10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

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

For the quarterly period ended September 30, 2006

Commission file number 1-8048

TII NETWORK TECHNOLOGIES, INC.
(Exact name of registrant as specified in its charter)

State of incorporation:   Delaware IRS Employer Identification No:   66-0328885

1385 Akron Street, Copiague, New York 11726
(Address and zip code of principal executive office)

(631) 789-5000
(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.

Large accelerated filer   Accelerated filer Non-accelerated filer

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Securities Exchange Act of 1934). Yes       No

The number of shares of the registrant’s Common Stock, $.01 par value, outstanding as of November 6, 2006 was 12,527,843.

Part I.   FINANCIAL INFORMATION

Item 1. Financial Statements

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data)
(Unaudited)

	September 30, 2006			December 31, 2005
ASSETS
Current Assets:
Cash and cash equivalents	$	5,734		$	5,326
Accounts receivable, net of allowance for doubtful accounts of $100 at
September 30, 2006 and December 31, 2005		4,598			3,506
Inventories		7,750			8,482
Deferred tax assets		623			578
Prepaid expenses and other current assets		329			252
Total current assets		19,034			18,144
Property, plant and equipment, net		7,034			4,031
Deferred tax assets, net		3,930			4,644
Other assets, net		104			167
TOTAL ASSETS	$	30,102		$	26,986
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable	$	2,298		$	1,438
Accrued liabilities		2,069			1,511
Total current liabilities		4,367			2,949
Long term obligation		103			96
Deferred tax liabilities		770			822
		5,240			3,867
Commitments and contingencies
Stockholders' Equity:
Preferred stock, par value $1.00 per share; 1,000,000 shares authorized;
Series D Junior Participating, no shares issued or outstanding		-			-
Common stock, par value $.01 per share; 30,000,000 shares authorized;
12,493,080 shares issued and 12,475,443 shares outstanding as of
September 30, 2006; and 12,361,956 shares issued and 12,344,319 shares
outstanding as of December 31, 2005		125			124
Additional paid-in capital		38,840			38,277
Accumulated deficit		(13,822	)		(15,001	)
		25,143	)		23,400	)
Less: Treasury shares, at cost, 17,637 common shares at September 30,
2006 and December 31, 2005		(281	)		(281	)
Total stockholders' equity		24,862			23,119
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	30,102		$	26,986

See Notes to Unaudited Condensed Consolidated Financial Statements

2

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)

	Three months ended						Nine months ended
	September 30, 2006			September 30, 2005			September 30, 2006			September 30, 2005
Net sales	$	10,495		$	11,033		$	31,133		$	23,824
Cost of sales		6,531			7,259			20,221			16,364
Gross profit		3,964			3,774			10,912			7,460
Operating expenses:
Selling, general and administrative		2,939			1,860			7,695			4,568
Research and development		446			378			1,425			1,114
Total operating expenses		3,385			2,238			9,120			5,682
Operating income		579			1,536			1,792			1,778
Interest expense		(3	)		(2	)		(6	)		(5	)
Interest income		64			33			170			83
Other (expense) income		(3	)		(1	)		(1	)		263
Earnings before income taxes		637			1,566			1,955			2,119
Provision for income taxes		238			49			776			61
Net earnings	$	399		$	1,517		$	1,179		$	2,058
Net earnings per common share:
Basic	$	0.03		$	0.12		$	0.10		$	0.17
Diluted	$	0.03		$	0.12		$	0.09		$	0.16
Weighted average common shares outstanding:
Basic		12,387			12,196			12,370			12,084
Diluted		13,585			12,688			13,452			12,688

See Notes to Unaudited Condensed Consolidated Financial Statements

3

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
(Dollars in thousands, except share amounts)

	Common Stock Shares		Common Stock Amount		Additional Paid-In Capital		Accumulated Deficit			Treasury Stock			Total Stockholders' Equity
Balance, December 31, 2005		12,344,319	$	124	$	38,277	$	(15,001	)	$	(281	)	$	23,119
Exercise of stock options		69,950		1		66		-			-			67
Share-based paymentcompensation		-		-		497		-			-			497
Net earnings for the nine
months ended September 30, 2006		-		-		-		1,179			-			1,179
Balance, September 30, 2006		12,414,269	$	125	$	38,840	$	(13,822	)	$	(281	)	$	24,862

See Notes to Unaudited Condensed Consolidated Financial Statements

4

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(Unaudited)

	Nine months ended
	September 30, 2006			September 30, 2005
Cash Flows from Operating Activities:
Net earnings	$	1,179		$	2,058
Adjustments to reconcile net earnings to net cash provided by (used in)
operating activities:
Depreciation and amortization		962			899
Non-cash share-based payment compensation		497			20
Gain on disposal of fixed assets		-			(57	)
Deferred income taxes		617			-
Changes in operating assets and liabilities:
Accounts receivable		(1,092	)		(2,053	)
Inventories		732			(3,885	)
Prepaid and other assets		(41	)		625
Accounts payable, accrued liabilities and other		1,425			1,626
Net cash provided by (used in) operating activities		4,279			(767	)
Cash Flows from Investing Activities:
Capital expenditures		(3,938	)		(1,071	)
Proceeds from sale of fixed assets		-			2
Net cash used in investing activities		(3,938	)		(1,069	)
Cash Flows from Financing Activities:
Proceeds from exercise of stock options		67			21
Net cash provided by financing activities		67			21
Net increase (decrease) in cash and cash equivalents		408			(1,815	)
Cash and cash equivalents, at beginning of period		5,326			6,532
Cash and cash equivalents, at end of period	$	5,734		$	4,717
Supplemental disclosure of cash transactions:
Cash paid during the period for income taxes	$	74		$	4
Cash paid during the period for interest	$	6		$	6

See Notes to Unaudited Condensed Consolidated Financial Statements

5

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1 – Interim financial statements: The unaudited interim condensed consolidated financial statements presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial statements and in accordance with the instructions to Form 10-Q and Regulation S-X pertaining to interim financial statements. Accordingly, they do not include all information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. The condensed consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments and accruals which, in the opinion of management, are considered necessary for a fair presentation of the Company’s consolidated financial position, results of operations and cash flows for the interim periods presented. The condensed consolidated financial statements should be read in conjunction with the summary of significant accounting policies and the notes to consolidated financial statements included in the Company’s Annual Report on Form 10-K/T for the transition period ended December 31, 2005. Results of operations for interim periods are not necessarily indicative of the results that may be expected for the full fiscal year.

Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities 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. The Company’s more significant estimates include the valuation of accounts receivable, inventory, deferred income taxes and the fair value of share-based payments. Actual results could differ from such estimates.

Note 2 – Comprehensive income: The Company does not have any items of comprehensive income. Accordingly, for all periods presented, comprehensive income equaled net income.

Note 3 – Change in Fiscal year: In December 2005, the Company’s Board of Directors changed the Company’s fiscal year end from the last Friday in June to December 31. This change was made to align the Company’s reporting period with the budgetary and reporting periods of the Company’s largest customers and provide an easier comparison of the Company’s reported results with those of other companies. Therefore, the Company is now reporting on a calendar year basis with a December 31 year end and with its first three fiscal quarters ending on March 31, June 30 and September 30. The three months ended September 30, 2006 and September 30, 2005 contained 13 weeks and 14 weeks, respectively due to the change in year end. The nine months ended September 30, 2006 and September 30, 2005 each contained 39 weeks.

Note 4 – Share–Based Payment Compensation: The Company’s 1995 Stock Option Plan (the “1995 Plan”) permitted, and 1998 Stock Option Plan (the “1998 Plan”) permits, the Board of Directors or the Compensation Committee of the Board of Directors to grant options to employees (including officers and directors who are employees), consultants and non-employee directors. The Board of Directors or the Compensation Committee determines the number of shares to be subject to options it grants, vesting periods, option terms, which may not exceed 10 years, and exercise prices. At September 30, 2006, the 1995 Plan had expired as to the grant of future options. Options to purchase 827,550 shares were available for grant under the 1998 Plan until October 2008.

On December 3, 2003, the Company’s stockholders approved the 2003 Non-Employee Director Stock Option Plan (the “2003 Plan’) which was subsequently amended by the stockholders on December 1, 2005. This plan expires on September 23, 2013 and replaced the Company’s 1994 Non-Employee Director Stock Option Plan (the “1994 Plan”) on December 4, 2003 as to the grant of future options. However, options to purchase 497,000 shares of common stock remain outstanding under the 1994 Plan. Options to purchase 131,500 shares were available at September 30, 2006 for grant under the 2003 Plan until September 2013. Under the 2003 Plan, on the date a person initially becomes an outside director, that individual is granted an option to purchase 24,000 shares. As amended, the 2003 Plan also provides that, at each annual stockholders meeting at which directors are elected, each outside director in office after the meeting is automatically granted an

6

option to purchase 10,000 shares plus additional specified shares for serving on Board committees or as chairperson of a committee. Options granted under the 2003 Plan must have an exercise price equal to the market value of the common stock on the date of grant. All options granted under the 2003 Plan have a term of ten years. Initial option grants to new outside directors vest quarterly over three years starting one year from the grant date. Annual options vest and become exercisable, with respect to those annual options granted at the organizational meeting of the Board following the Company’s 2005 Annual Meeting of Stockholders held December 1, 2005, in eight equal quarterly installments commencing immediately upon grant and, with respect to annual options granted thereafter, in four equal quarterly installments commencing on the date of grant.

At June 25, 2005, the beginning of the Company’s transition period ended December 31, 2005, the Company adopted the fair value recognition provisions of Statement of Financial Accounting Standards (“SFAS”) No. 123(R), “Share-Based Payment,” using the modified prospective method. Under SFAS No. 123(R), total share-based payment compensation is attributable to the granting of stock options and restricted stock grants which is amortized over the requisite service period. Compensation expense attributable to share-based payment compensation in the three months and nine months ended September 30, 2006 was $158,000 and $497,000, respectively. As of September 30, 2006, the total unrecognized compensation cost related to non-vested awards was $1.4 million and the related weighted average period over which the unrecognized compensation cost is expected to be recognized is approximately 2.3 years.

Prior to the Company’s adoption of SFAS No. 123(R), the Company provided pro forma information regarding net earnings and net earnings per common share as if compensation cost for the Company’s share-based awards had been determined in accordance with the fair value method prescribed therein.

The following table sets forth the effect on net earnings per common share for the three and nine months ended September 30, 2005, as if the fair value method had been applied to all outstanding awards in each period:

	Three months ended			Nine months ended
Net income, as reported	$	1,517			2,058
Total stock-based compensation
expense determined under fair value method for all awards, net
of related tax effects		(20	)		(384	)
Pro forma	$	1,497			1,674
Basic net earnings per share:
As reported	$	0.12		$	0.17
Pro forma	$	0.12		$	0.14
Diluted net earnings per share:
As reported	$	0.12		$	0.16
Pro Forma	$	0.12		$	0.13

7

The following table summarizes information about the Company’s stock option plans for the nine months ended September 30, 2006:

	Number of Options			Weighted Average Exercise Price		Aggregated Intrinsic Value (1)		Weighted Average Contractual Term Remaining in Years
Options outstanding, beginning of year		3,851,550		$	1.76
Granted		132,500			2.46
Exercised		(69,950	)		0.96
Terminated/expired		-			-
Options outstanding, end of quarter		3,914,100		$	1.80	$	3,758,875		5.2
Options exercisable, end of quarter		3,209,850		$	1.72	$	3,352,760		4.4

_________________

(1) The intrinsic value of a stock option is the amount by which the current market value of the underlying stock exceeds the exercise price of the option.

The exercise period for all stock options does not exceed ten years from the date of grant. Stock option grants generally become exercisable in substantially equal amounts annually over a service period of up to five years. The weighted-average grant date fair value of stock options granted for the nine months ended September 30, 2006 was $2.21 per share. There were no options granted during the three months ended September 30, 2006. The weighted-average grant date fair value of stock options granted for the three and nine months ended September 30, 2005 were both at $1.34 per share. The total intrinsic value of stock options exercised for the three and nine months ended September 30, 2006 were $14,000 and $104,000, respectively. The total intrinsic value of stock options exercised for each of the three and nine months ended September 30, 2005 was $73,000.

The fair value of options was determined based on the Black-Scholes option-pricing model, utilizing the following assumptions:

	Three Months Ended				Nine Months Ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
Expected term		-		5.8 years		5.7 Years		6.2 Years
Risk-free interest rate		-		4.3%		4.9%		4.3%
Expected volatility		-		138.1%		134.7%		136.7%
Expected dividends		-		0%		0%		0%

The Company estimates expected volatility based primarily on historical daily price changes of the Company’s stock and if, considered appropriate, other factors. The risk-free interest rate is based on the United States (“U.S.”) treasury yield curve in effect at the time of grant. The expected option term is the number of years that the Company estimates that options will be outstanding prior to exercise. The expected term of awards issued after June 25, 2005 was determined using the “simplified method” prescribed in SEC Staff Accounting Bulletin (“SAB”) No.107.

The Company’s present policy for fulfilling share exercises is to issue authorized but unissued shares.

8

The following additional information relates to options outstanding as of September 30, 2006:

Exercise Price Range	Common Shares Subject to Options		Weighted Average Exercise Price		Weighted Average Remaining Life (Years)		Number of Options Exercisable		Weighted Average Exercise Price
$0.29 - $1.50		1,342,950		0.98		6.1		1,178,950		0.93
1.51 - 2.00		1,154,400		1.67		4.6		890,400		1.62
2.01 - 2.50		951,750		2.33		3.4		863,000		2.32
2.51 - 8.25		465,000		3.41		7.8		277,500		3.48
		3,914,100		1.80		5.2		3,209,850		1.72

Note 5 – Net earnings per common share: Basic earnings per share (“EPS”) is computed by dividing income available to common stockholders (which, for the Company, equals its net earnings) by the weighted average number of common shares outstanding, and dilutive EPS adds the dilutive effect of stock options and other common stock equivalents to the weighted average number of shares outstanding used for determining basic EPS.

The following table sets forth the amounts used in the computation of basic and diluted net earnings per share:

	Three months ended				Nine months ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
	(in thousands)				(in thousands)
Numerator for dilution calculation:
Net earnings	$	399	$	1,517	$	1,179	$	2,058
Denominator for dilution calculation:
Weighted average common shares
outstanding		12,387		12,196		12,370		12,084
Effect of dilutive stock options and
restricted shares		1,198		492		1,082		604
Denominator for diluted calculation		13,585		12,688		13,452		12,688

Options to purchase an aggregate of approximately 465,000 and 2,098,850 shares of common stock outstanding as of September 30, 2006 and September 30, 2005, respectively, are not included in the computation of diluted earnings per share for the applicable nine month period because their exercise prices were greater than the average market price of the Company’s common stock and were thus anti-dilutive.

9

Note 6 – Inventories: Inventories consisted of the following:

	September 30, 2006		December 31, 2005
	(in thousands)
Raw materials and subassemblies	$	1,303	$	1,529
Work in process		428		305
Finished goods		6,019		6,648
	$	7,750	$	8,482

Note 7 – Credit Facility: The Company has a credit facility that enables it to have up to $3.0 million of borrowings outstanding at any one time, limited by a borrowing base equal to 85% of eligible accounts receivable, subject to certain reserves. The maximum amount of borrowings under the credit facility can be reduced by the lender upon written notice. Outstanding borrowings under the credit facility will bear interest at a specified bank’s prime rate (8.25% at September 30, 2006) plus 1%, but never less than 5% per annum, and the Company is also required to pay an annual facility fee of 3/4 of 1% of the maximum amount of the credit facility. At September 30, 2006, the borrowing base was $3.9 million and there were no borrowings outstanding. The credit facility had an initial one year term and automatically renewed in September 2004 for a two year period until September 2006. On July 18, 2006, the Company entered into a letter agreement dated July 13, 2006 (the “Amendment”) with the lender amending the credit facility to provide that during the contract year commencing September 17, 2006, the Company will have the right to terminate the credit facility at any time on 60 days prior notice given at any time prior to December 31, 2006. Except as provided in the Amendment, the credit facility will continue to be automatically renewed for successive two year periods unless terminated by the lender at any time on 60 days notice or the Company on 60 days notice prior to the end of any renewal term. If the credit facility is terminated by the lender, the Company would seek to establish a new credit facility. However, there can be no assurance that the Company would be successful in this effort. The credit facility is guaranteed by the Company’s subsidiary and is secured by a lien and security interest against substantially all of the assets of the Company. The credit facility requires, among other covenants, that the Company maintain a consolidated tangible net worth of at least $12.0 million and working capital of at least $6.0 million. The credit facility also prohibits, without the lender’s consent, the payment of cash dividends, significant changes in management or ownership of the Company, business acquisitions, the incurrence of additional indebtedness, other than lease obligations for the purchase of equipment, and the guarantee of the obligations of others. Pursuant to the requirement of EITF 95-22, any amounts outstanding under this facility would be classified as current liabilities.

Note 8 – Income Taxes:

During the three and nine months ended September 30, 2006, a provision for income taxes of $238,000 and $776,000, respectively, was recorded to align the Company's tax rate to the expected combined Federal and State effective annual tax rate of 40%. This rate differs from the U.S. Federal statutory rate of 34% primarily due to state income taxes and the recording of certain costs that are not deductible from taxable income. During the three and nine months ended September 30, 2005, a provision for an income tax of $49,000 and $61,000, respectively, was recorded. Prior to December 31, 2005, the Company’s deferred tax asset related to a net operating loss carry forward was fully reserved, with the benefits arising from the utilization of the net operating loss carry forwards only recognized to the extent the Company generated income in the period. Therefore for the period ended September 30, 2005, tax expense was reduced by such benefits to the level of alternative minimum tax. During the three months ended December 31, 2005, based primarily upon positive evidence derived from the Company’s sustained levels of historical profitability and its projection for taxable income in the future, the Company reduced its valuation allowance against deferred tax assets to reflect the amount of deferred tax assets determined to be more-likely than not recoverable. In the event that evidence becomes available in the future to indicate that the valuation of the Company’s deferred tax assets should be adjusted (e.g., significant changes in the Company’s projections for future taxable income), the Company’s estimate of the recoverability of deferred taxes may change, resulting in an associated adjustment to earnings in that period.

10

Note 9 – Significant Customers: The following customers accounted for 10% or more of the Company’s consolidated net sales during one or more of the periods presented below:

	Three Months Ended				Nine Months ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
Verizon Corporation		46%		57%		46%		54%
Telco Sales, Inc.		10%		12%		*		10%
Power and Telephone Supply
Company, Inc.		12%		*		13%		*
* Under 10%

As of September 30, 2006, two of these customers accounted for 43% and 13% of accounts receivable and as of December 31, 2005, two of these customers accounted for 38% and 28% of accounts receivable.

Note 10 –  Commitments and Related Party Transactions

On June 27, 2006, the Company purchased, pursuant to an Agreement dated February 27, 2006, from an unaffiliated third party an approximately 20,000 square foot building located in Edgewood, New York for a purchase price of $2.8 million. The Company intends to consolidate its two existing leased New York facilities into this new building (and terminate the leases for those facilities) in early 2007 and is assessing the potential of consolidating its Puerto Rico operations into this facility in the future. The Company’s Board of Directors has approved the expenditure of up to an additional $2.5 million to expand and improve this new facility. The Company funded the purchase of the facility, and intends to fund the improvements, with its existing cash.

Note 11 –  Other Matters

On August 11, 2006, the Company’s Board of Directors elected Kenneth A. Paladino as the Company’s President and Chief Executive Officer and a director to replace Timothy J. Roach who retired and resigned as President, Chief Executive Officer, director and employee of the Company. In connection therewith, the Company entered into a Consulting Agreement with Mr. Roach which replaced the Third Amended and Restated Employment Agreement between Mr. Roach and the Company. The Company expensed $300,000 in connection with this agreement during the period ended September 30, 2006.

In connection with the departure of another executive of the Company, effective August 31, 2006, the Company has provided severance-related benefits, including limited salary, benefit continuation and consulting compensation. The Company expensed approximately $110,000 in connection with this agreement during the period ended September 30, 2006.

Note 12 – Recently Issued Accounting Pronouncements:

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes (an interpretation of FASB Statement No. 109)” (“FIN 48”), which clarifies the accounting for uncertainty in a tax position. FIN 48 requires that the effects of a tax position be recognized in the financial statements only if the position is more likely than not to be sustained based solely on the technical merit of the position. The provisions of FIN 48 are effective as of January 1, 2007, with the cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. The Company is currently evaluating the impact of adopting FIN 48 on its financial statements.

11

In September 2006, the FASB issued Statement of Financial Accounting Standard (“SFAS”) No. 157, “Fair Value Measurements” (“SFAS No. 157”) to clarify the definition of fair value, establish a framework for measuring fair value and expand the disclosures on fair value measurements.  SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). SFAS No. 157 also stipulates that, as a market-based measurement, fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability, and establishes a fair value hierarchy that distinguishes between (a) market participant assumptions developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (b) the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).  SFAS No. 157 becomes effective for us in our fiscal year ending December 31, 2007. The Company is currently evaluating the impact of the provisions of SFAS No. 157 on our consolidated financial statements.  

In September 2006, the SEC issued Staff Accounting Bulletin (SAB) 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements”. SAB 108 was issued to provide interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a current year misstatement. SAB 108 is effective for annual financial statements covering the first fiscal year ending after November 15, 2006. The Company is currently evaluating the impact, if any, SAB 108 will have on its financial statements.

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

The following discussion and analysis should be read in conjunction with the Condensed Consolidated Financial Statements and related notes thereto appearing elsewhere in this Report.

Business

TII Network Technologies, Inc. (the “Company” or “TII”), designs, produces and markets network protection and management products, including lightning and surge protection products, network interface devices (“NIDs”), Digital Subscriber Line (“DSL”), Voice over Internet Protocol (“VoIP”) and other station electronics products and a multi-service residential gateway system “OutRigger™”.

Overview

The Company’s primary market, the traditional Telco copper-based transmission network, has been adversely impacted over the last several years, principally as a result of the competitive impact of alternative technologies that compete with the Telco’s traditional copper-based transmission network. Examples of alternate technologies include cellular service, Fiber to the Premise (“FTTP”) and competition from multi-system operators (“MSOs”). This trend, which has resulted in cutbacks in copper-based construction and maintenance budgets by the Telcos and a reduction in the number of their access lines, has adversely affected the Company’s principal copper-based business. In response to this trend, the Company has been pursuing new markets with new products designed to take advantage of the Company’s more than 40 years of network related experience focusing on proprietary overvoltage surge protection, enclosure technologies and electronic design capabilities.

The Company’s major customer, Verizon, has begun its strategy to deploy FTTP through a multi-year program. This has resulted in a reduction of capital outlays on its traditional copper network and has therefore impacted the Company’s traditional protection based products since FTTP networks require less traditional protection than current copper networks. Though the full extent of the impact on the Company of this program is not yet known, the Company believes that, while the current embedded copper infrastructure will continue to play a significant role as a transmission medium for years to come, it will continue to decline year to year.

12

On July 8, 2005, the Company received a Product Purchase Agreement (the “Verizon Agreement”), which is a general supply agreement, executed by Verizon Services Corp., setting forth the terms under which the Company would continue to provide product to Verizon, including additional approved products and an expanded territory, until March 31, 2010. General supply agreements do not require Telcos to purchase specific quantities of product and can be terminated without cause by either party, or extended by mutual written agreement. Prices, warranties, benefits, terms and conditions granted to Verizon under the Verizon Agreement are fixed, but must be at least as favorable as those granted by the Company to other commercial customers under like or similar circumstances.

Effective December 31, 2005, the Company changed its fiscal year end from the last Friday in June to December 31. This change was made to align the Company’s reporting period with the budgetary and reporting periods of the Company’s largest customers and provide an easier comparison of the Company’s reported results with those of other companies. Therefore, the Company is now reporting on a calendar year basis with a December 31 year end, with its three fiscal quarters ending on March 31, June 30 and September 30. The three months ended September 30, 2006 and September 30, 2005 contained 13 weeks and 14 weeks, respectively due to the change in year end. The nine months ended September 30, 2006 and September 30, 2005 each contained 39 weeks.

Results of Operations

The following table sets forth certain statement of operations information as a percentage of net sales for the periods indicated:

	Three months ended				Nine months ended
	September 30, 2006		September 30, 2005		September 30, 2006		September 30, 2005
Net sales		100.0		100.0		100.0		100.0
Cost of sales		62.2		65.8		65.0		68.7
Gross profit		37.8		34.2		35.0		31.3
Operating expenses:
Selling, general and administrative		28.0		16.9		24.7		19.2
Research and development		4.2		3.4		4.6		4.7
Total operating expenses		32.2		20.3		29.3		23.9
Operating earnings		5.5		13.9		5.7		7.4
Interest income		0.6		0.3		0.5		0.3
Other income		-		-		-		1.1
Earnings before income taxes		6.1		14.2		6.2		8.8
Provision for income taxes		2.3		0.4		2.4		0.3
Net earnings		3.8		13.8		3.8		8.5

Net sales for the three months ended September 30, 2006 were $10.5 million compared to $11.0 million for the comparative prior year period, a decrease of approximately $538,000 or 4.9%. Net sales for the nine months ended September 30, 2006 were $31.1 million compared to $23.8 million for the similar prior year period, an increase of $7.3 million or 30.7%. The decrease over the prior year three month comparative period was primarily due to an additional week of sales in the three months ended September 30, 2005. The increase over the prior year nine month comparative period was due to the expanded territories and products covered under the general supply agreement received from the Company’s largest customer in July 2005, and increased sales to existing and new customers of recently developed products related to the deployment of broadband services, including DSL and VoIP products.

13

Gross profit for the three months ended September 30, 2006 was $4.0 million compared to $3.8 million for the comparative prior year period, an increase of approximately $190,000 or 5.0%, while gross profit margin increased to 37.8% from 34.2%. The increase in gross profit, on lower sales, was due to the higher gross profit margin as a result of a more favorable sales mix of higher margin products. Gross profit for the nine months ended September 30, 2006 was $10.9 million compared to $7.5 million for the similar prior year period, an increase of $3.5 million or 46.3%, while gross profit margin increased to 35.0% from 31.3%. The increase in gross profit was due to both the higher sales levels and higher gross profit margins. The improved gross profit margins were due to the higher sales levels, in conjunction with the Company’s primarily fixed overhead costs, and a more favorable sales mix of higher margin products.

Selling, general and administrative expenses for the three months ended September 30, 2006 were $2.9 million compared to $1.9 million for the similar prior year period, an increase of approximately $1.1 million or 58.0%. Selling, general and administrative expenses for the nine months ended September 30, 2006 were $7.7 million compared to $4.6 million for the similar prior year period, an increase of approximately $3.1 million or 68.5%. The increase for the three and nine month periods primarily relates to (i) increased sales and marketing expenses of $700,000 and $1.7 million, respectively, associated with general business development efforts, including the Company’s introduction of its new multi-service residential gateway (“OutRigger™”) product line, (ii) aggregate charges of $560,000 in connection with the departure of two executives during the three month period and, (iii) incremental share-based payment expenses of $158,000 and $497,000, respectively. Additionally, the Company has experienced a general increase in consulting and professional fees.

Research and development expenses for the three months ended September 30, 2006 were $446,000 compared to $378,000 for the similar prior year period, an increase of approximately $68,000 or 18.0%. Research and development expenses for the nine months ended September 30, 2006 were $1.4 million compared to $1.1 million for the similar prior year period, an increase of approximately $311,000 or 27.9%. This higher level of expenditure reflects the Company’s increased efforts to develop new products for the growth segments of the Telco and MSO markets, primarily broadband deployment, and costs associated with the development of the Company’s new “OutRigger™” product line that was recently introduced into marketplace.

Interest income for the three months ended September 30, 2006 was $64,000 compared to $33,000 for the similar prior year period, an increase of approximately $31,000. Interest income for the nine months ended September 30, 2006 was $170,000 compared to $83,000 for the similar prior year period, an increase of approximately $87,000. The increase for both periods was due to increased interest rates and higher average cash and cash equivalent balances held by the Company.

During the three and nine months ended September 30, 2006, a provision for income taxes of $238,000 and $776,000, respectively, was recorded to align the Company's tax rate to the expected combined Federal and State effective annual tax rate of 40%. This rate differs from the U.S. Federal statutory rate of 34% primarily due to state income taxes and the recording of certain costs that are not deductible from taxable income. The Company’s actual cash outlay for income taxes, or current provision, will be approximately 2% of pre-tax income due to the availability of net operating loss carryforwards, which will offset a substantial portion of the Company’s expected taxable income. During the three and nine months ended September 30, 2005, a provision for income taxes of $49,000 and $61,000, respectively, was recorded. Prior to December 31, 2005, the Company’s deferred tax asset related to a net operating loss carryforwards was fully reserved, with the benefits arising from the utilization of the net operating loss carryforwards only recognized to the extent the Company generated income in the period. Therefore for the period ended September 30, 2005, tax expense was reduced by such benefits to the level of alternative minimum tax.

Net earnings for the three months ended September 30, 2006 were $399,000 or $0.03 per diluted share including non-recurring expense of $410,000, compared to net earnings of $1.5 million or $0.12 per diluted share in the similar prior year period. Net earnings for the nine months ended September 30, 2006 were $1.2 million or $0.09 per diluted share, compared to net earnings of $2.1 million or $0.16 per diluted share in the similar prior year period.

14

Liquidity and Capital Resources

The Company’s cash and cash equivalents were $5.7 million at September 30, 2006 compared to $5.3 million at December 31, 2005, an increase of approximately $408,000. Working capital decreased to $14.7 million at the end of the third quarter of 2006 from $15.2 million at December 31, 2005, as a result of the purchase by the Company of a building for cash of approximately $3.0 million.

For the nine months ended September 30, 2006, the Company generated $4.3 million of net cash from operating activities compared to $767,000 of net cash used in operating activities for the nine months ended September 30, 2005. The cash generated from operating activities in the first nine months of 2006 was due to net earnings of $3.3 million, a reduction in inventories of $732,000 as increased product demand used existing inventories and an increase in accounts payable and accrued liabilities of $1.4 million, offset, in part, by an increase in accounts receivable of $1.1 million due to higher sales in the third quarter of 2006.

Net cash used in investing activities was $3.9 million in the first nine months of 2006 due to the purchase of a building for $3.0 million, including closing costs, and the purchase of various capital assets in the normal course of business for approximately $900,000.

Net cash provided by financing activities was $67,000 in the first nine months of 2006 due to proceeds received from the exercise of common stock options.

The Company has a credit facility that enables it to have up to $3.0 million of borrowings outstanding at any one time, limited by a borrowing base equal to 85% of eligible accounts receivable, subject to certain reserves. The maximum amount of borrowings under the credit facility can be reduced by the lender upon written notice. Outstanding borrowings under the credit facility will bear interest at a specified bank’s prime rate (8.25% at September 30, 2006) plus 1%, but never less than 5% per annum, and the Company is also required to pay an annual facility fee of 3/4 of 1% of the maximum amount of the credit facility. At September 30, 2006, the borrowing base was $3.9 million and there were no borrowings outstanding. The credit facility had an initial one year term and automatically renewed in September 2004 for a two year period until September 2006. On July 18, 2006, the Company entered into a letter agreement dated July 13, 2006 (the “Amendment”) with the lender amending the credit facility to provide that during the contract year commencing September 17, 2006, the Company will have the right to terminate the credit facility at any time on 60 days prior notice given at any time prior to December 31, 2006. Except as provided in the Amendment, the credit facility will continue to be automatically renewed for successive two year periods unless terminated by the lender at any time on 60 days notice or the Company on 60 days notice prior to the end of any renewal term If the credit facility is terminated by the lender, the Company would seek to establish a new credit facility. However, there can be no assurance that the Company would be successful in this effort. The credit facility is guaranteed by the Company’s subsidiary and is secured by a lien and security interest against substantially all of the assets of the Company. The credit facility requires, among other covenants, that the Company maintain a consolidated tangible net worth of at least $12.0 million and working capital of at least $6.0 million. The credit facility also prohibits, without the lender’s consent, the payment of cash dividends, significant changes in management or ownership of the Company, business acquisitions, the incurrence of additional indebtedness, other than lease obligations for the purchase of equipment, and the guarantee of the obligations of others. Pursuant to the requirement of EITF 95-22, any amounts outstanding under this facility would be classified as current liabilities.

Funds anticipated to be generated from operations, together with available cash and borrowings under the credit facility, are believed to be adequate to finance the Company’s current operational and capital needs for the next twelve months.

15

The following table sets forth a schedule of payments required under the Company’s contractual obligations and includes the maximum potential payments that may be required under the Company’s other commercial commitments:

	Due by Period
Contractual Obligations:	Total		Less Than 1 Year		1 - 3 years		4 - 5 years		After 5 years
Operating lease obligations	$	87,000	$	57,000	$	30,000	$	-	$	-
Other liabilities	$	475,000	$	372,000		103,000		-		-
Total contractual cash obligations	$	562,000	$	429,000	$	133,000	$	-	$	-

Seasonality 

The Company’s operations are subject to seasonal variations primarily due to the fact that the Company’s principal products, NIDs, are typically installed on the side of homes. During the hurricane season, sales may increase depending upon the severity and location of hurricanes and the number of NIDs that are damaged and need replacement. Conversely, during winter months when severe weather hinders or delays the Telco’s installation and maintenance of their outside plant network, sales have been adversely effected until replacements can be installed (at which time sales increase).

Off Balance Sheet Financing

The Company has no off-balance sheet contractual arrangements, as that term is defined in Item 304 (a) (4) of Regulation S-K.

Critical Accounting Policies, Estimates and Judgments

TII’s consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles. The preparation of these financial statements requires management to make estimates and judgments. The Company believes that the determination of the carrying value of the Company’s inventories and long-lived assets, the valuation allowance of deferred tax assets and valuation of share-based payment compensation are the most critical areas where management’s judgments, assumptions and estimates most affect the Company’s reported results. While the Company believes its estimates are reasonable, misinterpretation of the conditions that affect the valuation of these assets could result in actual results varying from reported results, which are based on the Company’s estimates, assumptions and judgments as of the balance sheet date.

Inventories are required to be stated at net realizable value at the lower of cost or market. In establishing the appropriate inventory write-downs, management assesses the ultimate recoverability of the inventory, considering such factors as technological advancements in products as required by the Company’s customers, average selling prices for finished goods inventory, changes within the marketplace, quantities of inventory items on hand, historical usage or sales of each inventory item, forecasted usage or sales of inventory and general economic conditions.

The Company reviews long-lived assets, such as fixed assets to be held and used or disposed of, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the expected cash flows undiscounted and without interest is less than the carrying amount of the asset, an impairment loss is recognized in the amount by which the carrying amount of the asset exceeds its fair value.

16

Consistent with the provisions of Statement of Financial Accounting Standards No. 109, the Company regularly estimates its ability to recover deferred tax assets, and reports such assets at the amount that is determined to be “more-likely-than-not” recoverable. This evaluation considers several factors, including an estimate of the likelihood of generating sufficient taxable income in future periods over which temporary differences reverse, the expected reversal of deferred tax liabilities, past and projected taxable income and available tax planning strategies. During the three months ended December 31, 2005, based primarily upon positive evidence derived from the Company’s sustained levels of historical profitability and its projection for taxable income in the future, the Company reduced its valuation allowance against deferred tax assets to reflect the amount of deferred tax assets determined to be more-likely than not recoverable. In the event that evidence becomes available in the future to indicate that the valuation of the Company’s deferred tax assets should be adjusted (e.g., significant changes in the Company’s projections for future taxable income), the Company’s estimate of the recoverability of deferred taxes may change, resulting in an associated adjustment to earnings in that period.

With the adoption of SFAS No. 123(R) on June 25, 2005, the Company has been required to record the fair value of share-based compensation awards as an expense. In order to determine the fair value of stock options on the date of grant, the Company applies the Black-Scholes option-pricing model. Inherent in this model are assumptions related to expected stock price volatility, option life, risk-free interest rate and dividend yield. While the risk-free interest rate and dividend yield are less subjective assumptions, typically based on factual data derived from public sources, the expected stock price volatility and expected term assumptions require a greater level of judgment. The Company estimates expected stock-price volatility based primarily on a simple average historical volatility of its common stock over a period equal to the expected term of the option, but also considered appropriate, other factors are present that indicate that exclusive reliance on historical volatility may not be a reliable indicator of expected volatility. With regard to the Company’s estimate of expected term, as adequate information with respect to historical share option exercise experience is not yet available, the Company primarily considers the vesting term and original contractual term of options granted.

Recently Issued Accounting Pronouncements

In June 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes (an interpretation of FASB Statement No. 109)” (“FIN 48”), which clarifies the accounting for uncertainty in a tax position. FIN 48 requires that the effects of a tax position be recognized in the financial statements only if the position is more likely than not to be sustained based solely on the technical merit of the position. The provisions of FIN 48 are effective as of January 1, 2007, with the cumulative effect of the change in accounting principle recorded as an adjustment to opening retained earnings. The Company is currently evaluating the impact of adopting FIN 48 on its financial statements.

In September 2006, the FASB issued Statement of Financial Accounting Standard (“SFAS”) No. 157, “Fair Value Measurements” (“SFAS No. 157”) to clarify the definition of fair value, establish a framework for measuring fair value and expand the disclosures on fair value measurements.  SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (an exit price). SFAS No. 157 also stipulates that, as a market-based measurement, fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability, and establishes a fair value hierarchy that distinguishes between (a) market participant assumptions developed based on market data obtained from sources independent of the reporting entity (observable inputs) and (b) the reporting entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs).  SFAS No. 157 becomes effective for us in our fiscal year ending December 31, 2007. We are currently evaluating the impact of the provisions of SFAS No. 157 on our consolidated financial statements.  

In September 2006, the SEC issued Staff Accounting Bulletin (SAB) 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements. SAB 108 was issued to provide interpretive guidance on how the effects of the carryover or reversal of prior year misstatements should be considered in quantifying a current year misstatement. SAB 108 is effective for annual financial statements covering the first fiscal year ending after November 15, 2006. The Company is currently evaluating the impact, if any, SAB 108 will have on its financial statements.

17

Forward-Looking Statements

Certain statements in this Report are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this Report, words such as “may,” “should,” “seek,” “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “strategy” and similar expressions are intended to identify forward-looking statements regarding events, conditions and financial trends that may affect the Company’s future plans, operations, business strategies, operating results and financial position. Forward-looking statements are subject to a number of known and unknown risks and uncertainties that could cause the Company’s actual results, performance or achievements to differ materially from those described or implied in the forward-looking statements as a result of several factors, including, but not limited to:

• exposure to increases in the cost of the Company’s products, including increases in the cost of the Company’s petroleum-based plastic products, and the limited ability of the Company to raise the selling prices of its products;

• dependence for products and product components from Pacific Rim contract manufacturers, including on-time delivery that could be interrupted as a result of third party labor disputes, political factors or shipping disruptions, quality control and exposure to changes in costs and changes in the valuation of the Chinese Yuan;

• dependence on, and ability to retain, its “as-ordered” general supply agreements with its largest three customers and win new contracts;

• continued dependence on the traditional copper-based telephone operating company (“Telco”) market which has been declining over the last several years due principally to the impact of alternate technologies and competition from multi-system operators;

• the effect of rising interest rates on new housing starts which account for a large percentage of NID sales;

• the level of inventories maintained by the Company’s customers;

• the ability to market and sell products to new markets beyond its principal market – the copper-based Telco market;

• the ability to timely develop products and adapt its existing products to address technological changes, including changes in  its principal market;

• weather and similar conditions, particularly the effect of hurricanes or typhoons on the Company’s manufacturing, assembly and warehouse facilities in Puerto Rico and the Pacific Rim;

• competition in the Company’s traditional Telco market and in the new markets the Company is seeking to penetrate;

• potential changes in customers’ spending and purchasing policies and practices;

• general economic and business conditions, especially as they pertain to the Telco industry;

• dependence on third parties for certain product development;

• risks inherent in new product development and sales, such as start-up delays and uncertainty of customer acceptance;

• the ability to attract and retain technologically qualified personnel; and

• the availability of financing on satisfactory terms (see “Management’s Discussion and Analysis of Financial Condition and Results of Operations”).

The Company undertakes no obligation to update any forward-looking statement to reflect events after the date of this Report.

18

Item 3.   Qualitative and Quantitative Disclosures about Market Risk

INTEREST RATE RISKS. Our return on our investments in cash and cash equivalents is subject to interest rate risks. We regularly assess these risks and have established policies and business practices to manage the market risk of our marketable securities. If interest rates were to change by 10% from the levels at September 30, 2006, the effect on our financial results would be insignificant.

Item 4.   Controls and Procedures

As of the end of the period covered by this Report, management of the Company, with the participation of the Company’s current President who is the principal executive officer and principal financial officer, evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934. Based on that evaluation, this officer concluded that, as of September 30, 2006, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in the Company’s periodic filings under the Securities Exchange Act of 1934 is accumulated and communicated to the Company’s management, including the officer, to allow timely decisions regarding required disclosure. It should be noted that a control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that it will detect or uncover failures within the Company to disclose material information otherwise required to be set forth in the Company’s periodic reports.

During the period covered by this Report, there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

19

PART II

Item 1.   Legal Proceedings

We are subject to various legal proceedings and claims, asserted or unasserted, which arise in the ordinary course of business. While the outcome of any such matters cannot be predicted with certainty, we believe that such matters will not have a material adverse effect on our financial condition or operating results.

Item 1A.   Risk Factors

There have been no material changes in our risk factors from the risk factors disclosed in the Form 10-K/T for the year ended December 31, 2005.

Item 6.   Exhibits

31 Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32 Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

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.

TII NETWORK TECHNOLOGIES, INC.

Date:  November 14, 2006 By: /s/ Kenneth A. Paladino
       Kenneth A. Paladino
       President, Chief Executive Officer and
       Chief Financial Officer

20

Exhibit Index

31 Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32 Certification of Principal Executive Officer and Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

EX-31

Exhibit 31

I, Kenneth A. Paladino, certify that:

1.  I have reviewed this Quarterly Report on Form 10-Q of TII Network Technologies, Inc.;

2.  Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.  Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.  I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a)         Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under my supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this report is being prepared;

(b)         Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report my conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c)         Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.  I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)         All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)         Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date:  November 14, 2006 /s/ Kenneth A. Paladino
Kenneth A. Paladino,
President
(Principal Executive Officer and
Principal Financial Officer)

EX-32

Exhibit 32

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of TII Network Technologies, Inc. (the “Company”) on Form 10-Q for the quarter ended September 30, 2006, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, Kenneth A. Paladino, Principal Executive Officer and Principal Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 that, to the best of my knowledge:

(1)  The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 14, 2006

/s/ Kenneth A. Paladino          
Kenneth A. Paladino
President
(Principal Executive Officer and
Principal Financial Officer)