# SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

---

# FORM 10-Q

---

(Check One)

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

For the quarterly period ended September 30, 2006

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 No. (0-16577)

---

CYBEROPTICS CORPORATION
(Exact name of registrant as specified in its charter)

|Minnesota                                                     | 41-1472057                         
|------------------------------------------------------------- | -----------------------------------
|(State or other jurisdiction ofincorporation or organization) | (I.R.S. EmployerIdentification No.)

|5900 Golden Hills DriveMINNEAPOLIS, MINNESOTA | 55416     
|--------------------------------------------- | ----------
|(Address of principal executive offices)      | (Zip Code)

(763) 542-5000
(Registrants telephone number, including area code)

---

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or 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.
Yesx
No
o

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

Large accelerated filer
o          
Accelerated filer
x          
Non-accelerated filer
o

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

Indicate the number of shares outstanding of each of the issuers
classes of common stock, as of the latest practicable date. At October 31, 2006, there were 9,060,807 shares of the
registrants Common Stock, no par value, issued and outstanding.





---

# PART I.   FINANCIAL INFORMATION

# Item 1.   CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED BALANCE SHEETS
CYBEROPTICS CORPORATION

(Unaudited)



|(In thousands except share information)                                           |  |  | September 30,2006 |        | December 31,2005
|--------------------------------------------------------------------------------- |  |  | ----------------- | ------ | ----------------
|                                                                                 
|ASSETS                                                                            |  |  |                   |        |                 
|                                                                                 
|Cash and cash equivalents                                                         |  |  | $                 | 37,253 |                 
|Marketable securities                                                             |  |  |                   | 10,531 |                 
|Accounts receivable, net                                                          |  |  |                   | 9,807  |                 
|Inventories                                                                       |  |  |                   | 8,192  |                 
|Other current assets                                                              |  |  |                   | 795    |                 
|Deferred tax assets                                                               |  |  |                   | 1,942  |                 
|                                                                                  |  |  |                   |       
|Total current assets                                                              |  |  |                   | 68,520 |                 
|                                                                                  |  |  |                   |       
|                                                                                 
|Marketable securities                                                             |  |  |                   | 1,880  |                 
|Equipment and leasehold improvements, net                                         |  |  |                   | 1,858  |                 
|Intangible and other assets, net                                                  |  |  |                   | 1,248  |                 
|Goodwill                                                                          |  |  |                   | 5,050  |                 
|Deferred tax assets                                                               |  |  |                   | 3,871  |                 
|                                                                                  |  |  |                   |       
|Total assets                                                                      |  |  | $                 | 82,427 |                 
|                                                                                  |  |  |                   |       
|                                                                                 
|LIABILITIES AND STOCKHOLDERS EQUITY                                             
|                                                                                 
|Accounts payable                                                                  |  |  | $                 | 3,306  |                 
|Advance customer payments                                                         |  |  |                   | 68     |                 
|Accrued expenses                                                                  |  |  |                   | 5,194  |                 
|                                                                                  |  |  |                   |       
|Total current liabilities                                                         |  |  |                   | 8,568  |                 
|                                                                                  |  |  |                   |       
|                                                                                 
|Commitments                                                                       |  | 
|                                                                                 
|Stockholders equity:                                                            
|Preferred stock, no par value, 5,000,000 shares authorized, none outstanding      |  |  |                   |       |                 
|Common stock, no par value, 37,500,000 shares authorized, 9,060,857 and 8,899,409
|shares issued and outstanding, respectively                                       |  |  |                   | 51,850 |                 
|Accumulated other comprehensive loss                                              |  |  |                   | (638   | )               
|Retained earnings                                                                 |  |  |                   | 22,647 |                 
|                                                                                  |  |  |                   |       
|                                                                                 
|Total stockholders equity                                                        |  |  |                   | 73,859 |                 
|                                                                                  |  |  |                   |       
|                                                                                 
|Total liabilities and stockholders equity                                        |  |  | $                 | 82,427 |                 
|                                                                                  |  |  |                   |       





SEE THE ACCOMPANYING NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS.



---

CONSOLIDATED STATEMENTS OF OPERATIONS

CYBEROPTICS CORPORATION

(Unaudited)



|                                              | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|--------------------------------------------- | ------------------------------- |  | ------------------------------
|
|                                             
|Revenues                                      |                                 |  | $                             
|Cost of revenues                              |                                 |  |                               
|                                              |                                 |  |                               
|                                             
|Gross profit                                  |                                 |  |                               
|                                             
|Research and development expenses             |                                 |  |                               
|Selling, general and administrative expenses  |                                 |  |                               
|Amortization of intangibles                   |                                 |  |                               
|                                              |                                 |  |                               
|                                             
|Income from operations                        |                                 |  |                               
|                                             
|Interest income and other                     |                                 |  |                               
|                                              |                                 |  |                               
|                                             
|Income before income taxes                    |                                 |  |                               
|                                             
|Income tax provision                          |                                 |  |                               
|                                              |                                 |  |                               
|                                             
|Net income                                    |                                 |  | $                             
|                                              |                                 |  |                               
|                                             
|Net income per share  Basic                  |                                 |  | $                             
|                                              |                                 |  |                               
|Net income per share  Diluted                |                                 |  | $                             
|                                              |                                 |  |                               
|                                             
|Weighted average shares outstanding  Basic   |                                 |  |                               
|                                              |                                 |  |                               
|Weighted average shares outstanding  Diluted |                                 |  |                               
|                                              |                                 |  |                               

SEE THE ACCOMPANYING NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS.

2

---

CONSOLIDATED STATEMENTS OF CASH FLOWS

CYBEROPTICS CORPORATION

(Unaudited)



|                                                                                         | Nine Months Ended September 30,
|---------------------------------------------------------------------------------------- | -------------------------------
|
|                                                                                        
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                    |                                
|Net income                                                                               |                                
|Adjustments to reconcile net income to net cash provided (used) by operating activities:
|Depreciation and amortization                                                            |                                
|Provision for doubtful accounts                                                          |                                
|Provision for inventory obsolescence                                                     |                                
|Deferred income taxes                                                                    |                                
|Foreign currency adjustment                                                              |                                
|Stock compensation costs                                                                 |                                
|Changes in operating assets and liabilities:                                             |                                
|Accounts receivable                                                                      |                                
|Inventories                                                                              |                                
|Other current assets                                                                     |                                
|Accounts payable                                                                         |                                
|Advance customer payments                                                                |                                
|Accrued expenses                                                                         |                                
|                                                                                         |                                
|Net cash provided (used) by operating activities                                         |                                
|                                                                                         |                                
|                                                                                        
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                    |                                
|Proceeds from maturities of available for sale marketable securities                     |                                
|Purchases of available for sale marketable securities                                    |                                
|Additions to equipment and leasehold improvements                                        |                                
|Additions to patents                                                                     |                                
|                                                                                         |                                
|Net cash provided (used) by investing activities                                         |                                
|                                                                                         |                                
|                                                                                        
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                    |                                
|Proceeds from exercise of stock options                                                  |                                
|Repurchase of common stock                                                               |                                
|Excess tax benefit from exercise of stock options                                        |                                
|Proceeds from issuance of common stock under employee stock purchase plan                |                                
|                                                                                         |                                
|Net cash provided by financing activities                                                |                                
|                                                                                         |                                
|                                                                                        
|Effects of exchange rate changes on cash and cash equivalents                            |                                
|                                                                                         |                                
|                                                                                        
|Net increase (decrease) in cash and cash equivalents                                     |                                
|Cash and cash equivalents  beginning of period                                          |                                
|                                                                                         |                                
|                                                                                        
|Cash and cash equivalents  end of period                                                |                                
|                                                                                         |                                

SEE THE ACCOMPANYING NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS.

3

---



NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS

CYBEROPTICS CORPORATION

(In thousands, except share and per share amounts)



1.   INTERIM REPORTING:

The interim consolidated financial statements presented herein as of September 30, 2006, and for the three and nine month periods ended September 30, 2006 and 2005, are unaudited, but in the opinion of our management, include all adjustments, consisting only of normal recurring adjustments, necessary for a fair presentation of financial position, results of operations and cash flows for the periods presented.

The results of operations for the three and nine month periods ended September 30, 2006 do not necessarily indicate the results to be expected for the full year. The December 31, 2005, consolidated balance sheet data was derived from audited consolidated financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. These unaudited interim consolidated financial statements should be read in conjunction with our consolidated financial statements and notes thereto, contained in our Annual Report on Form 10-K for the year ended December 31, 2005.

2.   ACCOUNTING FOR STOCK-BASED COMPENSATION:

We have three stock option plans that are administered
under the supervision of the Board of Directors and have 1,436,397 shares of common stock reserved in the aggregate for issuance
to employees, directors, officers and others. Reserved shares underlying canceled options are available for future grant under all
plans. Options are granted at an option price per share equal to or greater than the market value at the date of grant. Generally,
options granted to employees vest over a four-year period and expire five, seven or ten years after the date of grant. The plans
allow for option holders to tender shares of the Companys common stock as consideration for the option price provided that
the tendered shares have been held by the option holder at least six months. In anticipation of adopting SFAS No. 123(R) (described further below), we did
not modify the terms of any previously granted options.



We have an Employee Stock Purchase Plan available to eligible U.S. employees. Under terms of the plan, eligible employees may designate from 1% to 10% of their compensation to be withheld through payroll deductions, up to a maximum of $6,500 in each plan year, for the purchase of common stock at 85% of the lower of the market price on the first or last day of the offering period. Under the plan, 800,000 shares of common stock have been reserved for issuance. As of September 30, 2006, 629,824 shares have been issued under this plan.



Effective January 1, 2006, we adopted SFAS No. 123(R), Share-Based Payment, applying the modified prospective method. This Statement requires all equity-based payments to employees, including grants of employee stock options, to be recognized in the consolidated statement of earnings based on the grant date fair value of the award. Under the modified prospective method, we are required to record equity-based compensation expense for all awards granted after the date of adoption, and for all unvested shares granted prior to the date of adoption. We utilize the straight-line method of expense recognition over the awards service period for our graded vesting options.  The fair values of stock options granted both before and after adoption of SFAS No. 123(R) have been determined using the Black-Scholes model. The compensation expense recognized for all equity based awards is net of estimated
forfeitures. We have classified equity based compensation within our statement of operations in the same manner as our cash based employee compensation costs.



Prior to adoption of SFAS 123(R), we measured compensation cost related to our employee stock option plans and employee stock purchase plan using the intrinsic value method of accounting prescribed by APB Opinion No. 25 and related interpretations. No compensation expense was recognized for share purchase rights granted under these plans. The following table presents the effect of adopting SFAS 123(R) on reported items during the three and nine month periods ended September 30, 2006:



|                       | Three Months EndedSeptember 30, 2006 |  | Nine Months EndedSeptember 30, 2006
|---------------------- | ------------------------------------ |  | -----------------------------------
|
|                      
|Income from operations |                                      |  | $                                  
|Net income             |                                      |  | $                                  
|                      
|Net income per share: 
|Basic                  |                                      |  | $                                  
|Diluted                |                                      |  | $                                  

4

---

The total equity based compensation expense includes
$107,000 and $546,000 for the three and nine months ended September 30, 2006, respectively, for the unvested portion of stock
option awards outstanding as of the date of adoption and expense for all awards granted after the date of adoption. Total equity
based compensation expense also includes $33,000 and $91,000 for the three and nine months ended September 30, 2006, respectively,
related to our employee stock purchase plan. Inventory balances at September 30, 2006 include $22,000 of equity compensation costs
that have been capitalized.



For the nine month period ended September 30, 2006,
stock option activity was as follows:



|(In thousands, except per share amounts and years) |  |  | Shares |          | WeightedAverageExercise Price |   | WeightedAverageRemainingContractualTerm (in years) |  | AggregateIntrinsic Value
|-------------------------------------------------- |  |  | ------ | -------- | ----------------------------- | - | -------------------------------------------------- |  | ------------------------
|                                                  
|Options outstanding at December 31, 2005           |  |  |        | 901,176  |                               | $ | 11.96                                              |  |                         
|Granted                                            |  |  |        | 19,500   |                               | $ | 13.75                                              | 
|Exercised                                          |  |  |        | (143,550 | )                             | $ | 10.28                                              |  |                         
|Forfeited                                          |  |  |        | (34,675  | )                             | $ | 18.08                                              |  |                         
|                                                   |  |  |        |          |                               |  
|Options outstanding at September 30, 2006          |  |  |        | 742,451  |                               | $ | 12.05                                              |  |                         
|                                                   |  |  |        |          |                               |  
|                                                  
|Exercisable at September 30, 2006                  |  |  |        | 587,951  |                               | $ | 12.21                                              |  |                         
|                                                   |  |  |        |          |                               |  

The intrinsic value of an option is the amount by
which the fair value of the underlying stock exceeds its exercise price. The total intrinsic value of all options exercised during
the nine months ended September 30, 2006 was $617,000. During the nine months ended September 30, 2006, we received total proceeds
of $1.4 million from the exercise of stock options. The excess tax benefit recognized as a credit to stockholders equity during the nine
months ended September 30, 2006 for tax deductions related to option exercises was $184,000.



A summary of non vested shares as of September 30,
2006, and changes during the nine months ended September 30, 2006 follows:



|Non vested shares                |  |  | Shares |          | Weighted- AverageGrant Date FairValue
|-------------------------------- |  |  | ------ | -------- | -------------------------------------
|                                
|Non vested at December 31, 2005  |  |  |        | 252,976  |                                      
|Granted                          |  |  |        | 19,500   |                                      
|Vested                           |  |  |        | (114,776 | )                                    
|Forfeited                        |  |  |        | (3,050   | )                                    
|                                 |  | 
|Non vested at September 30, 2006 |  |  |        | 154,650  |                                      
|                                 |  | 

We used historical data to estimate pre-vesting
forfeitures. As of September 30, 2006, the total unrecognized compensation cost related to non vested equity-based compensation
arrangements was $938,000 and the related weighted average period over which it is expected to be recognized is approximately 1.6
years. The total fair value of shares vested during the nine months ended September 30, 2006 was $768,000.



The fair values of the options granted to our
employees during the nine months ended September 30, 2006 were estimated on the date of grant using the Black-Scholes model. The
Black Scholes valuation model incorporates ranges of assumptions that are disclosed in the table below. The risk-free interest
rate is based on the United States Treasury yield curve at the time of grant with a remaining term equal to the expected life of
the awards. For graded vesting options granted during the nine months ended September 30, 2006, the expected life representing the
length of time in years that the options are expected to be outstanding was calculated under the simplified approach allowed by
SFAS No. 123 (R). For immediate vesting options granted during the nine months ended September 30, 2006, the expected life
representing the length of time in years that the options are expected to be outstanding was calculated using historical exercise
data. Expected volatility was computed based on fluctuations in the daily price of our common stock.



5

---

The following table provides the range of assumptions
used for stock options valued during the nine months ended September 30, 2006:



|Risk-free interest rates |  |  | 4.30  5.04% |  | 
|------------------------ |  |  | ------------ |  | 
|Expected life in years   |  |  | 4.75  6.33  |  | 
|Expected volatility      |  |  | 54%  60%    |  | 
|Expected dividends       |  |  | None         |  | 

Fair Value Disclosures  Prior to Adopting
SFAS No. 123(R)



Prior to the first quarter of 2006, we accounted for equity-based awards under the intrinsic value method, which followed the recognition and measurement principles of APB Opinion No. 25 and related interpretations. As a result, no compensation expense for equity-based awards was recognized in our statement of operations prior to the first quarter of 2006, as all options granted had an exercise price equal to the market value of the award on the date of grant, and our employee stock purchase plan was deemed to be non-compensatory under APB No. 25. Results of operations for fiscal year 2005 and prior periods have not been restated to reflect recognition of compensation expense for equity-based awards. The following table illustrates the effect on net income and net income per share if we had adopted the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation for
the three and nine month periods ended September 30, 2005:



|(In thousands except per share amounts)                 |  |  | Three MonthsEndedSeptember 30,2005 |      | Nine MonthsEndedSeptember 30,2005
|------------------------------------------------------- |  |  | ---------------------------------- | ---- | ---------------------------------
|                                                       
|Net income as reported                                  |  |  | $                                  | 626  |                                  
|Add:  Stock-based compensation expense                  |  | 
|included in net income, net of related tax effects      |  |  |                                    |     |                                  
|                                                       
|Deduct:  Total stock-based compensation expense         |  | 
|determined under fair value, net of related tax effects |  |  |                                    | (271 | )                                
|                                                        |  |  |                                    |     
|                                                       
|Net income  Pro forma                                  |  |  | $                                  | 355  |                                  
|                                                        |  |  |                                    |     
|                                                       
|Net income per share:                                   |  | 
|As reported  Basic                                     |  |  | $                                  | 0.07 |                                  
|                                                        |  |  |                                    |     
|Pro forma  Basic                                       |  |  | $                                  | 0.04 |                                  
|                                                        |  |  |                                    |     
|                                                       
|As reported  Diluted                                   |  |  | $                                  | 0.07 |                                  
|                                                        |  |  |                                    |     
|Pro forma  Diluted                                     |  |  | $                                  | 0.04 |                                  
|                                                        |  |  |                                    |     

No tax benefit was applied to the fair value expense
calculated under SFAS No. 123 for the three and nine months ended September 30, 2005 due to establishing a valuation allowance on
deferred tax assets during 2002. Our valuation allowance on deferred tax assets was substantially reduced during the fourth
quarter of 2005.



3.   CERTAIN BALANCE SHEET COMPONENTS:

Inventories consist of the following:

|(In thousands)                    |  |  | September 30,2006 |       | December 31,2005
|--------------------------------- |  |  | ----------------- | ----- | ----------------
|                                 
|Raw materials and purchased parts |  |  | $                 | 3,576 |                 
|Work in process                   |  |  |                   | 1,181 |                 
|Finished goods                    |  |  |                   | 3,435 |                 
|                                  |  |  |                   |      
|Total inventories                 |  |  | $                 | 8,192 |                 
|                                  |  |  |                   |      



6

---

Warranty Costs:

We provide for the estimated cost of product
warranties at the time revenue is recognized. While we engage in extensive product quality programs and processes, including
actively monitoring and evaluating the quality of component suppliers, warranty obligations are affected by product failure rates,
material usage and service delivery costs incurred in correcting a product failure. Should actual product failure rates, material
usage or service delivery costs differ from our estimates, revisions to the estimated warranty liability would be required. At the
end of each reporting period we revise our estimated warranty liability, which is included as a component of accrued expenses in the accompanying balance sheets, based on these factors. A reconciliation of the changes in
our estimated warranty liability is as follows:

|                                   | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|---------------------------------- | ------------------------------- |  | ------------------------------
|
|                                  
|Balance at beginning of period     |                                 |  | $                             
|Accrual for warranties             |                                 |  |                               
|Settlements made during the period |                                 |  |                               
|                                   |                                 |  |                               
|                                  
|Balance at end of period           |                                 |  | $                             
|                                   |                                 |  |                               

4.   INTANGIBLE ASSETS and GOODWILL:

Intangible assets consist of the following:

|                       | As of September 30, 2006 |  | As of December 31, 2005
|---------------------- | ------------------------ |  | -----------------------
|
|                      
|Developed technology   |                          |  | $                      
|Patents and trademarks |                          |  |                        
|                       |                          |  |                        
|                      
|Total                  |                          |  | $                      
|                       |                          |  |                        

Amortization expense for the three and nine month
periods ended September 30, 2006 and 2005 is as follows:

|                       | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|---------------------- | ------------------------------- |  | ------------------------------
|
|                      
|Developed technology   |                                 |  | $                             
|Patents and trademarks |                                 |  |                               
|                       |                                 |  |                               
|                      
|Total                  |                                 |  | $                             
|                       |                                 |  |                               

As required by SFAS 142, we periodically reassess
the carrying value, useful lives and classification of identifiable intangible assets. Estimated aggregate amortization expense
based on current intangibles for the next five years is expected to be as follows: $153,000 for the remainder of 2006, $261,000 in
2007 and $200,000 in 2008, 2009 and 2010.

Goodwill related to our Electronic Assembly segment
increased by $194,000 during the first nine months of 2006 as the result of the translation impact on foreign denominated goodwill
balances.



7

---

5.   BUSINESS SEGMENTS AND SIGNIFICANT
CUSTOMERS:

Our Electronic Assembly segment is the design,
manufacture and sale of optical process control sensors and inspection systems for the electronics assembly equipment market. The
Semiconductor segment is the design, manufacture and sale of optical and other process control sensors and related equipment for
the semiconductor capital equipment market. Information regarding our segments is as follows:

|                               | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|------------------------------ | ------------------------------- |  | ------------------------------
|
|                              
|Revenue                        |                                 |  |                               
|Electronic Assembly            |                                 | 
|OEM Sensors                    |                                 |  | $                             
|SMT Systems                    |                                 |  |                               
|                               |                                 |  |                               
|Total Electronic Assembly      |                                 |  |                               
|                              
|Semiconductor                  |                                 |  |                               
|                               |                                 |  |                               
|Total                          |                                 |  | $                             
|                               |                                 |  |                               
|                              
|Income from operations         |                                 | 
|Electronic Assembly            |                                 |  | $                             
|Semiconductor                  |                                 |  |                               
|                               |                                 |  |                               
|Total income from operations   |                                 |  |                               
|Interest income and other      |                                 |  |                               
|                               |                                 |  |                               
|Income before taxes            |                                 |  | $                             
|                               |                                 |  |                               
|                              
|Depreciation and amortization: |                                 | 
|Electronic Assembly            |                                 |  | $                             
|Semiconductor                  |                                 |  |                               
|                               |                                 |  |                               
|Total                          |                                 |  | $                             
|                               |                                 |  |                               

Export sales were 85% of revenues for the three
months ended September 30, 2006 and 82% of revenues for the three months ended September 30, 2005. Export sales were 84% of
revenues for the nine months ended September 30, 2006 and 79% of revenues for the nine months ended September 30, 2005. All of our
export sales are negotiated, invoiced and paid in U.S. dollars. Export sales by geographic area are summarized as
follows:

|                   | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|------------------ | ------------------------------- |  | ------------------------------
|
|                  
|Americas           |                                 |  | $                             
|Europe             |                                 |  |                               
|Asia               |                                 |  |                               
|Other              |                                 |  |                               
|                   |                                 |  |                               
|                  
|Total export sales |                                 |  | $                             
|                   |                                 |  |                               



8

---

6.   NET INCOME PER SHARE:

Basic net income per share is computed by dividing
net income by the weighted average number of common shares outstanding during the period. Diluted net income per share is computed
by dividing net income by the weighted average number of common shares plus common equivalent shares outstanding. Common
equivalent shares consist of common shares to be issued upon exercise of stock options and the issuance of shares under our
employee stock purchase plan, as calculated using the treasury stock method. The calculation of diluted net income per common
share includes 71,000 and 97,000 common equivalent shares for the three and nine month periods ended September 30, 2006, and
includes 180,000 and 151,000 common equivalent shares for the three and nine month periods ended September 30, 2005. The
calculation of diluted net income per common share excludes 294,000 and 217,000 of potentially dilutive outstanding stock options
for the three and nine month periods ended September 30, 2006, and excludes 293,000 and 308,000 of potentially dilutive
outstanding stock options for the three and nine month periods ended September 30, 2005, because their effect would be
anti-dilutive.

7.   COMPREHENSIVE INCOME:

Components of comprehensive income include net
income, foreign-currency translation adjustments and unrealized gains and losses on our available-for-sale marketable securities.
During the three and nine month periods ended September 30, 2006, total comprehensive income amounted to $1,792,000 and
$5,170,000, respectively. During the three and nine month periods ended September 30, 2005, total comprehensive income amounted to
$580,000 and $1,880,000, respectively. At December 31, 2005 and September 30, 2006, components of accumulated other comprehensive
loss is as follows:

|(In thousands)             |  |  | ForeignCurrencyTranslation |      | UnrealizedGains (Losses)on Availablefor SaleSecurities |   | AccumulatedOtherComprehensiveLoss
|-------------------------- |  |  | -------------------------- | ---- | ------------------------------------------------------ | - | ---------------------------------
|                          
|Balance December 31, 2005  |  |  | $                          | (630 | )                                                      | $ | (70                              
|Current Year Change        |  |  |                            | (19  | )                                                      |   | 81                               
|                           |  |  |                            |      |                                                        |  
|                          
|Balance September 30, 2006 |  |  | $                          | (649 | )                                                      | $ | 11                               
|                           |  |  |                            |      |                                                        |  

8.   INCOME TAXES:

During the third quarter of 2002, we concluded that a
valuation allowance against all of our deferred tax assets was appropriate due to the cumulative U.S. losses we had incurred over
the prior three years, continued operating losses and full utilization of our loss carryback potential in 2002. We continued to
provide a full valuation allowance on our deferred tax assets during 2003, 2004 and the first three quarters of 2005. During the
first nine months of 2005, we recorded a tax provision at an estimated annual effective rate of 24% because we had utilized our
available tax operating losses and tax credit carryforwards and were subject to Alternative Minimum Tax limitations. Because we
continued to maintain a valuation allowance on deferred tax assets, projected current taxes payable comprised the entire tax
provision and was the basis for determining our annual effective tax rate.

During the fourth quarter of 2005, we substantially
reduced the existing valuation allowance on our deferred tax assets initially established in the third quarter of 2002.

During the third quarter of 2006, we recognized an
income tax benefit of $232,000 as a discrete item resulting from a reduction in a tax contingency accrual for prior years income taxes.
The discrete benefit was primarily attributable to the adjustment of tax contingency reserves related to the closing of domestic Statute of
Limitations for certain prior years. As a result, the effective tax rate was 25% and 32% for the three and nine months ended
September 30, 2006, respectively. For the first nine months of 2006, excluding the discrete item described above, we recorded a tax provision at
an estimated annual consolidated worldwide effective tax rate approximating 35%.



9

---

9.   DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES:

We enter into foreign currency swap agreements to
hedge short term inter-company financing transactions with our subsidiary in the United Kingdom. These currency swap agreements
are structured to mature on the last day of each quarter and are designated as cash flow hedges. At September 30, 2006, we had one
open swap agreement that was purchased on that date. As a result, there were no material unrealized gains or losses as of
September 30, 2006. During the three months ended September 30, 2006, we recognized a net loss of approximately $36,000 from the
settlement of foreign currency swap agreements, with a corresponding transaction gain of approximately $28,000 on the underlying inter-company
balance.

During the nine months ended September 30, 2006, we
recognized a net loss of approximately $239,000 from the settlement of foreign currency swap agreements, with a corresponding transaction gain of
approximately $203,000 on the underlying inter-company balance.

Our foreign currency swap agreements contain credit
risk to the extent that our bank counter-parties may be unable to meet the terms of the agreements. We minimize such risk by
limiting our counter-parties to major financial institutions. We do not expect material losses as a result of defaults by other
parties.

10.   OPERATING LEASES:

On March 27, 2006 we signed a new lease for our
primary office space consisting of 60,217 square feet. The lease has a term of 61 months and began on June 1, 2006. The lease also
provides for one month of free rent, other lease incentives and escalating rents over the lease term. Rental expense, including
the effects of lease incentives, will be recognized on a straight-line basis over the term of the lease. Future minimum rental
payments under this lease are $221,000 for the remainder of 2006, $885,000 in 2007 and 2008, $908,000 in 2009, $932,000 in 2010
and $466,000 in 2011.



11.   CONTINGENCIES:



In the normal course of business and to facilitate
sales of our products and services, we at times indemnify other parties, including customers, with respect to certain matters. In
these instances, we have agreed to hold the other parties harmless against losses arising out of intellectual property
infringement or other types of claims. These agreements may limit the time within which an indemnification claim can be made, and
almost always limit the amount of the claim. It is not possible to determine the maximum potential amount under these
indemnification agreements due to the limited history of prior indemnification claims and the unique facts and circumstances
involved in each particular agreement. Historically, payments made, if any, under these agreements have not had a material impact
on our operating results, financial position or cash flows.



In the ordinary course of business, we are a defendant
in miscellaneous claims and disputes. While the outcome of these matters cannot be predicted with certainty, management presently
believes the disposition of these matters will not have a material effect on our financial position, results of operations or cash
flows.



12.   RECENT ACCOUNTING
DEVELOPMENTS



In June 2006, the Financial Accounting Standards Board
(FASB) issued FASB Interpretation No. 48 Accounting for Uncertainty in Income Taxes an interpretation of FASB
Statement No. 109 Accounting for Income Taxes. FASB Interpretation No. 48 clarifies the accounting for uncertainty in
income taxes recognized in an enterprises financial statements in accordance with FASB Statement No. 109. The Interpretation
prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. The Interpretation also provides guidance on de-recognition,
classification, interest and penalties, accounting in interim periods, disclosure, and transition. The Interpretation is effective
for fiscal years beginning after December 15, 2006. We are currently evaluating the impact of adopting the interpretation on our
financial position and results of operations.



10

---

13.   BOARD AUTHORIZATION OF STOCK
REPURCHASE



Our board of directors has approved a stock repurchase
program, effective July 31, 2006 for a period of one year, under which we may acquire up to 500,000 shares of our common stock
from time to time in open market transactions, block purchases and other transactions. We have adopted a structured trading plan
to implement the repurchase program. As of September 30, 2006, we have repurchased 6,500 shares of our common stock for $81,000
under this repurchase program.

11

---

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



CRITICAL ACCOUNTING POLICIES AND
ESTIMATES:

The preparation of the financial information
contained in this 10-Q requires us to make estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate these estimates on an ongoing
basis, including those related to allowances for doubtful accounts and returns, warranty obligations, inventory valuation, the
carrying value and any impairment of intangible assets, income taxes and restructuring costs. These critical accounting policies
are discussed in more detail in the Managements Discussion and Analysis of Financial Condition and Results of Operations
contained in our Form 10-K for the year ended December 31, 2005.

RESULTS OF OPERATIONS:

General

Our results of operations for the
three and nine months ended September 30, 2006 reflect the improving global market conditions for electronics and semiconductor
capital equipment that began late in the third quarter of 2005. Overall, our revenues increased 36% for the three months ended
September 30, 2006 and 44% for the nine months ended September 30, 2006, compared to the same periods in 2005. Our income from
operations increased to $1.8 million in the three months ended September 30, 2006 from $553,000 during the same period in 2005 and
increased to $6.1 million in the nine months ended September 30, 2006 from $1.9 million during the same period in 2005. Our
earnings continue to benefit from the streamlined cost structure established through several workforce reductions and
restructurings over the past few years, which has resulted in a significantly reduced revenue break-even level. Our cash and
marketable securities position increased by $8.5 million during the nine months ended September 30, 2006 to $49.7 million.

Our order rate increased
approximately 35% in the three months ended September 30, 2006 to $12.8 million from $9.5 million in the same period in 2005, and
our backlog increased 63% to $6.6 million at September 30, 2006 from $4.0 million at September 30, 2005. While we have seen
significant increases in order rate and backlog compared to 2005, the order rate for the third quarter of 2006 decreased 9% from
$14.2 million in the second quarter of 2006 and backlog at September 30, 2006 decreased 16% from $7.8 million at June 30, 2006. We
believe sales for the fourth quarter of 2006 will be impacted by near-term softness in orders for our electronic assembly sensors.
Despite the sequential decrease in orders during the third quarter of 2006, we remain optimistic about the prospects for our
electronic assembly and semiconductor capital equipment markets, due to the drive for improved product quality by our customers,
and the unrelenting technological trend toward component miniaturization in the end user electronics market.

Segment Results



Operating results for our
Electronics Assembly and Semiconductor segments for the three and nine month periods ended September 30, 2006 and 2005 were as
follows:

|                                             | Three months ended September 30, 2006 |  | Three months ended September 30, 2005
|-------------------------------------------- | ------------------------------------- |  | -------------------------------------
|
|                                            
|Revenue                                      |                                       |  | $                                    
|Cost of revenue                              |                                       |  |                                      
|                                             |                                       |  |                                      
|Gross profit                                 |                                       |  |                                      
|Research and development expenses            |                                       |  |                                      
|Selling, general and administrative expenses |                                       |  |                                      
|Amortization of intangibles                  |                                       |  |                                      
|                                             |                                       |  |                                      
|Total income (loss) from operations          |                                       |  | $                                    
|                                             |                                       |  |                                      



12

---

|                                             | Nine months ended September 30, 2006 |  | Nine months ended September 30, 2005
|-------------------------------------------- | ------------------------------------ |  | ------------------------------------
|
|                                            
|Revenue                                      |                                      |  | $                                   
|Cost of revenue                              |                                      |  |                                     
|                                             |                                      |  |                                     
|Gross profit                                 |                                      |  |                                     
|Research and development expenses            |                                      |  |                                     
|Selling, general and administrative expenses |                                      |  |                                     
|Amortization of intangibles                  |                                      |  |                                     
|                                             |                                      |  |                                     
|Total income from operations                 |                                      |  | $                                   
|                                             |                                      |  |                                     

Revenues



Our revenues increased by 36% to
$14.1 million in the three months ended September 30, 2006 from $10.3 million in the three months ended September 30, 2005 and
increased 44% to $43.3 million in the nine months ended September 30, 2006 from $30.1 million in the nine months ended September
30, 2005. The following table sets forth revenues by product line for the three and nine month periods ended September 30, 2006
and 2005:



|                          | Three Months EndedSeptember 30, |  | Nine Months EndedSeptember 30,
|------------------------- | ------------------------------- |  | ------------------------------
|
|                         
|Electronic Assembly       |                                 |  |                               
|OEM Sensors               |                                 |  | $                             
|SMT Systems               |                                 |  |                               
|                          |                                 |  |                               
|Total Electronic Assembly |                                 |  |                               
|Semiconductor             |                                 |  |                               
|                          |                                 |  |                               
|Total                     |                                 |  | $                             
|                          |                                 |  |                               

Electronic Assembly



Revenues from our electronic
assembly sensors increased by 41% to $7.2 million in the three months ended September 30, 2006 from $5.1 million in the three
months ended September 30, 2005 and increased 68% to $24.4 million in the nine months ended September 30, 2006 from $14.5 million
in the nine months ended September 30, 2005. During the third quarter and first nine months of 2006, revenue from electronic
assembly sensors were positively impacted by improved conditions in our SMT electronic assembly market that began late in the
third quarter of 2005. However, revenue from electronic assembly sensors was down 25% sequentially from the second quarter of
2006, and we believe sales for the fourth quarter of 2006 will be impacted by near-term softness in orders for our electronic
assembly sensors During the third quarter and first nine months of 2005, revenue from electronic assembly sensors were negatively
impacted by a downturn in our SMT electronic assembly market, which began in the fourth quarter of 2004, and continued into the
third quarter of 2005.



Revenues from our SMT systems
products increased by 41% to $5.5 million in the three months ended September 30, 2006 from $3.9 million in the three months ended
September 30, 2005 and increased 25% to $14.2 million in the nine months ended September 30, 2006 from $11.4 million in the nine
months ended September 30, 2005. During the third quarter and first nine months of 2006, revenue from SMT systems products were
positively impacted by improved conditions in our SMT electronic assembly market that began late in the third quarter of 2005. Our
SMT system products revenue for the first nine months of 2006 were also favorably impacted by a large sale in the first quarter to
a single customer for 25 solder paste inspection systems. During the third quarter and first nine months of 2005, revenue from SMT
systems were negatively impacted by a downturn in the SMT electronic assembly market, which began in the fourth quarter of 2004,
and continued into the third quarter of 2005. We believe that increased use of outsourcing for circuit board assembly, production
difficulties associated with smaller component sizes, increased production speeds and increased cost pressure on companies
manufacturing circuit boards has caused increased demand for our inspection equipment.



13

---

International revenue from
electronic assembly sensors and SMT systems comprised approximately 91% of our electronic assembly revenue during the three months
ended September 30, 2006 and 90% of our electronic assembly revenue during the three months ended September 30, 2005. These
revenues comprised approximately 91% of our electronic assembly revenue during the nine months ended September 30, 2006 and 87% of
our electronic assembly revenue during the nine months ended September 30, 2005. The international markets of China and the rest
of Asia, Japan and Europe account for a significant portion of the production capability of capital equipment for the manufacture
of electronics, the primary market for our electronic assembly sensor and SMT system product lines. An increasing proportion of
our sales have been to international customers as manufacturing of electronic components has migrated offshore, particularly to
China.



Semiconductor



Revenues from semiconductor
products increased by 3% to $1.4 million in the three months ended September 30, 2006 from $1.3 million in the three months ended
September 30, 2005 and increased 15% to $4.7 million in the nine months ended September 30, 2006 from $4.1 million in the nine
months ended September 30, 2005. The increase in 2006 was primarily due to higher revenues from our wafer mapping sensors and
WaferSense products as a result of improved market conditions in the semiconductor fabrication capital equipment market that
began late in the fourth quarter of 2005. Revenues from our frame grabber products increased slightly in 2006 compared to
2005.



Our wafer mapping and frame grabber
products are relatively mature. We anticipate that future growth in our semiconductor revenues, exclusive of changes related to
capital procurement cycles, will come from our new WaferSense products. WaferSense is a family of wireless, wafer like
precision measurement tools for in-situ setup, calibration and process optimization in semiconductor processing equipment. We are
currently working on several new additions to the WaferSense product line.



International revenue comprised
approximately 31% of our semiconductor revenue during the three months ended September 30, 2006 and 29% of our semiconductor
revenue during the three months ended September 30, 2005. These revenues comprised approximately 31% of our semiconductor revenue
during the nine months ended September 30, 2006 and 30% of our semiconductor revenue during the nine months ended September 30,
2005. The slight increase in international revenue as a percentage of total semiconductor revenue for 2006, compared to 2005, is
primarily due to increased frame grabber sales in Europe.



Adoption of SFAS No. 123(R)

During the first quarter of 2006,
we began recording compensation expense for equity-based awards as required by SFAS No. 123(R). The following table sets forth
compensation expense by segment for our equity-based awards for the three and nine months ended September 30, 2006 (in thousands):

|                                             | Three months ended September 30, 2006 |  | Nine months ended September 30, 2006
|-------------------------------------------- | ------------------------------------- |  | ------------------------------------
|
|                                            
|Cost of revenue                              |                                       |  | $                                   
|Research and development expenses            |                                       |  |                                     
|Selling, general and administrative expenses |                                       |  |                                     
|                                             |                                       |  |                                     
|Total                                        |                                       |  | $                                   
|                                             |                                       |  |                                     

Gross Margin

Our gross margin as a percentage of sales for both our Electronic Assembly and Semiconductor products are somewhat dependent on the level of revenues and resulting production levels over which to spread fixed manufacturing overhead costs that do not vary with activity levels. In addition, with higher production volumes manufacturing processes become more efficient, and we are able to negotiate lower material costs from our suppliers, which reduces the overall cost of producing products for sale. The mix of products sold can also have an impact on Electronic Assembly and Semiconductor margins.



14

---

Electronic Assembly



Gross margin as a percentage of
electronic assembly sales were 51% in the three months ended September 30, 2006 and 50% in the three months ended September 30,
2005. Gross margin as a percentage of electronic assembly sales were 51% in the nine months ended September 30, 2006 and 53% in
the nine months ended September 30, 2005. The increase in gross margin as a percentage of sales in the three months ended
September 30, 2006, compared to 2005, was due to higher margins on sales of SMT inspection systems, consisting of our Flex
automated optical inspection (AOI) system and SE 300 solder paste inspection system. The higher margin Flex AOI system accounted
for a larger percentage of SMT system sales in the three months ended September 30, 2006 compared to the same period of 2005. The
decrease in gross margin as a percentage of sales for the nine months ended September 30, 2006, compared to 2005, was due to
pricing pressures from increased competition for sales of our solder paste inspection machines. These pricing pressures offset an
increase in sales of higher margin sensor products and sales of our new Flex Ultra AOI system, as a percentage of total electronic
assembly sales.



We introduced our new Flex Ultra
AOI system in the first quarter of 2006. The system inspects printed circuit boards for missing or misplaced electronic
components, solder joint quality or other defects, and has been favorably received by the market. The Flex Ultra AOI system
typically provides a somewhat better gross margin than our solder paste inspection system. We anticipate that sales of our new
Flex Ultra AOI system will constitute a larger percentage of our SMT systems revenue in future periods. With respect to our
systems products, and particularly our solder paste inspection machines, we anticipate that pricing pressures will continue
throughout 2006 and into 2007, due to additional competition in the marketplace.



Semiconductor



Gross margin as a percentage of
semiconductor sales were 66% in the three months ended September 30, 2006 and 67% in the three months ended September 30, 2005.
Gross margin as a percentage of semiconductor sales were 68% in the nine months ended September 30, 2006 and 70% in the nine
months ended September 30, 2005. The decrease in gross margin as a percentage of sales in 2006, compared to 2005, is due to
changes in product mix.



Operating Expenses



We believe continued investment in
research and development of new products, coupled with continued investment and development of our sales channels, is critical to
future growth and profitability. We maintain research and development and sales and marketing expenses at relatively high levels,
even during periods of downturn in our electronic assembly and semiconductor capital equipment markets, as we continue to fund
development of important new products, and continue to invest in our sales channels and develop new sales territories.



Our research and development, and selling, general and
administrative expenses have been generally higher in 2006, compared to 2005, as we continue new product development efforts,
particularly related to SMT systems, and continue development of our sales channels and new sales territories, also related to SMT
systems. We expect this trend to continue into the fourth quarter. The adoption of SFAS No. 123(R) has increased our research and
development and selling, general and administrative expenses in 2006 compared to 2005. In addition, we are continually considering
additional research and development projects, and may elect to increase expenditures based on an assessment of the future revenue
and profit potential of these projects. Further, sales commissions and incentive compensation costs have been higher in 2006
compared to 2005, due to improvement in revenue and profit levels. We focus on expense management in all areas of our
organization. We continually seek to control costs by maintaining a stream-lined organization and limiting discretionary spending
where possible, without impacting our future growth opportunities.



Electronic Assembly



Research and development expenses
were $1.6 million or 12% of revenue in the three months ended September 30, 2006 and $1.4 million or 16% of revenue in the three
months ended September 30, 2005 and were $4.6 million or 12% of revenue in the nine months ended September 30, 2006 and $3.9
million or 15% of revenue in the nine months ended September 30, 2005. The 13% and 18% increases in research and development
expenses for the three and nine months ended September 30, 2006, compared to 2005, were due to increased compensation costs,
including equity-based compensation and company wide incentive compensation costs resulting from higher levels of revenue and
profits, and increased investment in R&D initiatives. Research and development initiatives were focused primarily on our SMT
systems and the new Embedded Process Verification sensor (EPV®).



15

---

Selling, general and administrative
expenses were $2.8 million or 22% of revenue in the three months ended September 30, 2006 and $2.4 million or 26% of revenue in
the three months ended September 30, 2005 and were $8.8 million or 23% of revenue in the nine months ended September 30, 2006 and
$7.5 million or 29% of revenue in the nine months ended September 30, 2005.



The 18% and 17% increases in
selling, general and administrative expenses for the three and nine months ended September 30, 2006, compared to 2005, were due to
higher costs for sales commissions, equity compensation and company wide incentive compensation costs associated with higher
levels of revenue and profits. In addition, wages and other costs were higher for additional staff associated with the 25%
increase in SMT system sales during the first nine months of 2006 compared to 2005.



Semiconductor



Research and development expenses
were $466,000 or 34% of revenue in the three months ended September 30, 2006 and $387,000 or 29% of revenue in the three months
ended September 30, 2005 and were $1.4 million or 30% of revenue in the nine months ended September 30, 2006 and $1.3 million or
31% of revenue in the nine months ended September 30, 2005. The 20% and 10% increases in research and development expenses for the
three and nine months ended September 30, 2006, compared to 2005, were due to increased compensation costs, including equity-based
compensation and company wide incentive compensation costs resulting from higher levels of revenue and profits. In addition,
prototype and contract labor costs were higher in the three months ended September 30, 2006, compared to 2005, for development of
new WaferSense products to be introduced later in 2006 and 2007. During 2006 and 2005, research and development efforts were
primarily focused on development of new enhancements and extensions of the WaferSense family of products for the
semiconductor market.



Selling, general and administrative
expenses were $584,000 or 42% of revenue in the three months ended September 30, 2006 and $503,000 or 37% of revenue in the three
months ended September 30, 2005 and were $1.7 million or 37% of revenue in the nine months ended September 30, 2006 and $1.5
million or 37% of revenue in the nine months ended September 30, 2005. The 16% increase in selling, general and administrative
expenses for both the three and nine months ended September 30, 2006 compared to the same periods of 2005 were due to costs for
additional management and marketing employees, increased sales commissions, equity compensation costs and company wide incentive
compensation costs associated with higher levels of revenue and profits.



Amortization of Intangible Assets

Amortization of acquired intangible
assets related to our Electronic Assembly segment was approximately $28,000 in the three months ended September 30, 2006 and 2005
and $82,000 in the nine months ended September 30, 2006 and 2005. We expect amortization expense for acquired intangible assets
related to our Electronic Assembly segment to be $28,000 in the three months ended December 31, 2006.



Amortization of acquired intangible
assets related to our Semiconductor segment was $108,000 in the three months ended September 30, 2006 and $180,000 in the three
months ended September 30, 2005. Amortization of acquired intangible assets related to our Semiconductor segment was $433,000 in
the nine months ended September 30, 2006 and $540,000 in the nine months ended September 30, 2005. We expect amortization expense
for acquired intangible assets related to our Semiconductor segment to be $49,000 in the three months ended December 31, 2006. The
decrease in amortization of acquired intangible assets is due to certain acquired intangible assets becoming fully amortized in
2006.



Interest and Other

Interest income and other primarily
includes interest earned on investments and gains and losses associated with foreign currency translation. Interest income and
other increased during the three and nine months ended September 30, 2006 compared to the same periods in 2005 as the result of
additional invested funds and higher interest rates. In addition, we recognized foreign currency transaction losses (net of foreign currency swap settlements) of $8,000
during the three months ended September 30, 2006 and $26,000 during the three months ended September 30, 2005. We recognized
foreign currency transaction losses (net of foreign currency swap settlements) of $36,000 during the nine months ended September 30, 2006 and $91,000 during the nine months
ended September 30, 2005.



16

---

Provision for Income Taxes and Effective Income Tax Rate

During the third quarter of 2002,
we concluded that a valuation allowance against all of our deferred tax assets was appropriate due to the cumulative U.S. losses
we had incurred over the prior three years, continued operating losses and full utilization of our loss carryback potential in
2002. We continued to provide a full valuation allowance on our deferred tax assets during 2003, 2004 and the first three quarters
of 2005. During the first nine months of 2005, we recorded a tax provision at an estimated annual effective rate of 24% because we
had utilized our available tax operating losses and tax credit carryforwards and were subject to Alternative Minimum Tax
limitations. Because we continued to maintain a valuation allowance on deferred tax assets, projected current taxes payable
comprised the entire tax provision and was the basis for determining our annual effective tax rate.

During the fourth quarter of
2005, we substantially reduced the existing valuation allowance on our deferred tax assets initially established in the third quarter of
2002.

During the three months ended
September 30, 2006, we recognized an income tax benefit of $232,000 as a discrete item resulting from a reduction in a tax contingency accrual
for prior years income taxes. The discrete benefit was primarily attributable to the adjustment of tax contingency reserves related to the
closing of domestic Statute of Limitations for certain prior years. As a result, our effective tax rate for the three and nine
months ended September 30, 2006 was 25% and 32%, respectively. For the first nine months of 2006, excluding the discrete item
described above, we recorded a tax provision at an estimated annual consolidated worldwide effective tax rate approximating
35%.

Order Rate and Backlog

Our orders totaled $12.8 million
during the three month period ended September 30, 2006 compared to $9.5 million during the three month period ended September 30,
2005. For the nine months ended September 30, 2006, orders totaled $43.0 million compared to $30.6 million during the nine months
ended September 30, 2005. Backlog totaled $6.6 million at September 30, 2006 and $4.0 million at September 30, 2005. The scheduled
shipment (or estimated timing of revenue for systems recognized upon acceptance) for backlog at September 30, 2006 is as follows:

|(In thousands)            
|--------------------------
|                          
|4th Quarter 2006          
|1st Quarter 2007 and after
|                          
|Total backlog             
|                          

LIQUIDITY AND CAPITAL RESOURCES

Our cash and cash equivalents
increased by $17.7 million during the nine month period ended September 30, 2006, primarily because of $7.8 million of cash
generated from operating activities, net maturities of $9.2 million of marketable securities, and $1.8 million from financing
activities, primarily from stock option exercises, offset by $1.2 million used for the purchase of long-lived assets and $81,000
for the repurchase of our common stock. Our cash and cash equivalents fluctuate in part because of maturities of marketable
securities and investment of cash balances resulting from those maturities or from other sources of cash in addition to marketable
securities. Accordingly, we believe the combined balances of cash and marketable securities provide a more reliable indication of
our available liquidity. Our combined balances of cash and marketable securities increased $8.5 million to $49.7 million as of
September 30, 2006 from $41.1 million as of December 31, 2005.

We generated $7.8 million of cash
from operations during the nine months ended September 30, 2006. Cash generated from operations primarily included net income of
$5.1 million which included $1.4 million of net non-cash expenses for depreciation and amortization, provision for inventory
obsolescence and other non-cash items, non-cash equity compensation of $637,000, decreases in other assets of $147,000, increased
accounts payable of $670,000 and increased accrued expenses of $1.4 million, which more than offset increases in
accounts receivable of $92,000, increases in inventory of $1.1 million and decreases in advance customer payments of $360,000.
Increased accounts payable is primarily the result of increased inventory purchases and the timing of vendor payments. The
increase in accrued expenses is due to increases in wage and benefit accruals resulting from higher incentive compensation,
warranty reserves resulting from higher revenue levels, and income taxes payable that result from higher levels of profitability.
Increases in inventory resulted from lower than planned revenue from SMT system products and certain sensor products. The decrease
in advance customer payments is due to lower sales from customers who pay prior to our recognition of revenue from the related
sale.



17

---

During the nine months ended
September 30, 2005, we used $551,000 of cash from operations. Cash generated from operations primarily included net income of $1.9
million, which included $2.0 million of net non-cash expenses and an increase in accounts payable of $1.1 million. The cash
generated was more than offset by an increase in accounts receivable of $1.8 million, an increase in inventory of $895,000 and a
decrease in accrued expenses of $2.2 million.

We generated $8.1 million of cash
from investing activities during the nine months ended September 30, 2006 compared to using $8.1 million of cash during the same
period in 2005. Changes in the level of investment in marketable securities resulting from purchases and maturities of those
securities generated $9.2 million of cash in 2006 and used $7.5 million of cash in 2005. We used $1.2 million of cash for the
purchase of fixed assets and capitalized patent costs during the nine months ended September 30, 2006 and $776,000 of cash for the
purchase of fixed assets and capitalized patent costs during the nine months ended September 30, 2005.

We generated $1.8 million of cash
from financing activities during the nine months ended September 30, 2006 compared to $592,000 in the same period in 2005. During
the nine month period ended September 30, 2006 cash generated includes $1.7 million from stock option exercises and issuance of
stock under our employee stock purchase plan, and an $184,000 excess tax benefit from the exercise of stock options. We also used $81,000
of cash for the repurchase of our common stock. During the nine months ended September 30, 2005, $844,000 was generated from stock
option exercises and the issuance of stock under our employee stock purchase plan, and $252,000 was used for the repurchase of our
common stock.



A table of our contractual
obligations was provided in Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2005. During the first
quarter of 2006 we negotiated a new lease for our primary office space. This lease has a five-year term and began in the second
quarter of 2006. Future minimum lease payments under this lease are $221,000 for the remainder of 2006, $885,000 in 2007 and 2008,
$908,000 in 2009, $932,000 in 2010 and $466,000 in 2011. There were no other significant changes to our contractual obligations
during the nine months ended September 30, 2006 and we have not entered into any material commitments for capital expenditures
outside of those normal contractual obligations. Purchase commitments for inventory can vary based on the volume of revenue and
resulting inventory requirements. Our cash, cash equivalents and marketable securities totaled $49.7 million at September 30,
2006. We believe that our available balances of cash, cash equivalents and marketable securities, coupled with anticipated cash
flow from operations, will be adequate to fund our cash flow needs for the foreseeable future.



At September 30, 2006, we did not
have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured
finance or special purpose entities, which would have been established for the purpose of establishing off-balance sheet
arrangements or other contractually narrow or limited purposes. As such, we are not exposed to the financing, liquidity, market or
credit risk that could arise if we had engaged in such relationships.

OTHER FACTORS

Changes in revenues have resulted
primarily from changes in the level of unit shipments and the relative strength of the worldwide electronics and semiconductor
fabrication capital equipment markets. We believe that inflation has not had any significant effect on operations. All of our
international export sales are negotiated, invoiced and paid in U.S. dollars. Accordingly, although currency fluctuations do not
significantly affect our revenue and income per unit, they can influence the price competitiveness of our products and the
willingness of existing and potential customers to purchase units.

We have sales office located in
the United Kingdom, Singapore and China. We do not believe that currency fluctuations will have a material impact on our
consolidated financial statements.

RECENT ACCOUNTING
DEVELOPMENTS



In June 2006, the Financial
Accounting Standards Board (FASB) issued FASB Interpretation No. 48 Accounting for Uncertainty in Income Taxes an
interpretation of FASB Statement No. 109 Accounting for Income Taxes. FASB Interpretation No. 48 clarifies the
accounting for uncertainty in income taxes recognized in an enterprises financial statements in accordance with FASB
Statement No. 109. The Interpretation prescribes a recognition threshold and measurement attribute for the financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return. The Interpretation also provides
guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. The
Interpretation is effective for fiscal years beginning after December 15, 2006. We are currently evaluating the impact of adopting
the interpretation on our financial position and results of operations.



18

---

ITEM 7A  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We invest excess funds not
required for current operations in marketable securities. The investment policy for these marketable securities is approved
annually by the Board of Directors and administered by management. A third party, approved by our Board of Directors, manages the
portfolio at the direction of management. The investment policy dictates that marketable securities consist of U.S. Government or
U.S. Government agency securities, various tax exempt securities or certain approved corporate instruments with maturities of
three years or less and an average portfolio maturity of not more that 18 months. As of September 30, 2006, our portfolio of
marketable securities had an average term to maturity of less than one year. All marketable securities are classified as available
for sale and carried at fair value. We estimate that a hypothetical 1% increase in market interest rates would result in a
decrease in the market value of the portfolio of marketable securities of approximately $75,000. If such a rate increase occurred,
our net income would only be impacted if securities were sold prior to maturity.



We enter into foreign currency swap
agreements to hedge short term inter-company financing transactions with our subsidiary in the United Kingdom. These currency swap
agreements are structured to mature on the last day of each quarter and are designated as cash flow hedges. At September 30, 2006,
we had one open swap agreement that was purchased on that date. As a result, there were no unrealized gains or losses as of
September 30, 2006. During the three months ended September 30, 2006, we recognized a net loss of approximately $36,000 from the
settlement of foreign currency swap agreements and a transaction gain of approximately $28,000 on the underlying inter-company
balance. During the nine months ended September 30, 2006, we recognized a net loss of approximately $239,000 from the settlement
of foreign currency swap agreements and a transaction gain of approximately $203,000 on the underlying inter-company balance.



Our foreign currency swap
agreements contain credit risk to the extent that our bank counter-parties may be unable to meet the terms of the agreements. The
Company minimizes such risk by limiting its counter-parties to major financial institutions. We do not expect material losses as a
result of defaults by other parties.



19

---

ITEM 4  CONTROLS AND PROCEDURES

a.             Under
the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer,
we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e)
under the Securities Exchange Act of 1934 (the Exchange Act)). Based upon that evaluation, the Chief Executive Officer
and Chief Financial Officer concluded that, as of the end of the period covered by this report, our disclosure controls and
procedures were effective in ensuring that information required to be disclosed by us in the reports that we file or submit under
the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable rules and forms
and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief
Financial Officer, in a manner that allows timely decisions regarding required disclosure.

b.             During
the quarter ended September 30, 2006, there has been no change in our internal control over financial reporting (as defined in
Rule 13a-15(f) under the Exchange Act) that has materially affected, or is reasonably likely to materially affect, our internal
control over financial reporting.

PART II. OTHER INFORMATION

# ITEM 1A  RISK FACTORS

In addition to the other
information set forth in this report, you should carefully consider the factors discussed in Part I Item 1A. Risk
Factors in our Annual Report on Form 10-K for the year ended December 31, 2005, which could materially affect our business,
financial condition or future results. The risks described in our Annual Report on Form 10-K are not the only risks facing our
Company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may
adversely affect our business, financial condition and/or operating results.

# ITEM 2  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

|(c) |  | Company Repurchase of Equity Securities
|--- |  | ---------------------------------------

|Period                            |  |  | (a)Total Number ofShares Purchased |       | (b)Average PricePaid per Share |   | (c)Total Number ofShares Purchasedas Part ofPubliclyAnnounced Plansor Programs (1) |  | (d)Maximum Number ofShares that MayYet Be PurchasedUnder the Plansor Programs (1)
|--------------------------------- |  |  | ---------------------------------- | ----- | ------------------------------ | - | ---------------------------------------------------------------------------------- |  | ---------------------------------------------------------------------------------
|                                 
|August 1, 2006 to August 31, 2006 |  |  |                                    | 6,500 |                                | $ | 12.5346                                                                            |  |                                                                                  
|                                  |  |  |                                    |       |                                |   |                                                                                    | 
|                                 
|Total                             |  |  |                                    | 6,500 |                                | $ | 12.5346                                                                            |  |                                                                                  
|                                  |  |  |                                    |       |                                |   |                                                                                    | 



|(1) |  | The Company repurchased an aggregate of 6,500 shares of its common
stock pursuant to the repurchase program that it publicly announced on July 26, 2006 providing for the repurchase of 500,000
shares. The Company has adopted a 10b5-1 plan to facilitate the purchase of the shares during periods it might otherwise be
prevented by insider trading laws from making such repurchases. Shares were purchased in open market transactions.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



20

---



ITEM 6  EXHIBITS

31.1:
        Certification of Chief Executive Officer pursuant to Rule 15d-14(a)(17 CFR 240.15d-14(a)) and Section 302 of the Sarbanes-Oxley Act of 2002


31.2:
        Certification of Chief Financial Officer pursuant to Rule 15d-14(a)(17 CFR 240.15d-14(a)) and Section 302 of the Sarbanes Oxley Act of 2002


32:
        Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002






21

---

SIGNATURES



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



| | CYBEROPTICS CORPORATION                                   
| | ----------------------------------------------------------
|
| | /s/   Kathleen P. Iverson                                 
| | By Kathleen P. Iverson, President and CEO                 
| | (Principal Executive Officer and Duly Authorized Officer) 
|
|
| | /s/   Jeffrey A. Bertelsen                                
| | By Jeffrey A. Bertelsen, Chief Financial Officer          
| | (Principal Accounting Officer and Duly Authorized Officer)



Dated:   November 7, 2006



22

---