFAS No. 3, Reporting Accounting Changes in Interim Financial
StatementsAn Amendment of APB Opinion No. 28. SFAS No. 154 requires retrospective application to prior periods financial statements of a voluntary change in accounting principal unless it is not practicable.
SFAS No. 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 and is required to be adopted by the Company in the first quarter of fiscal year 2007. Although the
Company will continue to evaluate the application of SFAS No. 154, we do not currently believe adoption will have a material impact on the Companys results of operations, financial position or liquidity.

In February 2006, the FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instruments, also referred to as SFAS 155,, an
amendment of SFAS No. 133 and 140. This Statement resolves certain issues addressed in the implementation of SFAS No. 133 concerning beneficial interests in securitized financial assets. SFAS No. 155 permits fair value measurement for
any hybrid financial instrument that contains an embedded derivative, clarifies which interest-only strips and principal-only strips are not subject to the requirement of SFAS No. 133, establishes a requirement to evaluate interests in
securitized financial assets, clarifies the concentrations of credit risk, and eliminates the prohibition on a qualifying special-purpose entity from holding a derivative financial instrument. The statement is effective for all financial instruments
acquired or issued in fiscal years beginning after September 15, 2006. The adoption of the Statement is not expected to have a material impact on the Companys results of operations, financial position or liquidity.

As of March 1, 2006, there are no other new accounting standards issued, but not yet adopted by us, which are expected to be applicable to our financial position,
operating results or financial statement disclosures.



26



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We do not engage in transactions in derivative
financial instruments or derivative commodity instruments. As of January 31, 2006, our financial instruments were not exposed to significant market risk due to interest rate risk, foreign currency exchange risk, commodity price risk or equity
price risk.



27



---

##### Table of Contents

Item 4. Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial
Officer, evaluated the effectiveness of the Companys disclosure controls and procedures as of January 31, 2006. Based on this evaluation process, the Chief Executive Officer and Chief Financial Officer have concluded that the
Companys disclosure controls and procedures are effective and that there have been no changes in the Companys internal control over financial reporting that occurred during the last fiscal quarter that have materially affected, or are
reasonably likely to materially affect, the Companys internal control over financial reporting.



28



---

##### Table of Contents

PART II. OTHER INFORMATION

Item 6. Exhibits

The exhibits listed on the Exhibit Index are filed as part of, and incorporated by
reference into, this report.



29



---

##### Table of Contents

SIGNATURES

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



|                     |  |  |  |                                                                          
|-------------------- |  |  |  | -------------------------------------------------------------------------
|                     |  |  |  | OPTICAL CABLE CORPORATION                                                
|                     |  |  |  | (Registrant)                                                             
|                     |  | 
|Date: March 17, 2006 |  |  |  | /s/ Neil D. Wilkin, Jr.                                                  
|                     |  |  |  | Neil D. Wilkin, Jr.                                                      
|                     |  |  |  | Chairman of the Board of Directors, President and
Chief Executive Officer
|                     |  | 
|Date: March 17, 2006 |  |  |  | /s/ Tracy G. Smith                                                       
|                     |  |  |  | Tracy G. Smith                                                           
|                     |  |  |  | Vice President and Chief Financial Officer                               



30



---

##### Table of Contents

Exhibit Index



|            |  |                                                                                                                                                                                                                                                                                                    
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                        
|3.1         |  | Articles of Amendment filed November 5, 2001 to the Amended and Restated Articles of Incorporation, as amended through November 5, 2001 (incorporated herein by reference to Exhibit 1 to the
Companys Form 8-A filed with the Commission on November 5, 2001).                                   
|            | 
|3.2         |  | Bylaws of Optical Cable Corporation, as amended (incorporated herein by reference to Exhibit 3.2 to the Companys Quarterly Report on Form 10-Q for the third quarter ended July 31, 2004
(file number 0-27022)).                                                                                  
|            | 
|4.1         |  | Form of certificate representing Common Stock (incorporated herein by reference to Exhibit 4.1 to the Companys Quarterly Report on Form 10-Q for the third quarter ended July 31, 2004 (file
number 0-27022)).                                                                                    
|            | 
|4.2         |  | Rights Agreement dated as of November 2, 2001 (incorporated herein by reference to Exhibit 4 to the Companys Form 8-A filed with the Commission on November 5,
2001).                                                                                                                             
|            | 
|4.3         |  | Form of certificate representing preferred share purchase right (incorporated herein by reference to Exhibit 5 to the Companys Form 8-A filed with the Commission on November 5,
2001).                                                                                                           
|            | 
|4.4         |  | Warrant Agreement dated as of October 24, 2002 (incorporated herein by reference to Exhibit 4.1 to the Companys Registration Statement on Form S-3 filed with the Commission on
February 11, 2003).                                                                                               
|            | 
|4.5         |  | Form of warrant certificate (incorporated herein by reference to Exhibit 4.2 to the Companys Registration Statement on Form S-3 filed with the Commission on February 11,
2003).                                                                                                                  
|            | 
|10.1*       |  | Employment Agreement by and between Optical Cable Corporation and Neil D. Wilkin, Jr. effective November 1, 2002 (incorporated herein by reference to Exhibit 10.1 to the Companys Amended
Quarterly Report on Form 10-Q/A for the quarterly period ended January 31, 2003 (file number 0-27022)).
|            | 
|10.2*       |  | Employment Agreement dated December 10, 2004 by and between Optical Cable Corporation and Tracy G. Smith (incorporated herein by reference to Exhibit 10.1 to the Companys Current Report on
Form 8-K dated January 24, 2005 (file number 0-27022)).                                              
|            | 
|10.3*       |  | Employment Agreement by and between Optical Cable Corporation and Luke J. Huybrechts effective November 1, 2002 (incorporated herein by reference to Exhibit 10.2 to the Companys Amended
Quarterly Report on Form 10-Q/A for the quarterly period ended January 31, 2003 (file number 0-27022)). 



---

##### Table of Contents

|       |  |                                                                                                                                                                                                                                                                                                 
|------ |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.4*  |  | Employment Agreement by and between Optical Cable Corporation and Charles W. Carson effective January 2, 2003 (incorporated herein by reference to Exhibit 10.3 to the Companys
Amended Quarterly Report on Form 10-Q/A for the quarterly period ended January 31, 2003 (file number 0-27022)).
|       | 
|10.5*  |  | Optical Cable Corporation Employee Stock Purchase Plan (incorporated herein by reference to Exhibit 10.9 to the Companys Quarterly Report on Form 10-Q for the period ended July 31, 1998
(file number 0-27022)).                                                                              
|       | 
|10.6*  |  | Optical Cable Corporation 1996 Stock Incentive Plan (incorporated herein by reference to Exhibit 28.1 to the Companys Registration Statement on Form S-8 No. 333-09733).                                                                                                                       
|       | 
|10.7*  |  | Optical Cable Corporation Amended 2004 Non-Employee Directors Stock Plan (incorporated herein by reference to Appendix B to the Companys definitive proxy statement on Form 14A filed
February 23, 2005).                                                                                      
|       | 
|10.8*  |  | Form of December 17, 2004 restricted stock award agreement under the Optical Cable Corporation 1996 Stock Incentive Plan (incorporated herein by reference to Exhibit 10.2 of the
Companys Current Report on Form 8-K filed January 24, 2005).                                                 
|       | 
|10.9*  |  | Form of December 17, 2004 restricted stock award agreement under the Optical Cable Corporation 1996 Stock Incentive Plan (incorporated herein by reference to Exhibit 10.3 of the
Companys Current Report on Form 8-K filed January 24, 2005).                                                 
|       | 
|10.10* |  | Form of award agreement under the Optical Cable Corporation Amended 2004 Non-Employee Directors Stock Plan (incorporated herein by reference to Exhibit 10.10 of the Company Annual Report on
Form 10-K for the period ended October 31, 2004).                                                 
|       | 
|10.11* |  | Optical Cable Corporation 2005 Stock Incentive Plan (incorporated by reference to Appendix A to the Companys definitive proxy statement on Form 14A filed February 23,
2005).                                                                                                                  
|       | 
|31.1   |  | Certification of the Companys Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. FILED HEREWITH.                                                                                                                                                               
|       | 
|31.2   |  | Certification of the Companys Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. FILED HEREWITH.                                                                                                                                                               
|       | 
|32.1   |  | Certification of the Companys Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. FILED
HEREWITH.                                                                                                                 
|       | 
|32.2   |  | Certification of the Companys Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. FILED
HEREWITH.                                                                                                                 

---

|* | Management contract or compensatory plan or agreement.
|- | ------------------------------------------------------