---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.   20549

FORM 10-Q

|x  |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)   OF THE SECURITIES EXCHANGE ACT OF 1934
|-- |  | ------------------------------------------------------------------------------------------
|   |  |                                                                                           
|   |  | For the quarterly period ended   January 31, 2005                                         
|   |  |                                                                                           
|OR
|   |  |                                                                                           
|o  |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)   OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number 0-16231

|XETA   Technologies, Inc.                               
|--------------------------------------------------------
|                                                        
|(Exact   name of registrant as specified in its charter)

|Oklahoma                                                                             |  | 73-1130045                              
|------------------------------------------------------------------------------------ |  | ----------------------------------------
|                                                                                     |  |                                         
|(State or   other jurisdiction of   incorporation or organization)                   |  | (I.R.S.   Employee   Identification No.)
|                                                                                     |  |                                         
|1814   W. Tacoma, Broken Arrow, OK                                                   |  | 74012-1406                              
|                                                                                     |  |                                         
|(Address   of principal executive offices)                                           |  | (Zip Code)                              
|                                                                                     |  |                                         
|918-664-8200                                                                        
|                                                                                    
|(Registrants   telephone number, including area code)                              
|                                                                                     |  |                                         
|                                                                                     |  |                                         
|                                                                                    
|(Former   name, former address and former fiscal year, if changed since last report)

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 past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

|Yes
x | No
o
|----- | ----

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

|Yes
o | No
x
|----- | ----

Number of shares outstanding of each of the registrants classes of common stock, as of the latest practicable date.

|Class                           |  | Outstanding   at February 28, 2005
|------------------------------- |  | ----------------------------------
|                                |  |                                   
|Common Stock, $.001 par   value |  | 10,045,537                        

---



PART I.  INDEX

|                              |                                                                       |                                                                                                  | PAGE
|----------------------------- | --------------------------------------------------------------------- | ------------------------------------------------------------------------------------------------ | ----
|                              |                                                                       |                                                                                                  |     
|PART 1. FINANCIAL INFORMATION |                                                                      
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 1. FINANCIAL STATEMENTS (Unaudited)                              |                                                                                                 
|                              |                                                                       |                                                                                                  |     
|                              |                                                                       | Consolidated Balance Sheets    January 31, 2005    and October 31, 2004                         | 3   
|                              |                                                                       |                                                                                                  |     
|                              |                                                                       | Consolidated Statements of   Operations - For the   Three Months Ended January 31, 2005 and 2004 | 4   
|                              |                                                                       |                                                                                                  |     
|                              |                                                                       | Consolidated Statement of   Shareholders Equity  For the   Three Months Ended January 31, 2005 | 5   
|                              |                                                                       |                                                                                                  |     
|                              |                                                                       | Consolidated Statements of Cash   Flows - For the   Three Months Ended January 31, 2005 and 2004 | 6   
|                              |                                                                       |                                                                                                  |     
|                              |                                                                       | Notes to Consolidated Financial Statements                                                       | 7   
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 2. MANAGEMENTS DISCUSSION AND   ANALYSIS                        | 16                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 3.QUANTITATIVE AND QUALITITATIVE   DISCLOSURES ABOUT MARKET RISK | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 4. CONTROLS AND PROCEDURES                                       | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|PART II. OTHER INFORMATION    |                                                                      
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 1. LEGAL PROCEEDINGS                                             | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 2. CHANGES IN SECURITIES AND   USE OF PROCEEDS                   | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 3. DEFAULTS UPON SENIOR   SECURITIES                             | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 4. SUBMISSION OF MATTERS TO A   VOTE OF SECURITY HOLDERS         | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 5. OTHER INFORMATION                                             | 22                                                                                              
|                              |                                                                       |                                                                                                  |     
|                              | ITEM 6. EXHIBITS AND REPORTS ON   FORM 8-K                            | 23                                                                                              

2



XETA TECHNOLOGIES, INC. AND SUBSIDIARYCONSOLIDATED BALANCE SHEETS (UNAUDITED)

|                                                                                                                                                         |  | January   31, 2005 |            | October   31, 2004 |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ---------- | ------------------ | -
|                                                                                                                                                         |  |                    |            |                    |  
|ASSETS                                                                                                                                                   |  |                    |            |                    |  
|Current assets:                                                                                                                                          |  |                    |            |                    |  
|Cash and cash   equivalents                                                                                                                              |  | $                  | 65,404     |                    | $
|Current portion of net investment in sales-type leases   and other receivables                                                                           |  |                    | 386,042    |                    |  
|Trade accounts   receivable, net                                                                                                                         |  |                    | 7,531,018  |                    |  
|Inventories, net                                                                                                                                         |  |                    | 6,111,942  |                    |  
|Deferred tax asset, net                                                                                                                                  |  |                    | 908,084    |                    |  
|Prepaid taxes                                                                                                                                            |  |                    | 235,546    |                    |  
|Prepaid expenses and   other assets                                                                                                                      |  |                    | 523,083    |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total current assets                                                                                                                                     |  |                    | 15,761,119 |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Noncurrent assets:                                                                                                                                       |  |                    |            |                    |  
|Goodwill                                                                                                                                                 |  |                    | 26,188,927 |                    |  
|Intangible assets, net                                                                                                                                   |  |                    | 208,084    |                    |  
|Net investment in sales-type leases, less current portion   above                                                                                        |  |                    | 257,119    |                    |  
|Property, plant &   equipment, net                                                                                                                       |  |                    | 10,676,639 |                    |  
|Other assets                                                                                                                                             |  |                    | 40,676     |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total noncurrent assets                                                                                                                                  |  |                    | 37,371,445 |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total assets                                                                                                                                             |  | $                  | 53,132,564 |                    | $
|                                                                                                                                                         |  |                    |            |                    |  
|LIABILITIES AND   SHAREHOLDERS EQUITY                                                                                                                   |  |                    |            |                    |  
|Current liabilities:                                                                                                                                     |  |                    |            |                    |  
|Current portion of   long-term debt                                                                                                                      |  | $                  | 1,209,645  |                    | $
|Revolving line of   credit                                                                                                                               |  |                    | 1,562,514  |                    |  
|Lease payable                                                                                                                                            |  |                    | 7,966      |                    |  
|Accounts payable                                                                                                                                         |  |                    | 4,216,116  |                    |  
|Current unearned   revenue                                                                                                                               |  |                    | 2,040,087  |                    |  
|Accrued liabilities                                                                                                                                      |  |                    | 2,114,211  |                    |  
|Other liabilities                                                                                                                                        |  |                    |           |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total current liabilities                                                                                                                                |  |                    | 11,150,539 |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Noncurrent liabilities:                                                                                                                                  |  |                    |            |                    |  
|Long-term debt, less   current portion above                                                                                                             |  |                    | 2,518,012  |                    |  
|Accrued long-term   liability                                                                                                                            |  |                    | 144,100    |                    |  
|Noncurrent unearned   service revenue                                                                                                                    |  |                    | 111,800    |                    |  
|Noncurrent deferred tax   liability, net                                                                                                                 |  |                    | 2,817,995  |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total noncurrent   liabilities                                                                                                                           |  |                    | 5,591,907  |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Contingencies                                                                                                                                            |  |                    |            |                    |  
|Shareholders equity:                                                                                                                                    |  |                    |            |                    |  
|Preferred stock; $.10 par value; 50,000 shares authorized,   0 issued                                                                                    |  |                    |           |                    |  
|Common stock; $.001 par value; 50,000,000 shares   authorized, 11,064,325 and 11,031,575 issued at January 31, 2005 and October   31, 2004, respectively |  |                    | 11,064     |                    |  
|Paid-in capital                                                                                                                                          |  |                    | 12,707,699 |                    |  
|Retained earnings                                                                                                                                        |  |                    | 25,916,014 |                    |  
|Accumulated other   comprehensive income                                                                                                                 |  |                    |           |                    |  
|Less treasury stock, at cost (1,018,788 shares at January   31, 2005 and October 31, 2004)                                                               |  |                    | (2,244,659 | )                  |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total shareholders   equity                                                                                                                             |  |                    | 36,390,118 |                    |  
|                                                                                                                                                         |  |                    |            |                    |  
|Total liabilities and   shareholders equity                                                                                                             |  | $                  | 53,132,564 |                    | $
|                                                                                                                                                         |  |                    |            |                    |  

The accompanying notes are an integral part of these consolidated balance sheets.

3



XETA TECHNOLOGIES, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

|                                            |  | For the   Three Months   Ended January 31, |           
|------------------------------------------- |  | ------------------------------------------ | ----------
|                                            |  |                                            |           
|                                            |  | 2005                                       |           
|                                            |  |                                            |           
|Systems sales                               |  | $                                          | 6,352,094 
|Installation and service revenues           |  |                                            | 6,930,822 
|Other revenues                              |  |                                            | 631,813   
|                                            |  |                                            |           
|Net sales and service   revenues            |  |                                            | 13,914,729
|                                            |  |                                            |           
|Cost of systems sales                       |  |                                            | 4,865,733 
|Installation and services costs             |  |                                            | 5,162,907 
|Cost of other revenues & corporate COGS     |  |                                            | 621,018   
|                                            |  |                                            |           
|Total cost of sales and   service           |  |                                            | 10,649,658
|                                            |  |                                            |           
|Gross profit                                |  |                                            | 3,265,071 
|                                            |  |                                            |           
|Operating expenses                          |  |                                            |           
|Selling, general and   administrative       |  |                                            | 3,156,820 
|Amortization                                |  |                                            | 91,461    
|                                            |  |                                            |           
|Total operating   expenses                  |  |                                            | 3,248,281 
|                                            |  |                                            |           
|Income from operations                      |  |                                            | 16,790    
|Interest expense                            |  |                                            | (12,384   
|Interest and other   income                 |  |                                            | 124,738   
|                                            |  |                                            |           
|Total interest and other   income (expense) |  |                                            | 112,354   
|Income before provision for income taxes    |  |                                            | 129,144   
|Provision for income taxes                  |  |                                            | 51,000    
|                                            |  |                                            |           
|Net income                                  |  | $                                          | 78,144    
|                                            |  |                                            |           
|Earnings per share                          |  |                                            |           
|Basic                                       |  | $                                          | 0.01      
|                                            |  |                                            |           
|Diluted                                     |  | $                                          | 0.01      
|                                            |  |                                            |           
|Weighted average shares outstanding         |  |                                            | 10,027,360
|                                            |  |                                            |           
|Weighted average equivalent shares          |  |                                            | 10,073,901
|                                            |  |                                            |           

The accompanying notes are an integral part of these consolidated financial statements.

4



XETA TECHNOLOGIES, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (UNAUDITED)

|                                          |  | Common   Stock  |            | Treasury   Stock |   | Paid-in   Capital |  | Accumulated   Other   Comprehensive   Income (Loss) |           | Retained   Earnings |   | Total      |  
|----------------------------------------- |  | --------------- | ---------- | ---------------- | - | ----------------- |  | --------------------------------------------------- | --------- | ------------------- | - | ---------- | -
|                                          |  |                 |            |                  |   |                   |  |                                                     |          
|                                          |  | Shares   Issued |            | Par Value        |   | Shares            |  | Amount                                              |           |                     |   |            |  
|                                          |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  
|Balance- October 31, 2004                 |  |                 | 11,031,575 |                  | $ | 11,031            |  |                                                     | 1,018,788 |                     | $ | (2,244,659 | )
|Stock options exercised   $.001 par value |  |                 | 32,750     |                  |   | 33                |  |                                                     |          |                     |   |           |  
|Components of comprehensive   income:     |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  
|Net   income                              |  |                 |           |                  |   |                  |  |                                                     |          |                     |   |           |  
|Unrealized   loss on hedge                |  |                 |           |                  |   |                  |  |                                                     |          |                     |   |           |  
|                                          |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  
|Total   comprehensive income              |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  
|                                          |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  
|Balance- January 31, 2005                 |  |                 | 11,064,325 |                  | $ | 11,064            |  |                                                     | 1,018,788 |                     | $ | (2,244,659 | )
|                                          |  |                 |            |                  |   |                   |  |                                                     |           |                     |   |            |  

The accompanying notes are an integral part of these consolidated financial statements.

5



XETA TECHNOLOGIES, INC. AND SUBSIDIARYCONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

|                                                                                                             |  | For the Three  Months   Ended January 31, |           
|------------------------------------------------------------------------------------------------------------ |  | ----------------------------------------- | ----------
|                                                                                                             |  |                                           |           
|                                                                                                             |  | 2005                                      |           
|                                                                                                             |  |                                           |           
|Cash flows from operating activities:                                                                        |  |                                           |           
|Net income                                                                                                   |  | $                                         | 78,144    
|                                                                                                             |  |                                           |           
|Adjustments to reconcile net income to net cash provided   by (used in) operating activities:                |  |                                           |           
|Depreciation                                                                                                 |  |                                           | 182,092   
|Amortization                                                                                                 |  |                                           | 91,462    
|(Gain) on sale of   assets                                                                                   |  |                                           | (263      
|Ineffectiveness of cash   flow hedge                                                                         |  |                                           | (12,476   
|Provision for excess   and obsolete inventory                                                                |  |                                           | 36,611    
|Change in assets and   liabilities, net of acquisitions:                                                     |  |                                           |           
|Decrease in net   investment in sales-type leases & other receivables                                        |  |                                           | 92,730    
|(Increase) decrease in   trade account receivables                                                           |  |                                           | 1,998,359 
|(Increase) in   inventories                                                                                  |  |                                           | (1,303,851
|Decrease in deferred   tax asset                                                                             |  |                                           | (27,479   
|(Increase) in prepaid   expenses and other assets                                                            |  |                                           | (287,108  
|(Increase) in prepaid   taxes                                                                                |  |                                           | (228,678  
|Increase in accounts   payable                                                                               |  |                                           | 1,763,636 
|Increase in unearned   revenue                                                                               |  |                                           | 453,205   
|Increase in accrued   taxes                                                                                  |  |                                           | 9,554     
|Increase (decrease) in   accrued liabilities                                                                 |  |                                           | (409,063  
|Increase in deferred   tax liabilities                                                                       |  |                                           | 284,712   
|                                                                                                             |  |                                           |           
|Total adjustments                                                                                            |  |                                           | 2,643,443 
|                                                                                                             |  |                                           |           
|Net cash provided by   (used in) operating activities                                                        |  |                                           | 2,721,587 
|                                                                                                             |  |                                           |           
|Cash flows from investing activities:                                                                        |  |                                           |           
|Acquisitions, net of   cash acquired                                                                         |  |                                           | (6,015    
|Additions to property,   plant & equipment                                                                   |  |                                           | (213,815  
|Proceeds from sale of   assets                                                                               |  |                                           | 200       
|                                                                                                             |  |                                           |           
|Net cash used in   investing activities                                                                      |  |                                           | (219,630  
|                                                                                                             |  |                                           |           
|Cash flows from financing activities:                                                                        |  |                                           |           
|Proceeds from draws on   revolving line of credit                                                            |  |                                           | 5,427,520 
|Principal payments on   debt                                                                                 |  |                                           | (302,346  
|Payments on revolving   line of credit                                                                       |  |                                           | (7,715,289
|Exercise of stock   options                                                                                  |  |                                           | 12,508    
|                                                                                                             |  |                                           |           
|Net cash provided by   (used in) financing activities                                                        |  |                                           | (2,577,607
|                                                                                                             |  |                                           |           
|Net (decrease) in cash   and cash equivalents                                                                |  |                                           | (75,650   
|Cash and cash equivalents, beginning of period                                                               |  |                                           | 141,054   
|                                                                                                             |  |                                           |           
|Cash and cash equivalents, end of period                                                                     |  | $                                         | 65,404    
|                                                                                                             |  |                                           |           
|Supplemental disclosure of cash flow information:                                                            |  |                                           |           
|Cash paid during the period for interest, net of amount   capitalized of $58,743 in 2005 and $45,438 in 2004 |  | $                                         | 34,933    
|Cash paid during the   period for income taxes                                                               |  | $                                         | 12,890    

The accompanying notes are an integral part of these consolidated financial statements.

6



XETA TECHNOLOGIES, INC.January 31, 2005 (Unaudited)

1.  BASIS OF PRESENTATION:

XETA Technologies, Inc. (XETA or the Company) is a leading provider of communications solutions with sales and service locations nationwide, serving business clients in sales, engineering, project management, installation, and service support.  The Company sells products which are manufactured by a variety of manufacturers including Avaya, Inc. (Avaya), Nortel Networks (Nortel), Cisco, Hitachi, and Hewlett Packard.  In addition, the Company manufactures and markets call accounting systems to the hospitality industry.  XETA is an Oklahoma corporation.

The accompanying consolidated financial statements have been prepared by the Company, without an audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the Commission).  Certain information and footnote disclosures, normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States, have been condensed or omitted pursuant to those rules and regulations.  However, the Company believes that the disclosures made are adequate to make the information presented not misleading when read in conjunction with the consolidated financial statements and the notes thereto included in the Companys latest consolidated financial statements filed as part of the Companys Annual Report on Form 10-K, Commission File No. 0-16231.  Management believes that the financial statements contain all adjustments necessary for a fair statement of the
results for the interim periods presented.  All adjustments made were of a normal recurring nature.  The results of operations for the interim period are not necessarily indicative of the results for the entire fiscal year.

These statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K, which was filed with the Commission on January 19, 2005.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

Revenue Recognition

The Company earns revenues from the sale and installation of communications systems, the sale of maintenance contracts, and the sale of services on a time and materials basis.  The Company typically sells communications systems under single contracts to provide the equipment and the installation services; however, the installation and any associated professional services and project management services are priced independently from the equipment based on the market price for those services.  The installation of the systems sold by the Company can be outsourced to a third party either by the Company under a subcontractor arrangement or by the customer under arrangements in which vendors bid separately for the provision of the equipment from the installation and related services.  Emerging Issues Task Force Issue (EITF) No. 00-21 Revenue Arrangements with Multiple Deliverables (EITF 00-21) addresses certain
aspects of accounting by a vendor for arrangements with multiple revenue generating elements, such as those including products with installation.  Under EITF 00-21, revenue is recognized for each element of the transaction based on its relative fair value.  The revenue associated with the delivered element should be recognized separately if it has stand-alone value to the customer, there is evidence of the fair value of the undelivered element, the delivery or performance of the undelivered element is considered probable and performance is substantially under the Companys control and is not essential to the functionality of the delivered element.  Under these guidelines, the Company recognizes systems sales revenue upon shipment of the equipment and installation services revenues upon completion of the installation of the system.

Service revenues earned from maintenance contracts are recognized monthly over the life of the related service agreement on a straight-line basis.  Revenues earned from services provided on a time and material basis are recognized as those services are provided.  The Company recognizes revenue from sales-type leases as discussed below under the caption Lease Accounting.

7



Shipping and Handling Fees

In accordance with Emerging Issues Task Force Issue 00-10, Accounting for Shipping and Handling Fees and Costs, freight billed to customers is included in net sales and service revenues in the consolidated statements of operations, while freight billed by vendors is included in cost of sales in the consolidated statements of operations.

Accounting for Manufacturer Incentives

The Company receives various forms of incentive payments, rebates, and negotiated price discounts from the manufacturers of the products it sells.  Rebates and negotiated price discounts directly related to specific customer sales are recorded as a reduction in the cost of goods sold on those systems sales.  Incentive payments based on increased purchasing volumes (growth rebates) are also recorded as a reduction in systems cost of goods sold.  Rebates and other incentives designed to offset marketing expenses and certain growth initiatives supported by the manufacturer are recorded as contra expense to the related expenditure.  All incentive payments are recorded when earned under the specific rules of the incentive plan.

Lease Accounting

A small portion (less than 1%) of the Companys revenues has been generated using sales-type leases.  The Company sells some of its call accounting systems to the lodging industry under sales-type leases to be paid over three, four and five-year periods.  Because the present value (computed at the rate implicit in the lease) of the minimum payments under these sales-type leases equals or exceeds 90 percent of the fair market value of the systems and/or the length of the lease exceeds 75 percent of the estimated economic life of the equipment, the Company recognizes the net effect of these transactions as a sale.

Interest and other income is primarily the recognition of interest income on the Companys sales-type lease receivables and income earned on short-term cash investments.  Interest income from a sales-type lease represents that portion of the aggregate payments to be received over the life of the lease that exceeds the present value of such payments using a discount factor equal to the rate implicit in the underlying leases.

Accounts Receivable

Accounts receivable are recorded at amounts billed to customers less an allowance for doubtful accounts.  Management establishes the allowance for doubtful accounts based on their assessment of collection trends, agings of customer balances, and any specific disputes.

Property, Plant and Equipment

The Company capitalizes the cost of all significant property, plant and equipment additions including equipment manufactured by the Company and installed at customer locations under certain systems service agreements.  Depreciation is computed over the estimated useful life of the asset or the terms of the lease for leasehold improvements, whichever is shorter, on a straight-line basis.  When assets are retired or sold, the cost of the assets and the related accumulated depreciation is removed from the accounts and any resulting gain or loss is included in other income.  Maintenance and repair costs are expensed as incurred.  Interest costs related to an investment in long-lived assets are capitalized as part of the cost of the asset during the period the asset is being prepared for use.  The Company capitalized $58,743 and $45,438 in interest costs in the three months ended January 31, 2005 and 2004, respectively.

Research and Development and Capitalization of Software Production Costs

In the past, the Company developed proprietary telecommunications products related to the lodging industry.  The Company capitalized software production costs related to a product upon the establishment of technological feasibility in accordance with Statement of Financial Accounting Standards (SFAS) No. 86,

8



Accounting for Costs of Computer Software to be Sold, Leased or Otherwise Marketed, (SFAS 86).  Amortization is provided on a product-by-product basis based upon the estimated useful life of the software (generally seven years).  All other research and development costs (including those related to software for which technological feasibility has not been established) are expensed as incurred.  Since the Companys expansion into the general commercial market in fiscal 1999, the Company has severely curtailed its research and development of new products for the lodging market.

Software Development Costs

The Company applies the provisions of
Statement of Position (SOP) 98-1, Accounting for the Cost of
Computer Software Developed or Obtained for Internal Use (SOP
98-1).  Under SOP 98-1 external direct costs of software development,
payroll and payroll related costs for time spent on the project by employees
directly associated with the development, and interest costs incurred during the
development, as provided under the provisions of SFAS No. 34,
Capitalization of Interest Costs, should be capitalized after the
preliminary project stage has been completed.  Accordingly, the
Company had capitalized $7.4 million and $7.3 million related to the software
development as of January 31, 2005 and October 31, 2004, respectively.  The
Company has segregated the cost of the developed software into four groups with
estimated useful lives of three, five, seven and ten years. Beginning in fiscal
2005, the Company began implementing specific components of the developed
software in its business and amortization expense of $82,003 was recorded during
the quarter ended January 31, 2005.

Goodwill

Goodwill is accounted for under SFAS No. 142, Goodwill and Other Intangible Assets (SFAS 142).  Accordingly, goodwill is tested for impairment on an annual basis or between annual tests if events occur or circumstances change indicating that the fair value of a reporting unit may be below its carrying amount.  The changes in the carrying value of goodwill for the three months ending January 31, 2005 are as follows:

|                                                 |  | Commercial   Systems   Sales |            | Lodging   Systems   Sales |   | Installation   and Services   Revenues |  | Other |           | Total |  
|------------------------------------------------ |  | ---------------------------- | ---------- | ------------------------- | - | -------------------------------------- |  | ----- | --------- | ----- | -
|                                                 |  |                              |            |                           |   |                                        |  |       |           |       |  
|2005                                             |  |                              |            |                           |   |                                        |  |       |           |       |  
|Balance, October 31, 2004                        |  | $                            | 17,893,802 |                           | $ |                                       |  | $     | 8,091,866 |       | $
|Purchase Price Allocation Adjustment             |  |                              | 4,223      |                           | $ |                                       |  |       | 1,642     |       |  
|Amortization of book versus tax basis difference |  |                              | (10,420    | )                         |   |                                       |  |       | (3,335    | )     |  
|                                                 |  |                              |            |                           |   |                                        |  |       |           |       |  
|Balance, January 31, 2005                        |  | $                            | 17,887,605 |                           | $ |                                       |  | $     | 8,090,173 |       | $
|                                                 |  |                              |            |                           |   |                                        |  |       |           |       |  

Other Intangible Assets

Other intangible assets consist of intangible assets that have finite useful lives and are amortized over their useful lives,  Such intangibles are reviewed for impairment whenever events indicate that the carrying amount may not be recoverable.

|                                  |  | As of   January 31, 2005  |           | As of   October 31, 2004   |  
|--------------------------------- |  | ------------------------- | --------- | -------------------------- | -
|                                  |  |                           |           |                            |  
|                                  |  | Gross   Carrying   Amount |           | Accumulated   Amortization |  
|                                  |  |                           |           |                            |  
|Amortized intangible assets:      |  |                           |           |                            |  
|Software production   costs       |  | $                         | 1,291,021 |                            | $
|Other                             |  |                           | 402,710   |                            |  
|                                  |  |                           |           |                            |  
|Total amortized intangible assets |  | $                         | 1,693,731 |                            | $
|                                  |  |                           |           |                            |  

9



Segment Information

The Company has three reportable segments:  commercial system sales, lodging system sales and installation and service.  The Company defines commercial system sales as sales to the non-lodging industry.  Installation and service revenues represent revenues earned from installing and maintaining systems for customers in both the commercial and lodging segments.

The reporting segments follow the same accounting policies used for the Companys consolidated financial statements and described in the summary of significant accounting policies.  Company management evaluates a segments performance based upon gross margins.  Assets are not allocated to the segments.  Sales to customers located outside of the U.S. are immaterial.

The following is tabulation of business segment information for the three months ended January 31, 2005 and 2004.

|              |  | Commercial   System   Sales |            | Lodging   System   Sales |   | Installation   and Service   Revenues |   | Other   Revenue |            | Total |  
|------------- |  | --------------------------- | ---------- | ------------------------ | - | ------------------------------------- | - | --------------- | ---------- | ----- | -
|              |  |                             |            |                          |   |                                       |   |                 |            |       |  
|2005          |  |                             |            |                          |   |                                       |   |                 |            |       |  
|Sales         |  | $                           | 4,857,776  |                          | $ | 1,494,318                             |   | $               | 6,930,822  |       | $
|Cost of sales |  |                             | (3,834,648 | )                        |   | (1,031,085                            | ) |                 | (5,162,907 | )     |  
|Gross profit  |  | $                           | 1,023,128  |                          | $ | 463,233                               |   | $               | 1,767,915  |       | $
|2004          |  |                             |            |                          |   |                                       |   |                 |            |       |  
|Sales         |  | $                           | 8,070,809  |                          | $ | 1,947,548                             |   | $               | 6,755,110  |       | $
|Cost of sales |  |                             | (6,590,108 | )                        |   | (1,412,793                            | ) |                 | (4,629,602 | )     |  
|Gross profit  |  | $                           | 1,480,701  |                          | $ | 534,755                               |   | $               | 2,125,508  |       | $

Stock-Based Compensation Plans

The Company accounts for its stock-based awards granted to officers, directors and key employees using the intrinsic value method of Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees.  Options under these plans are granted at fair market value on the date of grant and thus no compensation cost has been recorded in the consolidated financial statements.  As the Company accounts for stock-based awards under the intrinsic value method, an alternative to the fair value method allowed by SFAS 123, the Company is required to disclose the impact of issued stock options, as set forth below, as if the expense had been recorded in the consolidated financial statements on the fair value method.

|                                                                                                                                                                |  | For the   Three Months   Ended January 31, |       
|--------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------ | ------
|                                                                                                                                                                |  |                                            |       
|                                                                                                                                                                |  | 2005                                       |       
|                                                                                                                                                                |  |                                            |       
|Net income as reported                                                                                                                                          |  | $                                          | 78,144
|Total stock-based   employee compensation expense or reduction of expense determined under fair   value based method for all awards, net of related tax effects |  |                                            | 1,522 
|                                                                                                                                                                |  |                                            |       
|Pro forma net income                                                                                                                                            |  | $                                          | 79,666
|                                                                                                                                                                |  |                                            |       
|EARNINGS PER SHARE:                                                                                                                                             |  |                                            |       
|As reported  Basic                                                                                                                                             |  | $                                          | 0.01  
|As reported  Diluted                                                                                                                                           |  | $                                          | 0.01  
|Pro forma  Basic                                                                                                                                               |  | $                                          | 0.01  
|Pro forma  Diluted                                                                                                                                             |  | $                                          | 0.01  

10



The fair value of the options granted was estimated at the date of grant using the Black-Scholes pricing model with the following assumptions: risk-free interest rate (4.46% to 5.78%), dividend yield (0.00%), expected volatility (80.50% to 86.31%), and expected life (6 years).

In December, 2004 the FASB issued SFAS No. 123 (Revised 2004), Share-Based Payment, a revision of FASB Statement 123, Accounting for Stock-Based Compensation.  This new statement supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees, and its related implementation guidance. The Statement focuses primarily on accounting for transactions in which an entity obtains employee services in share-based payment transactions. SFAS No. 123 (Revised 2004) requires a public entity to measure the cost of employee services received in exchange for an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the period during which an employee is required to provide service in exchange for the award. This statement is effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005 and the Company
will adopt the standard in the fourth quarter of fiscal 2005.  Upon adoption of the revised standard, prior awards are charged to expense under the prior rules, and awards after adoption are charged to expense under the revised rules. The Company has not determined the effect of the new standard on its consolidated financial position or results of operations.

Income Taxes

Income tax expense is based on pretax income.  Deferred income taxes are computed using the asset-liability method in accordance with SFAS No. 109, Accounting for Income Taxes and are provided on all temporary differences between the financial basis and the tax basis of the Companys assets and liabilities.

Unearned Revenue and Warranty

For proprietary systems sold, the Company typically provides a one-year warranty from the date of installation of the system.  The Company defers a portion of each system sale to be recognized as service revenue during the warranty period.  The amount deferred is generally equal to the sales price of a maintenance contract for the type of system under warranty and the length of the warranty period.  The Company also records deposits received on sales orders and prepayments for maintenance contracts as unearned revenues.

Most of the systems sold by the Company are manufactured by third parties.  In these instances the Company passes on the manufacturers warranties to its customers and therefore does not maintain a warranty reserve for this equipment.  The Company maintains a small reserve for occasional labor costs associated with fulfilling warranty requests from customers.

Use of Estimates

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

11



2.  ACCOUNTS RECEIVABLE:

Trade accounts receivable consist of the following:

|                                    |  | January   31,   2005 |           | October   31,   2004 |  
|----------------------------------- |  | -------------------- | --------- | -------------------- | -
|                                    |  |                      |           |                      |  
|Trade receivables                   |  | $                    | 7,791,952 |                      | $
|Less- reserve for doubtful accounts |  |                      | 260,934   |                      |  
|                                    |  |                      |           |                      |  
|Net trade receivables               |  | $                    | 7,531,018 |                      | $
|                                    |  |                      |           |                      |  

3.  INVENTORIES:

Inventories are stated at the lower of cost (first-in, first-out or average) or market and consist of the following components:

|                                                 |  | January   31,   2005 |           | October   31,   2004 |  
|------------------------------------------------ |  | -------------------- | --------- | -------------------- | -
|                                                 |  |                      |           |                      |  
|Finished goods and spare parts                   |  | $                    | 6,625,391 |                      | $
|Raw materials                                    |  |                      | 381,605   |                      |  
|                                                 |  |                      |           |                      |  
|                                                 |  |                      | 7,006,996 |                      |  
|Less reserve for excess and obsolete inventories |  |                      | 895,054   |                      |  
|                                                 |  |                      |           |                      |  
|Total inventories, net                           |  | $                    | 6,111,942 |                      | $
|                                                 |  |                      |           |                      |  

4.  PROPERTY, PLANT AND EQUIPMENT:

Property, plant and equipment consist of the following:

|                                                               |  | Estimated   Useful   Lives |      | January   31,   2005 |   | October   31,   2004 | 
|-------------------------------------------------------------- |  | -------------------------- | ---- | -------------------- | - | -------------------- | 
|                                                               |  |                            |      |                      |   |                      | 
|Building                                                       |  |                            | 20   |                      | $ | 2,397,954            | 
|Data processing and computer field equipment                   |  |                            | 3-10 |                      |   | 4,636,959            | 
|Software development costs, work-in-process                    |  |                            | N/A  |                      |   | 5,378,088            | 
|Software development costs of components placed into   service |  |                            | 3-10 |                      |   | 1,423,751            | 
|Hardware                                                       |  |                            | 3-5  |                      |   | 589,905              | 
|Land                                                           |  |                            |     |                      |   | 611,582              | 
|Office furniture                                               |  |                            | 5    |                      |   | 1,109,231            | 
|Auto                                                           |  |                            | 5    |                      |   | 256,256              | 
|Other                                                          |  |                            | 3-7  |                      |   | 553,521              | 
|                                                               |  |                            |      |                      |   |                      | 
|Total property, plant and equipment                            |  |                            |      |                      |   | 16,957,247           | 
|Less- accumulated depreciation                                 |  |                            |      |                      |   | 6,280,608            | 
|                                                               |  |                            |      |                      |   |                      | 
|Total property, plant and equipment, net                       |  |                            |      |                      | $ | 10,676,639           | 
|                                                               |  |                            |      |                      |   |                      | 

5.  ACCRUED LIABILITIES:

Accrued liabilities consist of the following:

|                          |  | January   31,   2005 |           | October   31,   2004 |  
|------------------------- |  | -------------------- | --------- | -------------------- | -
|                          |  |                      |           |                      |  
|Commissions               |  | $                    | 637,833   |                      | $
|Vacation                  |  |                      | 455,932   |                      |  
|Payroll                   |  |                      | 282,920   |                      |  
|Bonuses                   |  |                      | 249,475   |                      |  
|Interest                  |  |                      | 11,423    |                      |  
|Other                     |  |                      | 476,628   |                      |  
|                          |  |                      |           |                      |  
|Total current             |  |                      | 2,114,211 |                      |  
|Noncurrent liabilities    |  |                      | 144,100   |                      |  
|                          |  |                      |           |                      |  
|Total accrued liabilities |  | $                    | 2,258,311 |                      | $
|                          |  |                      |           |                      |  

12



6.  UNEARNED REVENUE:

Unearned revenue consists of the following:

|                                             |  | January   31,   2005 |           | October   31,   2004 |  
|-------------------------------------------- |  | -------------------- | --------- | -------------------- | -
|                                             |  |                      |           |                      |  
|Service contracts                            |  | $                    | 1,071,290 |                      | $
|Warranty service                             |  |                      | 275,584   |                      |  
|Customer deposits                            |  |                      | 602,811   |                      |  
|Systems shipped but not installed            |  |                      | 42,820    |                      |  
|Other                                        |  |                      | 47,582    |                      |  
|                                             |  |                      |           |                      |  
|Total current unearned revenue               |  |                      | 2,040,087 |                      |  
|Noncurrent unearned service contract revenue |  |                      | 111,800   |                      |  
|                                             |  |                      |           |                      |  
|Total unearned revenue                       |  | $                    | 2,151,887 |                      | $
|                                             |  |                      |           |                      |  

7.  INCOME TAXES:

The tax effect of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities are presented below:

|                                                            |  | January   31,   2005 |            | October   31,   2004 |  
|----------------------------------------------------------- |  | -------------------- | ---------- | -------------------- | -
|                                                            |  |                      |            |                      |  
|Deferred tax assets:                                        |  |                      |            |                      |  
|Currently nondeductible   reserves                          |  | $                    | 360,453    |                      | $
|Accrued liabilities                                         |  |                      | 378,149    |                      |  
|Prepaid service   contracts                                 |  |                      | 120,878    |                      |  
|Unamortized cost of   service contracts                     |  |                      | 3,959      |                      |  
|Other                                                       |  |                      | 52,569     |                      |  
|                                                            |  |                      |            |                      |  
|Total deferred tax   asset                                  |  |                      | 916,008    |                      |  
|                                                            |  |                      |            |                      |  
|Deferred tax liabilities:                                   |  |                      |            |                      |  
|Intangible assets                                           |  |                      | 2,470,931  |                      |  
|Depreciation                                                |  |                      | 347,646    |                      |  
|Tax income to be   recognized on sales-type lease contracts |  |                      | 7,342      |                      |  
|Other                                                       |  |                      |           |                      |  
|                                                            |  |                      |            |                      |  
|Total deferred tax   liability                              |  |                      | 2,825,919  |                      |  
|                                                            |  |                      |            |                      |  
|Net deferred tax   liability                                |  | $                    | (1,909,911 | )                    | $
|                                                            |  |                      |            |                      |  

|                                                           |  | January   31,   2005 |            | October   31,   2004 |  
|---------------------------------------------------------- |  | -------------------- | ---------- | -------------------- | -
|                                                           |  |                      |            |                      |  
|Net deferred liability as presented on the balance   sheet |  |                      |            |                      |  
|Current deferred tax   asset                               |  | $                    | 908,084    |                      | $
|Noncurrent deferred tax   liability                        |  |                      | (2,817,995 | )                    |  
|                                                           |  |                      |            |                      |  
|Net deferred tax   liability                               |  | $                    | (1,909,911 | )                    | $
|                                                           |  |                      |            |                      |  

8.  CREDIT AGREEMENTS:

The Company has a revolving credit and term loan agreement with a bank containing three separate notes:  a term loan amortizing over 36 months, a mortgage agreement amortizing over 13 years, and a $7.5 million revolving credit agreement to finance growth in working capital.  The revolving line of credit is collateralized by trade accounts receivable and inventories.  At January 31, 2005 and October 31, 2004, the

13



Company had approximately $1.563 million and $3.850 million, respectively, outstanding on the revolving line of credit.  The Company had approximately $5.5 million available under the revolving line of credit at January 31, 2005.  Advance rates are defined in the agreement, but are generally at the rate of 80% on qualified trade accounts receivable and 40% of qualified inventories.  The revolving line of credit matures on September 28, 2005.  Long-term debt consists of the following:

|                                                                                                                                                            |  | January   31,   2005 |           | October   31,   2004 |  
|----------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | --------- | -------------------- | -
|                                                                                                                                                            |  |                      |           |                      |  
|Term loan, payable in monthly installments of $86,524,   due September 30, 2006 collateralized by all assets of the Company                                 |  | $                    | 1,731,177 |                      | $
|Real estate term note, payable in monthly   installments of $14,257, due September 30, 2006, collateralized by a first   mortgage on the Companys building |  |                      | 1,996,480 |                      |  
|                                                                                                                                                            |  |                      |           |                      |  
|                                                                                                                                                            |  |                      | 3,727,657 |                      |  
|Less-current maturities                                                                                                                                     |  |                      | 1,209,645 |                      |  
|                                                                                                                                                            |  |                      |           |                      |  
|                                                                                                                                                            |  | $                    | 2,518,012 |                      | $
|                                                                                                                                                            |  |                      |           |                      |  

Interest on all outstanding debt under the credit facility accrues at either a) the London Interbank Offered Rate (which was 2.59% at January 31, 2005) plus 1.25% to 2.75% depending on the Companys funded debt to cash flow ratio, or b) the banks prime rate (which was 5.25% at January 31, 2005) minus 0% to minus 1.125% also depending on the Companys funded debt to cash flow ratio.  At January 31, 2005, the Company was paying 4.375% on the revolving line of credit borrowings, 4.40% the term loan and 4.15% on the mortgage note.  The credit facility contains several financial covenants common in such agreements including tangible net worth requirements, limitations on the amount of funded debt to earnings before interest, taxes, depreciation and amortization, limitations on capital spending, and debt service coverage requirements.  At January 31, 2005, the Company was in compliance with all of the covenants contained in the
agreement.

9.  EARNINGS PER SHARE:

Basic earnings per common share were computed by dividing net income by the weighted average number of shares of common stock outstanding during the reporting periods.  Diluted earnings per common share were computed by dividing net income by the weighted average number of shares of common stock and dilutive potential common stock outstanding during the reporting periods.  A reconciliation of net income and weighted average shares used in computing basic and diluted earnings per share is as follows:

|                                   |  | For the   Three Months Ended January 31, 2005 |       
|---------------------------------- |  | --------------------------------------------- | ------
|                                   |  |                                               |       
|                                   |  | Income   (Numerator)                          |       
|                                   |  |                                               |       
|Basic EPS                          |  |                                               |       
|Net income                         |  | $                                             | 78,144
|                                   |  |                                               |       
|Dilutive effect of   stock options |  |                                               |       
|                                   |  |                                               |       
|Diluted EPS                        |  |                                               |       
|Net income                         |  | $                                             | 78,144
|                                   |  |                                               |       

14



|                                   |  | For the   Three Months Ended January 31, 2004 |        
|---------------------------------- |  | --------------------------------------------- | -------
|                                   |  |                                               |        
|                                   |  | Income   (Numerator)                          |        
|                                   |  |                                               |        
|Basic EPS                          |  |                                               |        
|Net income                         |  | $                                             | 562,072
|                                   |  |                                               |        
|Dilutive effect of   stock options |  |                                               |        
|                                   |  |                                               |        
|Diluted EPS                        |  |                                               |        
|Net income                         |  | $                                             | 562,072
|                                   |  |                                               |        

Options to purchase 1,122,968 shares of common stock at an average exercise price of $7.17 and 824,188 shares of common stock at an average exercise price of $8.73 were not included in the computation of diluted earnings per share for the three months ended January 31, 2005 and 2004, respectively, because inclusion of these options would be antidilutive.

10.  CONTINGENCIES:

On August 1, 2003, the Software & Information Industry Association (SIIA), an association of software publishers, contacted the Company by letter and claimed that XETA had violated the Copyright Act, 17 U.S.C. § 501, et seq. by allegedly using unlicensed software in XETAs business.  SIIA made demand that the Company audit all of its computers and servers to determine whether it used both licensed and/or allegedly unlicensed software for any of SIIAs 965 members.  The Company conducted an audit and determined that some software present on a limited number of Company computers was unlicensed.  Many of these programs were located on personal computers utilized by employees for both personal and business use, or on computers that were inherited through the Companys various acquisitions and were most likely loaded prior to XETAs acquisition of these companies. 
Because the nature of XETAs liability and the amount of damages due SIIA was in dispute, early settlement negotiations were unproductive.  Therefore on December 1, 2003, the Company filed a declaratory judgment action in the U.S. District Court for the Northern District of Oklahoma seeking a judicial determination of liability and damages.  This action is in the discovery stage.  The Company is vigorously contesting this matter and strongly believes that its procedures regarding maintaining adequate numbers of software licenses are sound.  Nevertheless, XETA has potential exposure to damages under the law for possessing unlicensed software and has recorded a loss contingency.  Recently, settlement negotiations have resumed.  Based upon the current status of the claim management does not believe that the ultimate damages will exceed the current recorded loss contingency in an amount that would materially impact the Companys results of operations.

Since 1994, the Company has been monitoring numerous patent infringement lawsuits filed by Phonometrics, Inc., a Florida company, against certain telecommunications equipment manufacturers and hotels who use such equipment.  While the Company was never named as a defendant in any of these cases, several of the Companys call accounting customers were named defendants and notified the Company that they would seek indemnification under the terms of their contracts. However, because there were other equipment vendors implicated along with the Company in the cases filed against the Companys customers, the Company never assumed the outright defense of the customers in any of these actions.  In October 1998, all of the cases filed against the hotels were dismissed by the court for failure to state a claim.  After years of appeals by Phonometrics, all of which were lost on the merits, a final order dismissing the cases with prejudice was
entered in November 2002, and the defendant hotels have been awarded attorney fees and costs against both Phonometrics and its legal counsel.  Phonometrics continues to dispute the amount of  fees awarded in some cases, and this issue continues to be litigated by Phonometrics.

15



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

The following discussion contains forward-looking statements, which are subject to the provisions of the Private Securities Litigation Reform Act of 1995.  These statements include, without limitation, statements concerning: expectations regarding sales, revenues, gross margins, operating expenses and operating margins; trends and conditions in the U.S. economy and in the communications technology industry; use of a branch operating model for future growth; and plans for our Nortel product line.  These and other forward-looking statements (generally identified by such words as expects, plans, believes, anticipates forecasts, predicts, and similar words or expressions) are not guarantees of performance but rather reflect our current expectations, assumptions and beliefs based upon information currently available to us.  Investors are cautioned that all forward-looking
statements are subject to certain risks and uncertainties which are difficult to predict and that could cause actual results to differ materially from those projected.  Many of these risks and uncertainties are described under the heading Outlook and Risk Factors below.  Consequently, all forward-looking statements should be read in conjunction with the risk factors discussed herein and throughout this report together with the risk factors identified in the Companys Annual Report on Form 10-K, which was filed on January 18, 2005.

Overview

Strategy.  We sell communications solutions to national and local business clients and the hospitality industry by providing leading technology equipment and software, engineering, project management, installation, and after-implementation service support.  Our solutions include new-generation, converged communications systems primarily developed by Avaya, Inc. (Avaya) and Nortel Networks (Nortel).  These systems utilize packet-switching technology to transmit both voice and data over the same network to reduce costs, improve the productivity of mobile end-users, and integrate data from the communications systems into the customers other networked applications.

We have been a dealer for Avaya since 1999 and most of our systems sales in the periods presented consist of Avaya products.  In mid-2003, we became a dealer of Nortel products to increase our market penetration.  To ensure a quality entry into the Nortel market, we have invested heavily in technical and sales training programs on the Nortel products.  At January 31, 2005 we had built our Nortel sales force up to the point that we now have approximately the same number of account executives (AEs) who represent Nortel products as we have who represent Avaya products.

Additionally, to further jumpstart our entry into the Nortel market, in August, 2004 we acquired Bluejack Systems, LLC (Bluejack), a Seattle-based Nortel dealer and structured cabling contractor.  We are operating Bluejack as the Seattle branch of XETA, staffed and supported by the former management and employees of Bluejack.  Under this operating model, Seattle area customers call their local branch office for sales and service support, but also have access to our nation-wide design, implementation, project management, and maintenance capabilities.

A strategic focus of our organization is to increase our recurring service revenue stream by securing maintenance contracts and repetitive time and materials (T&M) relationships.  Customers under maintenance contracts pay us a monthly fee for providing a defined level of service to their communication system.  Repetitive T&M customers also provide a relatively steady flow of revenues to us by regularly calling us for their service needs.  For both contract and T&M customers , we often become the customers primary vendor for routine services as well as for product upgrades, expansions, and replacements.  Securing these recurring service revenues has been the cornerstone of the Companys financial stability since its inception as a lodging-focused company in the mid-1980s.  Service revenues earned from lodging customers continue to dominate our total services revenues.  However, the addition of
the Nortel product line provides a new opportunity to significantly expand this revenue stream and we are aggressively marketing our services to existing Nortel customers.  Note that this opportunity is restricted in the non-lodging Avaya market as Avaya has its own service department and generally requires its dealers to sell only Avaya service contracts.

16



We do earn commissions on the sale of Avaya contracts and those revenues are material to our operating results.

Operating Summary.  In the first quarter of fiscal 2005, we began to see the fruits of our efforts to increase our recurring revenues.  Our service revenues earned from commercial customers on service contracts were $482,000 in the first quarter of fiscal 2005, a 57% increase compared to the same period in fiscal 2004.  Also, our T&M revenues earned from commercial customers was $763,000 in the first quarter of fiscal 2005, a 56% increase compared to last year.  These increases were sufficient to more than offset decreases in service revenues associated with the installation of systems sold.  Overall, our services revenues increased 3% in the quarter.  However, the gross margins earned on services revenues were 26% in the first quarter of fiscal 2005, down from 32% in the first quarter of last year caused by the advanced buildup of our Nortel expertise as discussed above.   These items are discussed more fully
below under Results of Operations.

Our systems sales decreased 37% in the first quarter of fiscal 2005 compared to the same quarter a year ago.  This decrease was expected as we enjoyed several large systems orders, with associated installation and professional services fees as well, in the first quarter of 2004.  Our gross margins on systems sales improved to 23% compared to 20% in the year ago period, reflecting the fact that the large systems sales recorded in the first quarter of last year were at lower than normal gross margins.  The gross margins earned in the first quarter of 2005 are in line with our current expectations.  These items are also more fully discussed below under Results of Operations.

Overall, our net income was $78,000 in the first quarter of 2005 compared to $562,000 in the first quarter of last year.  This decline was due to the lower gross margins earned on services revenues, lower levels of systems sales, and increased selling general, and administrative expenses, which was primarily due to a reduction in incentive payments received from our major equipment suppliers.

Financial Position Summary.  Our financial condition at January 31, 2005 is relatively unchanged since the end of fiscal 2004.  However, as a result of reductions in our accounts receivable balances, we were able to reduce the amount outstanding on our working capital revolver by almost 60% from $3.9 million to $1.7 million.  Our term debt was reduced by $302,000 in accordance with normal payment requirements.  Our total term debt at January 31, 2005 was $3.7 million.

Expectations.  Sales of Avaya systems continue to be our primary source of systems sales revenues.  Our services revenues are primarily derived from our legacy lodging business and installation of new Avaya systems.  These important sources of revenues are expected to continue to be critical to our short-term operating results.  We are beginning to see the fruits of our entry into the Nortel market in both systems sales and recurring service revenues.  Approximately one-half of our sales force is focused on our Nortel sales initiative; however most of these salespeople are new to our company and are not yet producing consistent results.  For our annual operating results to improve over last year, our Nortel-related business must begin showing steady improvement throughout the year.  Additional risk factors that might affect our short- and long-term results are presented in the Outlook and Risk Factors section
below and in our most recently filed Form 10-K.

The following discussion presents additional information regarding our financial condition and results of operations for the three months ending January 31, 2005 and should be read in conjunction with our comments above as well as the Outlook and Risk Factors discussion contained at the end of this section of the report.

Financial Condition

During the first quarter of fiscal 2005, our cash provided by operations was
$2.7 million.  These cash flows were generated from $376,000 in earnings
and non-cash charges, $2.0 million in reductions in accounts receivable, $1.8
million in increases in accounts payable, and $453,000 in increases in unearned
revenue.  These increases in cash flows were offset by a $1.3 million
increase in inventories, a $409,000 reduction in accrued liabilities, and
$156,000 in other net uses of working capital.  These cash flows were used
primarily to reduce our borrowings under the working capital line of credit by almost 60%
or $2.3 million.  We also reduced our term debt by $302,000 and made
capital expenditures of $220,000 during the first quarter.

17



Our business is not capital intensive and most capital expenditures relate to maintaining, updating and expanding our technology infrastructure to support our employee base.  We continue to test the functionality of a new software platform to support all of our operating and financial reporting activities.  We are implementing this system to condense the current three software platforms down to one and provide a long-term solution that will support rapid expansion of our customer base and revenues.  During the first three months of fiscal 2005, our capital spending on this project was approximately $111,000 and we began implementing specific components of the developed software.  Consequently, we recorded amortization expense of $82,003 during the quarter ended January 31, 2005.  We made additional capital expenditures of approximately $108,000 in the first quarter, primarily to upgrade existing network infrastructure and to support
additional personnel.

Our total debt at January 31, 2005 was $5.3 million, which consisted of a mortgage on our corporate headquarters building of $2.0 million, a term note of $1.7 million, and $1.6 million outstanding on the working capital revolver.  Payments on the mortgage note are based on a 13-year amortization schedule and the note is due in full or will be refinanced by September 30, 2006.  The term note is secured by the general assets of the company.  Payments on the term note are based on a three year amortization schedule and it is due and will be amortized in full on September 30, 2006.  Required principal payments on the two notes total $302,000 per quarter.  The credit agreement, which encompasses both the notes discussed above and the line of credit, contains certain financial covenants common in such agreements.  These covenants include tangible net worth requirements, limitations on the amount of funded debt to Earnings Before Interest,
Taxes, Depreciation, and Amortization (EBITDA), limitations on capital spending, and debt service coverage requirements.  At January 31, 2005, we were in compliance with all the covenants.

The total amount available under the working capital revolver is based on the qualified balances of accounts receivable and inventories and is subject to a maximum of $7.5 million.  At January 31, 2005, there was $5.5 million available for future borrowings under the revolver.

The table below presents our contractual obligations at January 31, 2005 as well as payment obligations over the next five years:

|                        |  |       |           |                    | Payments   due by period |              
|----------------------- |  | ----- | --------- | ------------------ | ------------------------ | -------------
|                        |  |       |           |                    |                          |              
|Contractual Obligations |  | Total |           | Less than   1 year |                          | 2  3   Years
|                        |  |       |           |                    |                          |              
|Long-term debt          |  | $     | 3,727,657 |                    | $                        | 1,209,645    
|Operating leases        |  | $     | 676,995   |                    |                          | 293,488      
|Total                   |  | $     | 4,404,652 |                    | $                        | 1,503,133    

Results of Operations

Net income in the first quarter of fiscal 2005 was $78,000, an 86% decrease compared to the first quarter last year.  Our revenues for the first quarter of fiscal 2005 were 18% lower than the prior year.  The narrative below provides further explanation of these changes.

Systems Sales.  Our systems sales in the first quarter were $6.4 million, a decrease of 37% compared to the first quarter of last year.  This decrease consisted of a decrease in sales of systems to commercial customers of $3.2 million or 40% and a decrease in sales of systems to lodging customers of $453,000 or 23%.  A portion of the decline in sales of systems to commercial customers was expected as these revenues in the first quarter of last year were unusually high and dominated by a few large, but low gross margin orders.  The remainder of the decrease was due to lower than expected orders of Avaya related equipment.  Sales of systems to lodging customers were hampered by two orders in which shipment of the systems was unexpectedly delayed until after the end of the quarter.  These orders will be shipped and recognized as revenues in our second fiscal quarter.

18



Installation and Service Revenues.  Installation and service revenues consist of the following:

|                                       |  | For the   Three Months   Ended January 31, |          
|-------------------------------------- |  | ------------------------------------------ | ---------
|                                       |  |                                            |          
|                                       |  | 2005                                       |          
|                                       |  |                                            |          
|Service Center                         |  | $                                          | 5,271,000
|Installation & Professional Services   |  |                                            | 1,660,000
|Consulting                             |  |                                            |         
|                                       |  |                                            |          
|Total installation and service revenue |  | $                                          | 6,931,000
|                                       |  |                                            |          

The 18% increase in revenues earned by our National Service Center reflects the initial success of our Nortel initiative as we have enjoyed an increase in maintenance contracts with commercial customers and an increase in repetitive time and materials (T&M) revenues, both of which were primarily from customers with Nortel installed equipment.  Other Nortel customers, while not under contract, are providing recurring T&M service revenues to us by calling us for their service needs.    The potential to develop a stable source of recurring revenues is one of the primary reasons we added Nortel equipment to our product lines.

Our installation and professional services revenues declined approximately 21% in the first quarter due to lower systems sales.  These revenues include charges for installation of systems, project management fees to organize the logistics of the installation, programming to properly set up the software applications and features of the systems, and professional services to perform high-end design and implementation of network applications.  Because these revenues are recognized upon completion of the installation, they sometimes lag systems sales revenues, but generally there is a correlation between the two.

Consulting revenues consist of network and software consulting fees earned by our consulting group.  These fees declined severely throughout 2004 and we disbanded most of this group (or discontinued most activities) late last year.  Those consulting activities that related to our core business such as unified communications and messaging were incorporated into our professional services organization and those revenues are reflected in our installation revenues.

Gross Margins.  The table below presents the gross margins earned on our primary revenue streams for the three months ended January 31, 2005 and 2004:

|                                  |  | For the   Three Months   Ended January 31, |     
|--------------------------------- |  | ------------------------------------------ | ----
|                                  |  |                                            |     
|Gross Margins                     |  | 2005                                       |     
|                                  |  |                                            |     
|Systems sales                     |  |                                            | 23.4
|Installation and service revenues |  |                                            | 25.5
|Other revenues                    |  |                                            | 55.1
|Corporate cost of goods sold      |  |                                            | -2.4
|Total sales and service revenues  |  |                                            | 23.5

The gross margins on our systems sales revenues improved in the first quarter of fiscal 2005 compared to the same period last year and are similar to the gross margins on systems sales experienced in the past two consecutive quarters.  As noted above, the systems sales recorded in the first quarter of fiscal 2004 were dominated by a few large, low gross margin orders producing a favorable comparison in the current quarter.  In general, our systems gross margins have been hurt by competitive factors compounded by reductions in rebate programs and price support initiatives from our major equipment supplier.  Currently, we believe that gross margins on systems have stabilized at present levels, but no assurance can be given that future pricing changes by our major equipment suppliers wont erode gross margins in the future.

The decline in the gross margins earned on installation and services revenues was due primarily to lower installation and professional services fees earned as a result of lower systems sales in the first quarter and higher costs in our National Service Center associated with the Nortel start-up.  A high percentage of the costs associated with our services revenues are fixed expenses primarily related to personnel costs.  As a result, our services gross margins are highly sensitive to fluctuations in revenues.  The most volatile area of service revenues is our installation and professional services revenues which, as discussed above, are highly

19



dependent on systems sales.  During the first quarter of fiscal 2005, our systems sales and therefore our installation and professional services revenues declined resulting in inefficient utilization of this personnel and lower gross margins.  Also, while the revenues earned by our National Service Center are much more stable and predictable, we have increased our fixed costs in this area to launch our Nortel initiative.  Our revenues earned by the National Service Center increased approximately 18%, but were still not enough to fully absorb the increased costs as our gross profits increased only 9%.  We expect our service gross margins to improve as services revenues increase.

A final component to our gross margins is the margins earned on other revenues and our corporate cost of goods sold.  Other revenues typically represent sales and cost of goods sold on equipment or services outside our normal provisioning processes and by their nature vary significantly in both sales volume and gross margins earned.  The majority of the revenues recorded in this category in the first quarter of fiscal 2005 represent the sale of Avaya maintenance contracts for which we earn either a gross profit or commissions from Avaya.  We have no continuing service obligation associated with these revenues and gross profits.  Corporate cost of goods sold represents our material logistics and purchasing functions that support all of our revenue segments.

Operating Expenses.  Our total operating expenses increased approximately 8% in the first quarter of fiscal 2005 compared to the first quarter of fiscal 2004.   This increase reflects increased selling expenses due to increases in our sales force to support our entry into the Nortel market.  The increase in operating expenses also reflects the loss of certain marketing incentive programs provided by our major equipment suppliers to support specific sales initiatives.  Our G&A costs continue to be relatively unchanged compared to last year as we maintain our tight controls on hiring and discretionary spending.  We continue to believe that we can grow our revenue base for the foreseeable future with minimal increases in G&A costs to support our normal operations.  However, like many small, publicly-owned companies, we are facing increased G&A costs associated with new federally-mandated regulations. 
Compliance with these regulations, particularly those associated with Section 404 of the Sarbanes-Oxley Act of 2002, will result in additional expenditures on professional services..   It cannot yet be estimated whether these additional expenditures will be material to our operating results.

Interest Expense and Other Income.  Net interest expense and other income was $112,000 in income in the first quarter of fiscal 2005 compared to $30,000 in expense in the first quarter of fiscal 2004.  This improvement was due primarily to collection of $87,000 for an accounts receivable balance previously written-off.

Tax Provision.  The Company has recorded a combined federal and state tax provision of 39% in all periods presented, reflecting the effective federal tax rate plus the estimated composite state income tax rate.

Operating Margins.  Operating margins were 0.6% for the first quarter of fiscal 2005 compared to 3.3% in the first quarter of fiscal 2004.  Lower systems sales coupled with relatively flat operating expenses experienced in the first quarter of fiscal 2005 resulted in severely lower operating margins.  These results illustrate the sensitivity of our operating results to systems sales.  We believe that we can increase our revenues at a greater rate than our operating expenses for the foreseeable future, thereby improving our operating margins.

Outlook and Risk Factors

The following discussion is an update to the Outlook and Risk Factors discussed in the Companys Annual Report on Form 10-K for the year ended October 31, 2004.  The discussions in the report regarding Hitachis Departure from the Lodging Market, Installation of our Systems on Customers Networks, Variability of Gross Margins, Dealer Agreements, Our Dependence Upon a Few Suppliers, Hiring and Retaining Key Personnel, Intense Competition, Accounting for Goodwill, Upgrading our Technology Infrastructure, Volatility of Our Stock Price, Natural Catastrophes, and Infringement Claims and Litigation are still considered current and should be given equal consideration together with the matters discussed below.

20



Our investment in marketing, installing and maintaining Nortel equipment may not be successful.

We have made a substantial financial and strategic investment in expanding our product lines to include Nortel equipment.  We believe that carrying Nortel products will be an important addition to our sales of Avaya products and services and our sales of products and services to our lodging customers.  Specifically, the potential to build a large base of recurring service revenues maintaining Nortel systems should produce long-term growth and stability similar to what we experienced when we were a lodging-focused company.  However, there can be no assurance given that customers will accept our Nortel product and service offerings or that they will be willing to abandon their current service providers, many of which are financially and technically stronger than us.

Our gross margins have traditionally been highly dependent upon incentive payments and price support from our major equipment supplier.

Our equipment suppliers have a wide variety of vendor incentive programs to support our sales and marketing efforts.  These incentives have historically been material to our gross margins and our operating expenses.  During 2004, our major equipment supplier curtailed several of these programs and reduced the level of pricing support provided on some individual sales opportunities.  These changes materially and negatively impacted our gross margins.  Some of the other incentives available are, by their nature, contra operating expense items.  These incentive programs underwent significant and negative changes in fiscal 2004 compared to prior years.   The impact of these changes has carried over into the first quarter of fiscal 2005, primarily impacting our operating expenses and to a lesser degree our gross margins.  No assurance can be given that additional changes in the incentive programs that affect both gross margins
and operating expenses will not materially and adversely affect our gross margins and operating results.

The technology we sell changes rapidly and might result in obsolescence of our inventory on hand.

The communications equipment we sell is now part of the leading edge of technological development and some aspects of this technology, such as IP-based communications, are in the infancy of their product development life cycles.    The systems are evolving rapidly as product enhancements are introduced by the manufacturers.  These rapid changes present risks that our inventory on hand will become obsolete resulting in the need to reduce sales margins to sell the equipment or in direct write-offs in the value of the equipment.

The financial condition of Nortel is uncertain and actions they may take could hurt our operating results.

In recent years, Nortel has endured severe financial difficulties, made significant senior management changes, and has been unable to file its SEC reports in a timely manner.   Should these problems persist, there can be no assurance given than Nortel will not take actions to preserve their short-term financial condition which could be detrimental to our operating results or financial condition.  Potential actions might include accepting a takeover bid, severely changing their operating model, or the sale of certain product lines or markets.

Compliance with new corporate governance regulations may require a material increase in our operating expenses.

We are required to comply with a host of new government-mandated corporate governance and accounting regulations, the most significant of which is section 404 of the Sarbanes-Oxley Act of 2002.  Our compliance with section 404 must be complete by our fiscal year ending October 31, 2006.  At the present time, there is not sufficient information available to determine the significance of the cost of complying with these regulations, except that most estimates available suggest that the fees paid to outside auditors and other accounting professionals will at least double their pre-compliance levels.  However, there are abundant examples in the marketplace of much larger increases in compliance costs and at the present time we cannot predict whether our costs will be material to our overall operating expenses.

We are subject to a variety of other general risks and uncertainties inherent in doing business.

In addition to the specific factors discussed above, we are subject to certain
risks that are inherent in doing business, such as general industry and market
conditions and growth rates, general economic and political conditions, costs of obtaining insurance, unexpected death of key employees,
changes in employment laws and regulations, changes in tax laws and regulations,
and other events that can impact revenues and the cost of doing
business.

21



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Market risks relating to our operations result primarily from changes in interest rates.  We did not use derivative financial instruments for speculative or trading purposes during the three months ending January 31, 2005.

Interest Rate Risk.   We are subject to the risk of fluctuation in interest rates in the normal course of business due to our utilization of variable debt.  Our credit facility bears interest at a floating rate at either the London Interbank Offered Rate (LIBOR) (2.59% at January 31, 2005) plus 1.25 to 2.75% or the banks prime rate (5.25% at January 31, 2005) less 0.0% to minus 1.125%.  A hypothetical 1% increase in interest rates would not have a material impact on our financial position or cash flows.

ITEM 4.   CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures. Based on their evaluation as of January 31, 2005, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) are effective to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act are recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.

Changes in Internal Controls. There were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. There were no significant deficiencies or material weaknesses, and therefore, there were no corrective actions taken.

PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

For a discussion of legal proceedings, see the information included in Item 3 of the Companys Form 10-K filed for the fiscal year ended October 31, 2004.  There have been no material developments in either of these matters during the first quarter of fiscal 2005.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

None.

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

None.

ITEM 5.  OTHER INFORMATION.

None.

22



ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K.

a)       Exhibits (filed herewith):

| | SEC Exhibit No. |  | Description                                                                                                                                                               
| | --------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |                 |  |                                                                                                                                                                           
| | 31.1            |  | Rule 13a-14(a)/15d-14(a) Certification of Chief   Executive Officer                                                                                                       
| |                 |  |                                                                                                                                                                           
| | 31.2            |  | Rule 13a-14(a)/15d-14(a) Certification of Chief   Financial Officer                                                                                                       
| |                 |  |                                                                                                                                                                           
| | 32.1            |  | Certification of Chief Executive Officer Pursuant to   Title 18, United States Code, Section 1350, as adopted pursuant to Section   906 of the Sarbanes-Oxley Act of 2002.
| |                 |  |                                                                                                                                                                           
| | 32.2            |  | Certificate of Chief Financial Officer Pursuant to   Title 18, United States Code, Section 1350, as adopted pursuant to Section   906 of the Sarbanes-Oxley Act of 2002.  

(b)      Reports on Form 8-K - During the quarter for which this report is filed, the Company filed or furnished reports on Form 8-K on the following dates:

| | 1. | December 15, 2004 (to report contract with   Metropolitan Atlanta Rapid Transit Authority).           
| | -- | ------------------------------------------------------------------------------------------------------
| | 2. | November 30, 2004 (to report fourth quarter and   annual 2004 earnings and earnings targets for 2005).
| | 3. | November 15, 2004 (to report expected fourth quarter   2004 earnings).                                

23



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.

|                        | XETA TECHNOLOGIES, INC.
|----------------------- | -----------------------
|                        | (Registrant)           
|                        |                        
|                        |                        
|Dated:  March   3, 2005 | By:                    
|                        |                        
|                        |                        
|                        |                        
|                        |                        
|Dated:  March   3, 2005 | By:                    
|                        |                        
|                        |                        
|                        |                        

24



EXHIBIT INDEX

|SEC Exhibit No. |  | Description                                                                                                                                                               
|--------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                |  |                                                                                                                                                                           
|31.1            |  | Rule 13a-14(a)/15d-14(a) Certification of Chief Executive   Officer                                                                                                       
|                |  |                                                                                                                                                                           
|31.2            |  | Rule 13a-14(a)/15d-14(a) Certification of Chief   Financial Officer                                                                                                       
|                |  |                                                                                                                                                                           
|32.1            |  | Certification of Chief Executive Officer Pursuant to   Title 18, United States Code, Section 1350, as adopted pursuant to Section   906 of the Sarbanes-Oxley Act of 2002.
|                |  |                                                                                                                                                                           
|32.2            |  | Certificate of Chief Financial Officer Pursuant to   Title 18, United States Code, Section 1350, as adopted pursuant to Section   906 of the Sarbanes-Oxley Act of 2002.  

25