Table of Contents







UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549





---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED March 31, 2006;OR
|- | ----------------------------------------------------------------------------------------------------------------------------------------



|o | 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:0-20728





---



RIMAGE CORPORATION

(Exact name of Registrant as specified in its charter)





|Minnesota                                                      | 41-1577970                          
|-------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of
incorporation or organization) | (I.R.S. Employer Identification No.)



7725 Washington Avenue South, Edina, MN  55439

(Address of principal executive offices)



952-944-8144

(Registrants telephone number, including area code)



NA

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



---

Common Stock outstanding at April 30, 2006  9,806,317 sharesof $.01 par value Common Stock.



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.YesxNoo



Indicate by checkmark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act):



Large Accelerated Filero   Accelerated Filerx  Non-Accelerated Filero



Indicate by checkmark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):

YesoNox





---





RIMAGE CORPORATION

FORM 10-Q

TABLE OF CONTENTS

FOR THE QUARTER ENDED MARCH 31, 2006



|           | Description                                          | Page 
|---------- | ---------------------------------------------------- | -----
|           |                                                      |      
|           |                                                      |      
|PART I     | FINANCIAL INFORMATION                                |      
|           |                                                      |      
|Item 1.    | Financial Statements (unaudited)                     |      
|           |                                                      |      
|           | Condensed Consolidated Balance Sheets as of          |      
|           | March 31, 2006 and December 31, 2005                 | 3    
|           |                                                      |      
|           | Condensed Consolidated Statements of Income          |      
|           | for the three months ended March 31, 2006 and 2005   | 4    
|           |                                                      |      
|           | Condensed Consolidated Statements of Cash Flows      |      
|           | for the three months ended March 31, 2006 and 2005   | 5    
|           |                                                      |      
|           | Condensed Notes to Consolidated Financial Statements | 6-13 
|           |                                                      |      
|Item 2.    | Managements Discussion and Analysis of              |      
|           | Financial Condition and Results of Operations        | 14-21
|           |                                                      |      
|Item 3.    | Quantitative and Qualitative Disclosures about       |      
|           | Market Risk                                          | 22   
|           |                                                      |      
|Item 4.    | Controls and Procedures                              | 22   
|           |                                                      |      
|           |                                                      |      
|PART II    | OTHER INFORMATION                                    | 23   
|           |                                                      |      
|Item 1-5.  | None                                                 |      
|Item 6.    | Exhibits                                             |      
|           |                                                      |      
|SIGNATURES | 24                                                  





2

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

Condensed Consolidated Balance Sheets

March 31, 2006 and December 31, 2005

(unaudited  in thousands, except share data)



|Assets                                                                                                                     |       | March 31, 2006 |       | December 31,2005
|-------------------------------------------------------------------------------------------------------------------------- | ----- | -------------- | ----- | ----------------
|                                                                                                                           |       |                |       |                 
|Current assets:                                                                                                            |       |                |       |                 
|Cash and cash equivalents                                                                                                  | $     | 21,743         | $     | 18,489          
|Marketable securities                                                                                                      |       | 44,498         |       | 45,982          
|Trade accounts receivable, net of allowance for doubtful accounts and sales returns of $736,000 and $854,000, respectively |       | 12,468         |       | 12,689          
|Inventories                                                                                                                |       | 6,287          |       | 6,621           
|Prepaid income taxes                                                                                                       |       | 1,134          |       |                
|Prepaid expenses and other current assets                                                                                  | 1,290 |                | 1,284
|Deferred income taxes  current                                                                                            |       | 1,379          |       | 1,379           
|Total current assets                                                                                                       |       | 88,799         |       | 86,444          
|                                                                                                                           |      
|Property and equipment, net                                                                                                |       | 3,029          |       | 2,525           
|Deferred income taxes - non-current                                                                                        |       | 30             |       | 18              
|Other non-current assets                                                                                                   |       | 5              |       | 22              
|Total assets                                                                                                               | $     | 91,863         | $     | 89,009          
|                                                                                                                          
|Liabilities and Stockholders Equity                                                                                       |       |                |       |                 
|Current liabilities:                                                                                                       |       |                |       |                 
|Trade accounts payable                                                                                                     | $     | 5,576          | $     | 5,413           
|Accrued compensation                                                                                                       |       | 1,423          |       | 2,896           
|Other accrued expenses                                                                                                     |       | 1,366          |       | 1,332           
|Income taxes payable                                                                                                       |       |               |       | 283             
|Deferred income and customer deposits                                                                                      |       | 3,106          |       | 2,531           
|Other current liabilities                                                                                                  |       | 78             |       | 12              
|Total current liabilities                                                                                                  |       | 11,549         |       | 12,467          
|                                                                                                                          
|Long-term liabilities:                                                                                                     |       |                |       |                 
|Other non-current liabilities                                                                                              |       | 26             |       | 13              
|Total long-term liabilities                                                                                                |       | 26             |       | 13              
|Total liabilities                                                                                                          |       | 11,575         |       | 12,480          
|                                                                                                                          
|Commitments and contingencies (note 10)                                                                                    |       |                |       |                 
|Stockholders equity:                                                                                                      |       |                |       |                 
|Preferred stock, $.01 par value, authorized 250,000 shares, no shares issued and outstanding                               |       |               |       |                
|Common stock, $.01 par value, authorized 29,750,000 shares, issued and outstanding 9,806,317 and 9,630,324, respectively   |       | 98             |       | 96              
|Additional paid-in capital                                                                                                 |       | 24,468         |       | 22,389          
|Retained earnings                                                                                                          |       | 55,874         |       | 54,240          
|Accumulated other comprehensive loss                                                                                       |       | (152)          |       | (196)           
|Total stockholders equity                                                                                                 |       | 80,288         |       | 76,529          
|                                                                                                                          
|Total liabilities and stockholders equity                                                                                 | $     | 91,863         | $     | 89,009          



See accompanying notes to condensed consolidated financial statements





3

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Income

(unaudited  in thousands, except per share data)



|                                            |   | Three Months EndedMarch 31,
|------------------------------------------- | - | ---------------------------
|                                            |   | 2006                       
|Revenues                                    | $ | 22,637                     
|Cost of revenues                            |   | 12,964                     
|Gross profit                                |   | 9,673                      
|                                            |   |                            
|Operating expenses:                         |   |                            
|Research and development                    |   | 1,576                      
|Selling, general and administrative         |   | 6,123                      
|Total operating expenses                    |   | 7,699                      
|                                            |   |                            
|Operating income                            |   | 1,974                      
|                                            |   |                            
|Other income (expense):                     |   |                            
|Interest, net                               |   | 609                        
|Gain (loss) on currency exchange            |   | 12                         
|Other, net                                  |   |                           
|Total other income, net                     |   | 621                        
|                                            |   |                            
|Income before income taxes                  |   | 2,595                      
|Income tax expense                          |   | 961                        
|                                            |   |                            
|Net income                                  | $ | 1,634                      
|                                            |   |                            
|Net income per basic share                  | $ | 0.17                       
|                                            |   |                            
|Net income per diluted share                | $ | 0.16                       
|                                            |   |                            
|Basic weighted average shares outstanding   |   | 9,685                      
|                                            |   |                            
|Diluted weighted average shares outstanding |   | 10,331                     



See accompanying notes to condensed consolidated financial statements

4

---

RIMAGE CORPORATION AND SUBSIDIARIES

Condensed Consolidated Statements of Cash Flows

(unaudited  in thousands)



|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |        | Three months endedMarch 31,
|---------------------------------------------------------------- | ------------------------------------------------- | ------------------------------------------------- | ---------------------------------------------------- | ------ | ------- | ------ | ------ | ------ | ---------------------------
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |        | 2006                       
|Cash flows from operating activities:                            |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|                                                                 | Net income                                        |                                                   |                                                      |        |         | $      | 1,634  |        | $                          
|                                                                 | Adjustments to reconcile net income to net cash   |                                                   |                                                      |        |         |        |       
|                                                                 | provided by operating activities:                 |                                                   |                                                      |        |         |        |        |       
|                                                                 |                                                   | Depreciation and amortization                     |                                                      |        | 344     |        |        | 229    |                            
|                                                                 |                                                   | Deferred income tax benefit                       |                                                      |        |         | (12    | )      |        |                           
|                                                                 |                                                   | Loss on sale of property and equipment            |                                                      | 11     |         |        | 6      |       
|                                                                 |                                                   | Stock-based compensation                          |                                                      |        |         | 202    |        |        |                           
|                                                                 |                                                   | Excess tax benefits from share-based compensation | (781                                                 | )      |         |       |       
|                                                                 |                                                   | Changes in operating assets and liabilities:      |                                                      |        |         |        |        |       
|                                                                 |                                                   |                                                   | Trade accounts receivable                            |        |         |        | 220    |        |                            
|                                                                 |                                                   |                                                   | Inventories                                          |        |         |        |        |        | 334                        
|                                                                 |                                                   |                                                   | Prepaid income taxes / income taxes payable          | (474   | )       |        | (213   | )     
|                                                                 |                                                   |                                                   | Prepaid expenses and other current assets            |        | (5      | )      |        | (760   | )                          
|                                                                 |                                                   |                                                   | Trade accounts payable                               |        |         |        | 163    |        |                            
|                                                                 |                                                   |                                                   | Accrued compensation                                 |        |         |        | (1,473 | )      |                            
|                                                                 |                                                   |                                                   | Other accrued expenses and other current liabilities | 84     |         |        | (56    | )     
|                                                                 |                                                   |                                                   | Deferred income and customer deposits                |        |         | 576    |        |        | 155                        
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |       
|                                                                 |                                                   |                                                   | Net cash provided by operating activities            | 823    |         |        | 418    |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|Cash flows from investing activities:                            |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|                                                                 | Purchases of marketable securities                |                                                   |                                                      |        | (58,958 | )      |        | (1,976 | )                          
|                                                                 | Maturities of marketable securities               |                                                   |                                                      |        | 60,438  |        |        | 15,165 |                            
|                                                                 | Purchases of property and equipment               |                                                   |                                                      | (812   | )       |        | (729   | )     
|                                                                 | Other non-current items                           |                                                   |                                                      |        |         | 19     |        |        | (72                        
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |       
|                                                                 |                                                   |                                                   | Net cash provided by investing activities            | 687    |         |        | 12,388 |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|Cash flows from financing activities:                            |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|                                                                 | Principal payments on capital lease obligations   | (1                                                | )                                                    |        | (2      | )     
|                                                                 | Excess tax benefits from share-based compensation | 781                                               |                                                      |        |        |       
|                                                                 | Proceeds from stock option exercises              |                                                   |                                                      | 936    |         |        | 350    |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |       
|                                                                 |                                                   |                                                   | Net cash provided by financing activities            | 1,716  |         |        | 348    |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |       
|Effect of exchange rate changes on cash                          |                                                   |                                                   |                                                      | 28     |         |        | (59    | )     
|                                                                 |                                                   |                                                   |                                                      |        |         |        |       
|Net increase in cash and cash equivalents                        |                                                   |                                                   | 3,254                                                |        |         | 13,095 |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |       
|Cash and cash equivalents, beginning of period                   |                                                   |                                                   | 18,489                                               |        |         | 13,321 |       
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |       
|Cash and cash equivalents, end of period                         |                                                   |                                                   | $                                                    | 21,743 |         | $      | 26,416 |       
|                                                                 |                                                   |                                                   |                                                      |       
|Supplemental disclosures of net cash paid during the period for: |                                                   |                                                   |                                                      |       
|Income taxes                                                     |                                                   |                                                   |                                                      |        | $       | 1,330  |        | $      | 1,580                      
|                                                                 |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|Non-cash transactions:                                           |                                                   |                                                   |                                                      |        |         |        |        |        |                            
|Income tax reductions relating to exercise of stock options      | $                                                 | 162                                               |                                                      | $      | 116     |       
|Unrealized net losses from available-for-sale securities         | $                                                 | (4                                                | )                                                    | $      | (19     | )     
|Capital lease obligations                                        |                                                   |                                                   |                                                      | $      | 30      |        | $      | 12     |                            



See accompanying notes to condensed consolidated financial statements





5

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



| | (1) | Basis of Presentation and Nature of Business
| | --- | --------------------------------------------

Rimage Corporation (the Company) develops, manufactures and distributes high performance CD-Recordable (CD-R) and DVD-Recordable (DVD-R) publishing and duplication systems from its operations in the United States, Germany and Japan. The Company also distributes related consumables for use with its systems, consisting of media kits, ribbons, ink cartridges and blank CD-R and DVD-R media.



The accompanying condensed consolidated financial statements of Rimage Corporation are unaudited and have been prepared by the Company in accordance with accounting principles generally accepted in the United States of America for interim financial information, pursuant to the rules and regulations of the Securities and Exchange Commission. Pursuant to such rules and regulations, certain financial information and footnote disclosures normally included in the financial statements have been condensed or omitted. However, in the opinion of management, the financial statements include all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the financial position and results of operations and cash flows of the interim periods presented. Certain previously reported amounts have been reclassified to conform with the current presentation. Operating results
for these interim periods are not necessarily indicative of results to be expected for the entire year, due to seasonal, operating and other factors. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2005.



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



| | (2) | Stock-Based Compensation
| | --- | ------------------------

In December 2004, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 123R, Share-Based Payment.  SFAS 123R is a revision of FASB Statement No. 123, Accounting for Stock-Based Compensation, and supersedes Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, and amends SFAS 95, Statement of Cash Flows, and its related implementation guidance. SFAS 123R focuses primarily on accounting for transactions in which an entity obtains employee services through share-based payment transactions. SFAS 123R requires a public entity to measure the cost of employee services received in exchange for the award of equity instruments based on the fair value of the award at the date of grant. The cost is to be recognized over the
period during which an employee is required to provide services in exchange for the award. SFAS 123R also requires the benefits of tax deductions in excess of recognized compensation expense to be reported as a financing cash flow, rather than as an operating cash flow as prescribed under the prior accounting rules. This requirement reduces net operating cash flows and increases net financing cash flows in periods after adoption. Total cash flow remains unchanged from what would have been reported under prior accounting rules.





6

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



The Company implemented the provisions of SFAS 123R effective January 1, 2006 using the modified prospective method. Upon adoption of SFAS 123R, the Company applied an estimated forfeiture rate to unvested awards. Previously, the Company recorded forfeitures as incurred. Prior to the adoption of SFAS 123R, the Company followed the intrinsic value method in accordance with APB 25 to account for the issuance of stock incentives to employees and directors. Accordingly, no compensation expense was recognized for share purchase rights granted in connection with the Companys Stock Option Plan or Employee Stock Purchase Plan. Previously reported interim periods were not impacted by the adoption of SFAS 123R.



The Companys 1992 Stock Option Plan (the Plan), initially approved by shareholders in May 2003, provides for the grant of incentive stock options, non-qualified stock options, restricted stock awards, deferred stock awards, stock appreciation rights and performance stock to certain key administrative, managerial and executive employees and the automatic periodic grants of stock options to non-employee directors. At March 31, 2006, a total of 484,072 shares were available for future grant under the plan. The exercise price of stock options granted under the Plan is equal to the market value on the date of grant. Options issued to employees through March 31, 2006 generally become exercisable over a two-year period and terminate ten years from the date of grant. Stock options granted to non-employee directors vest six months from the date of grant and terminate ten years
from the date of grant.



Employees are also eligible to participate in the Companys Employee Stock Purchase Plan, approved by shareholders in May 2001. Under this plan, employees are entitled to purchase the Companys common stock at 85% of the lower of the market price of such shares on the first or last business day of each one year period. As of March 31, 2006, 184,055 shares were available for future issuance under this plan.



Amounts recognized in the financial statements with respect to the Companys share-based payment arrangements are as follows:



|                                                |  | Three Months Ended         |  
|----------------------------------------------- |  | -------------------------- | -
|                                                |  | March 31, 2006             |  
|                                                |  | (in thousands)             |  
|                                                |  |                            |  
|Total share-based compensation cost             |  | $                      203 |  
|Amounts capitalized in inventory                |  | (1                         | )
|                                                |  |                            |  
|Amounts charged against income, before          |  |                            |  
|income tax benefit                              |  | 202                        |  
|Income tax benefit related to share-based       |  |                            |  
|compensation included in net income             |  | (12                        | )
|                                                |  |                            |  
|Net compensation expense included in net income |  | $                      190 |  





7

---

Table of Contents







RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



Total share-based compensation
cost of $203,000 reflected in the preceding table consists of $182,000 of expense associated with stock options issued under the
Companys Stock Option Plan, including $154,000 related to options granted prior to January 1, 2006, and $21,000 of expense
associated with the Companys Employee Stock Purchase Plan. Share-based compensation expense included in net income for the
three months ended March 31, 2006 had a $.02 impact on basic and diluted net income per share for the period.



The fair value of each option
award is estimated at the date of grant using the Black-Scholes option pricing model utilizing the following
assumptions:



|                                  |  | Three Months Ended |  
|--------------------------------- |  | ------------------ | -
|                                  |  | March 31, 2006     |  
|                                  |  |                    |  
|Expected life of options in years |  | 5.0                |  
|Risk-free interest rate           |  | 4.3                | %
|Volatility                        |  | 37.8               | %
|Dividend yield                    |  | 0.0                | %



In accordance with SFAS 123R, the Company reviews these assumptions on a periodic basis and adjusts them as necessary to ensure proper option valuation. The expected life of each award was determined based on an analysis of historical exercise behavior. The risk-free interest rate is based on the yield of constant maturity U.S. treasury bonds with a remaining term equal to the expected life of the awards. The Company estimated the stock price volatility using historical weekly price observations over the expected life of the awards.



A summary of share option activity under the Stock Option Plan as of and for the quarter ended March 31, 2006 is presented in the table below (in thousands, except per share data):



|                                              | Shares |   | WAEP*    | Weighted AverageRemainingContractual Term(in years) | AggregateIntrinsicValue**
|--------------------------------------------- | ------ | - | -------- | --------------------------------------------------- | -------------------------
|                                              |        |   |          |                                                     |                          
|Options outstanding at December 31, 2005      | 1,340  |   | $  10.67 |                                                     |                          
|Granted                                       | 5      |   | 33.31    |                                                     |                          
|Exercised                                     | (176   | ) | 5.32     |                                                     |                          
|                                              |        |   |          |                                                     |                          
|Options outstanding at March 31, 2006         | 1,169  |   | $  11.57 | 5.97                                                | $      12,998            
|                                              |        |   |          |                                                     |                          
|Options subject to exercise at March 31, 2006 | 1,057  |   | $  10.76 | 5.65                                                | $      12,538            
|                                              |        |   |          |                                                     |                          
|*Weighted Average Exercise Price              |        |   |          |                                                     |                          



**Aggregate intrinsic value includes only those options with intrinsic value (options where the exercise price is below the market value).





8

---

Table of Contents







RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



A summary of the status of the Companys nonvested shares as of March 31, 2006 and changes during the quarter is presented in the table below (in thousands, except per share data):



|                               | Number of shares |   |  |   | Weighted AverageGrant-DateFair Value
|------------------------------ | ---------------- | - |  | - | ------------------------------------
|Nonvested at December 31, 2005 | 206              |   |  | $ | 5.88                                
|Granted                        | 5                |   |  |   | 13.32                               
|Vested                         | (99              | ) |  |   | 5.39                                
|Nonvested at March 31, 2006    | 112              |   |  | $ | 6.64                                

As of March 31, 2006, there was $311,000 of total stock option compensation expense related to non-vested awards not yet recognized, which is expected to be recognized over a weighted average period of 0.82 years.

Other information pertaining to options is as follows:

|                                                         |  |   | Three Months Ended                   
|-------------------------------------------------------- |  | - | -------------------------------------
|                                                         |  |   | March 31, 2006                       
|                                                         |  |   | (in thousands, except per share data)
|                                                         |  |   |                                      
|Number of options granted                                |  |   | 5                                    
|Fair value of options granted                            |  | $ | 67                                   
|Per share weighted average fair value of options granted |  | $ | 13.32                                
|Total fair value of stock options vested                 |  |   | 533                                  
|Total intrinsic value of stock options exercised         |  | $ | 3,139                                
|                                                         |  |   |                                      



Cash received from the exercise of stock options was $936,000 and $350,000 for the three months ended March 31, 2006 and 2005, respectively. The income tax benefit realized from the exercise of stock options was $943,000 and $116,000 for the three months ended March 31, 2006 and 2005, respectively.



Results of operations for periods prior to 2006 have not been restated to reflect recognition of stock-based compensation expense. Had compensation costs for the Companys stock-based compensation been determined based on the fair value of the awards on the date of grant, consistent with the provisions of SFAS No. 123, the Companys net income and basic and diluted earnings per share for the three months ended March 31, 2005 would have been adjusted to the proforma amounts stated in the following table (in thousands, except for per share data):



9

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)





|                                              |  | Three Months
Ended March 31,
2005 |  
|--------------------------------------------- |  | --------------------------------- | -
|Net income:                                   |  |                                   |  
|As reported                                   |  | $2,691                            |  
|                                              |  |                                   |  
|Stock-based employee compensation, net of tax |  | (184                              | )
|                                              |  |                                   |  
|Proforma                                      |  | $2,507                            |  
|                                              |  |                                   |  
|Basic net income per share:                   |  |                                   |  
|As reported                                   |  | $0.29                             |  
|                                              |  |                                   |  
|Stock-based employee compensation, net of tax |  | (0.02                             | )
|                                              |  |                                   |  
|Proforma                                      |  | $0.27                             |  
|Diluted net income per share:                 |  |                                   |  
|As reported                                   |  | $0.27                             |  
|                                              |  |                                   |  
|Stock-based employee compensation, net of tax |  | (0.02                             | )
|                                              |  |                                   |  
|Proforma                                      |  | $0.25                             |  



| | (3) | Marketable Securities
| | --- | ---------------------

Marketable securities primarily consist of U.S. Treasury and money market securities, municipal securities and corporate securities with long-term credit ratings of AAA and short-term credit ratings of A-1. All marketable securities have maturities of three to twelve months and are classified as available-for-sale. Available-for-sale securities are recorded at fair value and any unrealized holding gains and losses, net of the related tax effect, are excluded from earnings and are reported as a separate component of accumulated other comprehensive income (loss) until realized.



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

Inventories consisted of the following (in thousands):



|                                           |   | March 31, |  |   | December 31,
|------------------------------------------ | - | --------- |  | - | ------------
|                                           |   | 2006      |  |   | 2005        
|                                           |   |           |  |   |             
|Finished goods and demonstration equipment | $ | 1,426     |  | $ | 1,562       
|Work-in-process                            |   | 42        |  |   | 290         
|Purchased parts and subassemblies          |   | 4,819     |  |   | 4,769       
|                                           | $ | 6,287     |  | $ | 6,621       





10

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



| | (5) | Comprehensive Income
| | --- | --------------------

Comprehensive income consists of the Companys net income, foreign currency translation adjustments and unrealized holding gains (losses) from available for sale investments. The components of and changes in other comprehensive income (loss) are as follows (in thousands):



|                                        |  | Three Months Ended
March 31 |       |     
|--------------------------------------- |  | --------------------------- | ----- | ----
|                                        |  | 2006                        |       | 2005
|Net income                              |  | $                           | 1,634 |     
|Other comprehensive income (loss):      |  |                             |       |     
|Foreign currency translation adjustment |  |                             | 47    |     
|Net unrealized losses on securities     |  |                             | (4    | )   
|Total comprehensive income              |  | $                           | 1,677 |     



| | (6) | Foreign Currency Contracts
| | --- | --------------------------

The Company enters into forward foreign exchange contracts to hedge inter-company receivables denominated in Euros arising from sales to its subsidiary in Germany. Gains or losses on forward foreign exchange contracts are calculated at each period end and are recognized in net income in the period in which they arose. The fair value of forward foreign exchange contracts is recorded in other current assets or other current liabilities depending on whether the net amount is a gain or a loss.



As of March 31, 2006, the Company had seventeen outstanding foreign currency contracts totaling $3,472,000. These contracts mature in 2006 and bear rates ranging from 1.1738 to 1.2250 U.S. Dollars per Euro. As of March 31, 2006, the fair value of foreign currency contracts is a net loss position of $52,000, recorded in other current liabilities.



As of December 31, 2005, the Company had twenty three outstanding foreign currency contracts totaling $4,578,000, all maturing during 2006 at rates ranging from 1.1724 to 1.2155 U.S. Dollars per Euro. As of December 31, 2005, the fair value of foreign currency contracts was a net gain position of $25,000, recorded in other current assets.



| | (7) | Recently Issued Accounting Standards
| | --- | ------------------------------------

In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 155, Accounting for Certain Hybrid Financial Instruments. This Statement amends FASB Statements No. 133, Accounting for Derivative Instruments and Hedging Activities, and No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This Statement permits fair value measurement of financial instruments containing embedded derivatives that otherwise would have to be accounted for separately. The new Statement also requires companies to identify interests in securitized financial assets that are freestanding derivatives or contain embedded derivatives that would have to be accounted for separately, clarifies which interest- and principal-only strips are subject to Statement 133, and amends
Statement 140 to revise the conditions of a qualifying special purpose entity due to the new requirement to identify whether interests in securitized financial assets are freestanding



11

---

Table of Contents







RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



derivatives or contain embedded derivatives. Statement 155 is effective for the Company for all financial instruments acquired, issued or subject to a remeasurement event beginning in fiscal year 2007. The Company does not expect the adoption of this pronouncement to have a significant impact on its consolidated financial statements.



In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets.  This Statement amends FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. This Statement requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract that transfers the servicers financial assets in a transaction that meets the requirements for sales accounting, among other situations. The Statement requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable, and requires separate presentation of such assets and
liabilities in the statement of financial position. Statement 156 is effective for the Company beginning in fiscal year 2007. The Company does not expect the adoption of this pronouncement to have a significant impact on its consolidated financial statements.



| | (8) | Warranty Reserve
| | --- | ----------------

The warranty reserve rollforward, including provisions and claims, is as follows:



|Three Months Ended: |  | Beginning
Balance |     | Warranty Provisions |     | Warranty Claims |      | Foreign
Exchange Impact |    | Ending
Balance |  
|------------------- |  | ----------------- | --- | ------------------- | --- | --------------- | ---- | ----------------------- | -- | -------------- | -
|                    |  |                   |     |                     |     |                 |      |                         |    |                |  
|March 31, 2006      |  | $                 | 317 |                     | 183 |                 | (172 | )                       | 4  |                | $
|                    |  |                   |     |                     |     |                 |      |                         |    |                |  
|March 31, 2005      |  | $                 | 187 |                     | 79  |                 | (96  | )                       | (2 | )              | $





12

---

Table of Contents





RIMAGE CORPORATION AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)



| | (9) | Computation of Net Income Per Share of Common Stock
| | --- | ---------------------------------------------------

Basic net income per common share is determined by dividing net income by the weighted average number of shares of common stock outstanding. Diluted net income per common share is determined by dividing net income by the weighted average number of shares of common stock and common share equivalents outstanding, unless the result is anti-dilutive. A total of 31,474 and 833 assumed conversion shares for the three months ended March 31, 2006 and 2005, respectively, were excluded from the diluted net income per share computation, as their effect is anti-dilutive. The following is a summary of the weighted average common shares outstanding and assumed conversion shares (in thousands except for per share data):



|                                                                      |  | Three MonthsEnded March 31, |       
|--------------------------------------------------------------------- |  | --------------------------- | ------
|                                                                      |  | 2006                        |       
|                                                                      |  |                             |       
|                                                                      |  |                             |       
|Shares outstanding at end of period                                   |  |                             | 9,806 
|                                                                      |  |                             |       
|Weighted average shares of common stock outstanding                   |  |                             | 9,685 
|                                                                      |  |                             |       
|Weighted average assumed conversion shares                            |  |                             | 646   
|                                                                      |  |                             |       
|Weighted average shares of common stock and assumed conversion shares |  |                             | 10,331
|                                                                      |  |                             |       
|Net income                                                            |  | $                           | 1,634 
|                                                                      |  |                             |       
|Basic net income per common share                                     |  | $                           | 0.17  
|                                                                      |  |                             |       
|Diluted net income per common share                                   |  | $                           | 0.16  



| | (10) | Commitments and Contingencies
| | ---- | -----------------------------

The Company is exposed to a number of asserted and unasserted claims encountered in the normal course of business. In the opinion of management, the resolution of these matters will not have a material adverse effect on the Companys financial position or results of operations.





13

---

Table of Contents





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



The following table sets forth, for the periods indicated, selected items from the Companys consolidated statements of income.



|                           | Percentage (%) of Revenues
Three Months Ended March 31, | Percentage (%)Increase/(Decrease)Between Periods
|-------------------------- | ------------------------------------------------------- | ------------------------------------------------
|                           | 2006                                                    | 2005                                            
|Revenues                   | 100.0                                                   | 100.0                                           
|Cost of revenues           | (57.3)                                                  | (54.0)                                          
|Gross profit               | 42.7                                                    | 46.0                                            
|Operating expenses:        |                                                         |                                                 
|                           | Research and development                                | (7.0)                                           
|                           | Selling, general and administrative                     | (27.1)                                          
|Operating income           | 8.7                                                     | 19.0                                            
|Other income, net          | 2.7                                                     | 1.0                                             
|Income before income taxes | 11.5                                                    | 20.0                                            
|Income tax expense         | (4.2)                                                   | (7.1)                                           
|Net income                 | 7.2                                                     | 12.9                                            



Overview

Rimage develops, manufactures and distributes CD-Recordable (CD-R) and DVD-Recordable (DVD-R) publishing and duplication systems from its operations in the United States, Germany and Japan. These systems allow customers to benefit from cost savings by reducing their manual labor efforts in industries such as photography, medical, banking and government. Rimage anticipates increased sales and marketing expenditures as a result of increased resources focused on developing these markets. As Rimages sales within North America and Europe have averaged 94% of total sales over the past three years, the strength of the economies in each of these regions plays an important role in determining the success of Rimage.



Rimage earns revenues through the sale of equipment, consumables (ribbons, ink cartridges, media kits and Rimage-branded blank CD-R and DVD-R media), maintenance contracts, parts and repair services. Rimages recurring revenues (consumables, maintenance contracts, parts and service) comprised approximately 48% and 35% of consolidated revenues during the three months ended March 31, 2006 and 2005, respectively. Exclusive of a small amount of capital lease obligations, Rimage has no long-term debt and does not require significant capital investments as all fabrication of its products is outsourced to vendors.



Stock-Based Compensation

The Company implemented the provisions of Statement of Financial Accounting Standard (SFAS) No. 123R, Share-Based Payment effective January 1, 2006, using the modified prospective method. Prior to the adoption of SFAS 123R, the Company followed the intrinsic value method in accordance with Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees to account for the issuance of stock incentives to employees and directors. Accordingly, no compensation expense was recognized for equity compensation awards granted



14

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



with no intrinsic value and the proforma disclosures required by SFAS 123 were presented in the notes to the Companys consolidated financial statements.



As a result of the adoption of SFAS 123R, the Companys income before taxes as reported in the Consolidated Statements of Income for the three months ended March 31, 2006, was $0.2 million lower than under the previous accounting method for share-based compensation. In addition, basic and diluted earnings per share for the three months ended March 31, 2006 were each $.02 lower than under the previous accounting method. SFAS 123R also requires that the benefits of tax deductions in excess of recognized compensation expense be reported as a component of cash flows from financing activities in the Consolidated Statements of Cash Flows. This change increased cash flows provided by financing activities by $0.8 million and reduced cash flows provided by operating activities by the same amount. Compensation cost related to nonvested awards not yet recognized as of March 31, 2006 totaled
$0.3 million, which is expected to be recognized over a weighted average period of 0.82 years.



Results of Operations



Revenues.Revenues increased 8% to $22.6 million for the three months ended March 31, 2006 from $20.9 million for the same prior year period. The growth in revenues was driven by a 47% or $3.4 million increase in the volume of recurring revenues, consisting of sales of media kits, blank CD-R and DVD-R media, printer ribbons, ink cartridges, parts and maintenance contracts.



International sales rose 11% in this years first quarter over the same prior year period and comprised 38% of total sales, compared to 37% in last years first quarter. The European market continued to generate the majority of international sales, and contributed most of the increase in the first quarter. Sales in Asian markets also increased, reflecting increased sales efforts in this region with the establishment of a subsidiary operation in Japan in 2005. Currency fluctuations primarily affecting the Companys European operations decreased reported revenues for the three months ended March 31, 2006 by approximately $0.7 million, or 3% of consolidated revenues.



As of and for the three months ended March 31, 2006, foreign revenues from unaffiliated customers generated by the Companys German and Japanese operations and the operating income and net identifiable assets ofsuch operations were $7.3 million, $0.1 million and $7.1 million, respectively. These amounts related primarily to the Companys German operations, as the establishment of subsidiary operations in Japan occurred less than a year ago in June 2005. Comparable amounts for the Companys German operations as of and for the three months ended March 31, 2005 were revenues of $6.4 million, operating income of $0.2 million and net identifiable assets of $5.7 million. The growth is due to increasing penetration in foreign markets of sales of CD-R and DVD-R products.



The Company is projecting second quarter 2006 revenues to range between $22 million and $24 million.



15

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



Gross Profit.Gross profit as a percentage of revenues was 43% for the three months ended March 31, 2006, compared to 46% for the same period in 2005. The decline in gross profit as a percentage of revenues primarily reflects increased sales of, as well as a higher concentration of, consumable products, which generally carry lower margins than equipment sales. Additionally, Producer equipment sales, which generally carry the highest margins among all product offerings, declined to 38% of total revenues from 55% in the prior year period. The decline was also impacted by increased manufacturing labor and overhead stemming from increased investments in this area to support an expected continued growth in total sales. Equity compensation costs included in cost of revenue in the first quarter 2006 had minimal impact on gross profit as a percentage of revenues, and
amounted to $15,000.



Future gross profit margins will continue to be affected by many factors, including product mix, the timing of new product introductions, manufacturing volume, the rate of growth of service related revenues relative to associated service support costs, foreign currency exchange rate fluctuations and levels of sales returns.



Operating Expenses.Research and development expenses totaled $1.6 million and $1.3 million during the three months ended March 31, 2006 and 2005, respectively, representing 7% and 6.1% of revenues, respectively. The 23% increase in 2006 expenses was primarily due to a 13% increase in average headcount to support continued development of new products and enhancements to existing products. The increase in research and development expenses in the first quarter 2006 was also moderately affected by equity compensation costs of $43,000.



Rimage anticipates continued expenditures in research and development in 2006 to support new product development initiatives and to improve existing products.



Selling, general and administrative expenses for the three months ended March 31, 2006 and 2005 amounted to $6.1 million and $4.4 million, respectively, representing 27% and 21% of revenues, respectively. The dollar growth in expenses reflects an increase in sales and marketing costs of $0.3 million and an increase in general and administrative expenses of $1.4 million. The growth in sales and marketing expenses is primarily the result of increased costs for product marketing and promotional activities and expansion of the Companys operations in Japan. The increase in general and administrative expenses was impacted largely by $1.2 million of consulting expenses incurred for the completion of a strategic analysis of the Companys operations and potential new applications for its products. Also contributing to the growth in general and administrative expenses in this years
first quarter were increased costs associated with a 7% increase in average headcount. Equity compensation costs included in selling, general and administrative expenses in the first quarter 2006 amounted to $144,000.



Other Income, Net.The Company recognized net interest income on cash investments of $0.6 million during the three months ended March 31, 2006, compared to $0.3 million during the same period in 2005. The current period increase was due to a $13 million increase in average cash equivalent and marketable securitiesbalances and a small increase in average effective yields. Other income in each period was impacted by gains or losses on foreign currency transactions, with a net gain of $12,000 and a net loss of $67,000 for the three months ended March 31, 2006 and 2005, respectively.



16

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



Income taxes.The provision for income taxes represents federal, state and foreign income taxes on income. Income tax expense for the three months ended March 31, 2006 and 2005 amounted to $1.0 million and $1.5 million, respectively, or 37.0% and 35.5% of income before taxes. The increase in the effective tax rate in the first quarter 2006 relative to the same prior year period primarily reflects the impact of a valuation allowance on the projected pre-tax loss for Rimage Japan and a reduced benefit for the research tax credit, impacted by the delay in the U.S. governments expected reinstatement of the federal research credit for 2006.



Net income / net income per share.Resulting net income for the three months ended March 31, 2006 was $1.6 million, representing 7.2% of revenues. This compares to net income of $2.7 million, or 12.9% of revenues for the same period in the prior year. Related net income per diluted share amounts were $0.16 and $0.27 for the three months ended March 31, 2006 and 2005, respectively. The Company expects second quarter 2006 net income to range between $0.18 to $0.23 per diluted share.



Liquidity and Capital
Resources



The Company expects it will be
able to maintain current operations, including anticipated capital expenditure requirements, through its internally generated
funds and, if required, from Rimages existing credit agreement. This credit agreement allows for advances under an unsecured
revolving loan up to a maximum advance of $10 million. At March 31, 2006, no amounts were outstanding under the credit
agreement.



At March 31, 2006, the Company
had working capital of approximately $77 million, an increase of $3 million from working capital reported at December 31, 2005.
The increase was primarily impacted by first quarter net income of $1.6 million and proceeds from stock option exercises of $0.9
million, partially offset by $0.8 of capital expenditures. The Company intends on utilizing its current assets primarily for its
continued organic growth. To help strengthen the Companys ability to manage anticipated future growth, the Company expects
to invest approximately $4 million in 2006 for the implementation of an enterprise resource planning system. Additionally, the
Company may use its available cash for potential future strategic initiatives or alliances.



Net cash provided by operating
activities totaled $0.8 million for the three months ended March 31, 2006, compared to $0.4 million for the three months ended
March 31, 2005. The $0.4 million increase in cash generated from operations was primarily impacted by a $1.9 million smaller use
of cash from changes in operating assets and liabilities, partially offset by a $0.7 million decrease in net income adjusted for
non-cash items and the impact of an $0.8 million non-cash reduction in operating cash flows associated with excess tax benefits
recognized as an addition to the APIC (additional paid-in capital) pool under SFAS 123R. SFAS 123R requires such amounts to be
reported as an addition to financing activities and a reduction in operating activities in the Statements of Cash Flows. Primarily
contributing to the change in operating assets and liabilities was a $0.8 million variation in the change in accounts receivable
for each quarterly period and a $0.8 million smaller increase in prepaid expenses. The change in accounts receivable occurred due
to a $0.2 million decline in accounts receivable in the current quarterly period, primarily due to a reduction in first quarter
sales relative to the prior years fourth quarter, compared to a $0.6 million increase in accounts receivable in the prior
years first quarter, due largely to a concentration of first quarter 2005 sales in March. Prepaid expenses increased $0.8
million in the first quarter 2005 due to the renewal of a paid-up software license agreement, compared to a nominal increase in
the first quarter 2006.





17

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



Net cash provided by investing activities was $0.7 million for the three months ended March 31, 2006, compared to $12.4 million during the same period in 2005. The reduction in cash provided by investing activities was the result of an $11.7 million decrease in maturities of marketable securities, net of related purchases of marketable securities, and a $0.1 million increase in capital expenditures. Capital expenditures in the first quarter 2006 totaled $0.8 million, and relate primarily to the purchase of enterprise resource planning system software.



Net cash provided by financing activities totaled $1.7 million and $0.3 million for the three months ended March 31, 2006 and 2005, respectively. Financing activities in both periods included proceeds from stock option exercises of $0.9 million and $0.3 million, respectively. Additionally, the current year period includes $0.8 million associated with excess tax benefits recognized as an addition to the APIC pool, which as discussed above, are required to be reported as an addition to financing activities in the Statements of Cash Flows under the provisions of SFAS 123R.



Critical Accounting Policies.



Management utilizes its technical knowledge, cumulative business experience, judgment and other factors in the selection and application of the Companys accounting policies. The following accounting policies are considered by management to be the most critical to the presentation of the consolidated financial statements because they require the most difficult, subjective and complex judgments:



Revenue Recognition. Revenue for product sales (including hardware and consumables), which do not include any requirement for installation or training, is recognized on shipment, at which point the following criteria of SAB Topic 13(A)(1) have been satisfied:



| |  | Persuasive evidence of an arrangement exists. Orders are received for all sales and sales invoices are mailed on shipment.
| | - | --------------------------------------------------------------------------------------------------------------------------

| |  | Delivery has occurred. Product has been transferred to the customer or the customers designated delivery agent, at which time title and risk of loss transfers.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

| |  | The vendors price is fixed or determinable. All sales prices are fixed at the time of the sale (shipment).
| | - | -----------------------------------------------------------------------------------------------------------

| |  | Collectibility is probable. All sales are made on the basis that collection is expected in line with the Companys standard payment terms, which are consistent with industry practice in the geographies in which the Company markets its products.
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



A standard product sale by the Company does not require a commitment on the Companys part to provide installation, set-up or training. When such services are requested, value-added resellers generally arrange and perform the service directly with the customer, with no financial interest or obligation on the part of the Company. In the limited situations in which the Company does provide installation or training services for customers, the Company charges separately for the service based upon its published list prices, and recognizes the associated service revenue upon the successful completion of the service.



The Company records a reserve for sales returns from its customers. The amount of the reserve is based upon historical trends, timing of new product introductions and other factors. A return policy is in place with the Companys distributors to restrict the volume of returned products, and the Company reviews the distributors inventory to insure compliance with the return policy.



Revenue for maintenance agreements is recognized on a straight-line basis over the life of the contracts (commencing once the period covered by standard warranty expires).



Emerging Issues Task Force (EITF) Issue No. 00-21, Revenue Arrangements with Multiple Deliverables provides revenue recognition guidance for arrangements with multiple deliverables, and the criteria to determine if items in a multiple deliverable agreement should be accounted for separately. The elements of the Companys sales transactions are clearly and separately stated and sufficient evidence of their fair value exists to separately account for the elements.



Allowance For Doubtful Accounts And Sales Returns. The Company records a reserve for accounts receivable that are potentially uncollectible. The reserve is established based on a specific assessment of accounts with known collection exposure, based upon a review of the age of the receivable, the customers payment history, the customers financial condition and industry and general economic conditions, as well as a general assessment of collection exposure in the remaining receivable population based upon bad debt history. Actual bad debt exposure could differ significantly from managements estimates if economic conditions worsened for the Companys customers. As described above under Revenue Recognition, the Company also records a reserve for sales returns from its customers. The amount of the reserve is based upon
historical trends, timing of new product introductions and other factors.



Inventory Reserves. The Company records reserves for inventory shrinkage and for potentially excess, obsolete and slow moving inventory. The amounts of these reserves are based upon historical loss trends, inventory levels, expected product lives and forecasted sales demand. Results could be materially different if demand for the Companys products decreased because of economic or competitive conditions, or if products became obsolete because of technical advancements in the industry or by the Company.



Deferred Tax Assets. The Company recognizes deferred tax assets for the expected future tax impact of temporary differences between book and taxable income. A valuation allowance and income tax charge are recorded when, in managements judgment, realization of a specific deferred tax asset is uncertain. Income tax expense could be materially different from actual results because of changes in managements expectations regarding future taxable income, the relationship between book and taxable income and tax planning strategies employed by the Company.



19

---

Table of Contents







Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



Warranty Reserves.The Companys non-consumable products are warranted to the end-user to ensure end-user confidence in design, workmanship and overall quality. Warranty lengths vary by product type, ranging from periods of six to twelve months. Warranty covers parts, labor and other associated expenses. The Company performs the majority of warranty work, while authorized distributors and dealers also perform some warranty work. The Company records a liability for warranty claims at the time of sale. The amount of the liability is based on an analysis of historical claims experience, which includes labor, parts and freight costs and consideration of the proportion of parts that can be re-used. Also considered are the anticipated impact of product improvements, releases of new products and other factors. Claims experience could be
materially different from actual results because of the introduction of new, more complex products; a change in the Companys warranty policy in response to industry trends, competition or other external forces; or manufacturing changes that could impact product quality.



In applying the critical accounting policies described above, management reassesses its estimates each reporting period based on available information. Changes in such estimates did not have a significant impact on earnings for the quarter ended March 31, 2006.



Recently Issued Accounting Standards

In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standard (SFAS) No. 155, Accounting for Certain Hybrid Financial Instruments. This Statement amends FASB Statements No. 133, Accounting for Derivative Instruments and Hedging Activities, and No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities. This Statement permits fair value measurement of financial instruments containing embedded derivatives that otherwise would have to be accounted for separately. The new Statement also requires companies to identify interests in securitized financial assets that are freestanding derivatives or contain embedded derivatives that would have to be accounted for separately, clarifies which interest- and principal-only strips are subject to Statement 133, and amends
Statement 140 to revise the conditions of a qualifying special purpose entity due to the new requirement to identify whether interests in securitized financial assets are freestanding derivatives or contain embedded derivatives. Statement 155 is effective for the Company for all financial instruments acquired, issued or subject to a remeasurement event beginning in fiscal year 2007. The Company does not expect the adoption of this pronouncement to have a significant impact on its consolidated financial statements.



In March 2006, the FASB issued SFAS No. 156, Accounting for Servicing of Financial Assets.  This Statement amends FASB Statement No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, with respect to the accounting for separately recognized servicing assets and servicing liabilities. This Statement requires an entity to recognize a servicing asset or servicing liability each time it undertakes an obligation to service a financial asset by entering into a servicing contract that transfers the servicers financial assets in a transaction that meets the requirements for sales accounting, among other situations. The Statement requires all separately recognized servicing assets and servicing liabilities to be initially measured at fair value, if practicable, and requires separate presentation of such assets and
liabilities in the statement of financial position. Statement 156 is effective for the Company beginning in fiscal year 2007. The Company does not expect the adoption of this pronouncement to have a significant impact on its consolidated financial statements.



20

---

Table of Contents





Managements Discussion and Analysis of Financial Condition and Results of Operations (Continued)



Cautionary Note Regarding Forward-Looking Statements



This report contains forward-looking statements that involve risks and uncertainties. For this purpose, any statements contained in this report that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, words such as may, will, expect, believe, anticipate, estimate or continue or comparable terminology are intended to identify forward-looking statements. These statements by their nature involve substantial risks and uncertainties. The Companys actual results could differ significantly from those discussed in the forward-looking statements.



Factors that could cause or contribute to such differences include, but are not limited to, the following, as well as other factors not now identified: the Companys ability to keep pace with changes in technology in the computer and storage media industries as well as technology changes in the retail, medical, banking, government and office markets; increasing competition and the ability of the Companys products to successfully compete with products of competitors and newly developed media storage products; the ability of the Companys newly developed products to gain acceptance and compete against products in their markets, the significance of the Companys international operations and the risks associated with international operations including currency fluctuations, local economic health and management of these operations over long distances; the Companys
ability to protect its intellectual property and to defend claims of others relating to its intellectual property; the Companys dependence upon the selling efforts of the Companys key channel partners; the Companys ability to maintain adequate inventory of products; the Companys reliance on single source suppliers; the ability of the Companys products to operate effectively with the computer products developed and to be developed by other manufacturers; the negative effect upon the Companys business from manufacturing or design defects; the effect of U.S. and international regulation, including the costs of implementing and complying with new regulations enacted in various countries requiring the reduction of hazardous substances in electrical and electronic equipment, including the European Union Waste Electrical and Electronic Equipment Directive and Restriction of Hazardous Substances Directive; fluctuations in the Companys operating
results; the Companys dependence upon its key personnel; the volatility of the price of the Companys common stock; provisions governing the Company relating to a change of control, compliance with corporate governance and securities disclosures rules and other risks, including those set forth in the Companys reports filed with the Securities and Exchange Commission, including Item 1A of Part I of the Companys Annual Report on Form 10-K for the year ended December 31, 2005. These forward-looking statements are made as of the date of this report and the Company assumes no obligation to update such forward-looking statements, or to update the reasons why actual results could differ materially from those anticipated in such forward-looking statements.





21

---

Table of Contents





Item 3.Quantitative and Qualitative Disclosures about Market Risk



The Company is exposed to market risk from foreign exchange rate fluctuations of the European Euro and Japanese Yen to the U.S. dollar as the financial position and operating results of the Companys German and Japanese subsidiaries, Rimage Europe and Rimage Japan, respectively, are translated into U.S. dollars for consolidation. Resulting translation adjustments are recorded as a separate component of stockholders equity.

The Company enters into forward exchange contracts principally to hedge inter-company receivables denominated in Euros arising from sales to its subsidiary in Germany. Gains or losses on forward exchange contracts are calculated at each period end and are recognized in net income in the period in which they arose. The Company records the fair value of its open forward foreign exchange contracts in other current assets or other current liabilities depending on whether the net amount is a gain or a loss. The Company does not utilize financial instruments for trading or other speculative purposes.



| | Item 4. | Controls and Procedures
| | ------- | -----------------------



| | (a) | Evaluation of Disclosure Controls and Procedures
| | --- | ------------------------------------------------



The Companys Chief Executive Officer, Bernard P. Aldrich, and the Companys Chief Financial Officer, Robert M. Wolf, have evaluated the Companys disclosure controls and procedures as of the end of the period covered by this report. Based upon such evaluation, they have concluded that these disclosure controls and procedures are effective.



| | (b) | Changes in Internal Control Over Financial Reporting
| | --- | ----------------------------------------------------



There have been no changes in internal controls over financial reporting that occurred during the fiscal quarter covered by this report that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



22

---

Table of Contents





PART II  OTHER INFORMATION



| | Item 1. | Legal Proceedings
| | ------- | -----------------



| | Not Applicable.
| | ---------------



| | Item 1A. | Risk Factors
| | -------- | ------------



| | Not Applicable.
| | ---------------



| | Item 2. | Changes in Securities and Use of Proceeds
| | ------- | -----------------------------------------



| | Not Applicable.
| | ---------------



| | Item 3. | Defaults Upon Senior Securities
| | ------- | -------------------------------



| | Not Applicable.
| | ---------------



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



| | Not Applicable.
| | ---------------





| | Item 5. | Other Information
| | ------- | -----------------



| | Not Applicable.
| | ---------------





| | Item 6. | Exhibits
| | ------- | --------





| | (a) | The following exhibits are included herein:
| | --- | -------------------------------------------



| | 31.1 | Certificate of Chief Executive Officer pursuant to Rules 13a-14 and 15d-14 of the Exchange Act.
| | ---- | -----------------------------------------------------------------------------------------------

| | 31.2 | Certificate of Chief Financial Officer pursuant to Rules 13a-14 and 15d-14 of the Exchange Act.
| | ---- | -----------------------------------------------------------------------------------------------

| | 32 | Certifications pursuant to 18 U.S.C. §1350.
| | -- | -------------------------------------------





23

---

Table of Contents





SIGNATURES



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





|      |             |  | RIMAGE CORPORATION
|----- | ----------- |  | ------------------
|      |             |  | Registrant        
|      |             |  |                   
|Date: | May 8, 2006 |  | By:               
|      |             |  |                   
|      |             |  |                   
|      |             |  |                   
|Date: | May 8, 2006 |  | By:               
|      |             |  |                   





24