sec document

                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

|X|      QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
         ACT OF 1934 For the quarterly period ended September 30, 2006
                                                    ------------------

| |      TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934 For the transition period from         to
                                                             -------    --------

                         COMMISSION FILE NUMBER 0-23970

                            FALCONSTOR SOFTWARE, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

       Delaware                                                  77-0216135
------------------------                                     -------------------
(State of Incorporation)                                      (I.R.S. Employer
                                                             Identification No.)

        2 Huntington Quadrangle
           Melville, New York                                            11747
----------------------------------------                              ----------
(Address of principal executive offices)                              (Zip code)

        Registrant's telephone number, including area code: 631-777-5188

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X  No
                                             ---    ---

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

 Large Accelerated Filer      Accelerated Filer  X   Non-Accelerated Filer
                         ---                    ---                        ---

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

         The  number of shares of Common  Stock  issued  and  outstanding  as of
October 24, 2006 was 48,919,480 and 48,054,280, which includes redeemable common
shares.


                                       1


                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                                    FORM 10-Q

                                      INDEX

                                                                            Page

PART I.  Financial Information                                                3

Item 1.  Condensed Consolidated Financial Statements                          3

         Condensed Consolidated Balance Sheets at September 30, 2006
               (unaudited) and December 31, 2005                              3

         Unaudited Condensed Consolidated Statements of Operations for the
               three and nine months ended September 30, 2006 and 2005        4

         Unaudited Condensed Consolidated Statements of Cash Flows for the
               nine months ended September 30, 2006 and 2005                  5

         Notes to the Unaudited Condensed Consolidated
               Financial Statements                                           6

Item 2.  Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                      16

Item 3.  Qualitative and Quantitative Disclosures about Market Risk           24

Item 4.  Controls and Procedures                                              25

PART II. Other Information                                                    25

Item 1.  Legal Proceedings                                                    25

Item 1A. Risk Factors                                                         25

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds          34

Item 6.  Exhibits                                                             34


                                       2



PART I.  FINANCIAL INFORMATION
ITEM 1.  CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                     FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED BALANCE SHEETS

                                                                             September 30, 2006    December 31, 2005
                                                                             ------------------    -----------------
                                     ASSETS                                     (Unaudited)
Current assets:
   Cash and cash equivalents..................................................  $ 12,564,588         $ 18,796,973
   Marketable securities......................................................    26,478,649           17,833,683
   Accounts receivable, net of allowances of $5,309,900 and
     $3,846,882, respectively.................................................    15,439,649           15,187,408
   Prepaid expenses and other current assets..................................     1,045,940              911,715
                                                                                ------------         ------------

         Total current assets.................................................    55,528,826           52,729,779

Property and equipment, net of accumulated depreciation of
  $9,421,097 and $7,150,762, respectively.....................................     5,604,105            5,277,609
Goodwill......................................................................     3,512,796            3,512,796
Other intangible assets, net..................................................       297,883              216,864
Other assets..................................................................     1,852,170            2,236,725
                                                                                ------------         ------------

         Total assets.........................................................  $ 66,795,780         $ 63,973,773
                                                                                ============         ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable............................................................  $  1,132,011         $  1,152,228
  Accrued expenses............................................................     4,469,176            4,522,212
  Deferred revenue............................................................     9,154,879            7,401,018
                                                                                ------------         ------------
             Total current liabilities........................................    14,756,066           13,075,458

Deferred revenue..............................................................     2,825,887            2,240,208
                                                                                ------------         ------------

             Total liabilities................................................    17,581,953           15,315,666

Commitments and contingencies

Stockholders' equity:
  Convertible preferred stock - $.001 par value, 2,000,000 shares authorized..          --                   --
  Common stock - $.001 par value, 100,000,000 shares authorized,
     48,894,191 and 48,441,614 shares issued, respectively and 48,028,991
     and 47,892,014 shares outstanding, respectively..........................        48,894               48,442
  Additional paid-in capital..................................................    96,197,585           87,342,747
  Accumulated deficit.........................................................   (40,859,381)         (34,659,329)
  Common stock held in treasury, at cost (865,200 and 549,600 shares,
     respectively)............................................................    (5,780,164)          (3,632,930)
  Accumulated other comprehensive loss........................................      (393,107)            (440,823)
                                                                                ------------         ------------

         Total stockholders' equity...........................................    49,213,827           48,658,107
                                                                                ------------         ------------
         Total liabilities and stockholders' equity...........................  $ 66,795,780         $ 63,973,773
                                                                                ============         ============

                  See accompanying notes to unaudited condensed consolidated financial statements.


                                                         3


                                             FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

                                           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                                             (UNAUDITED)

                                                             Three Months Ended September 30,       Nine Months Ended September 30,
                                                             ---------------------------------      --------------------------------
                                                                 2006                2005               2006                2005
                                                             -------------       -------------      -------------       ------------

Revenues:
Software license revenue...................................  $  8,685,667        $  7,007,075       $ 23,088,377        $ 19,940,026
Maintenance revenue........................................     3,315,771           1,972,037          8,815,288           5,293,478
Software services and other revenue........................       964,673           1,077,553          2,938,993           2,710,784
                                                             ------------        ------------       ------------        ------------
                                                               12,966,111          10,056,665         34,842,658          27,944,288
                                                             ------------        ------------       ------------        ------------

Operating expenses:
  Amortization of purchased and capitalized
     software..............................................        81,334             189,472            334,389             605,472
  Cost of maintenance, software services and
     other revenue.........................................     2,246,085           1,666,459          6,550,747           4,462,542
  Software development costs...............................     5,067,882           3,007,337         14,580,122           8,438,473
  Selling and marketing....................................     5,809,706           3,814,540         16,400,453          11,298,883
  General and administrative...............................     1,489,537           1,103,778          4,200,971           3,121,089
                                                             ------------        ------------       ------------        ------------
                                                               14,694,544           9,781,586         42,066,682          27,926,459
                                                             ------------        ------------       ------------        ------------
           Operating income (loss).........................    (1,728,433)            275,079         (7,224,024)             17,829
                                                             ------------        ------------       ------------        ------------

Interest and other income, net.............................       514,415             245,218          1,185,075             668,713
                                                             ------------        ------------       ------------        ------------

       Income (loss) before income taxes...................    (1,214,018)            520,297         (6,038,949)            686,542

Provision for income taxes.................................        44,353              37,418            161,103              49,387
                                                             ------------        ------------       ------------        ------------

       Net income (loss)...................................  $ (1,258,371)       $    482,879       $ (6,200,052)       $    637,155
                                                             ------------        ------------       ------------        ------------

Basic net income (loss) per share..........................  $      (0.03)       $       0.01       $      (0.13)       $       0.01
                                                             ============        ============       ============        ============

Diluted net income (loss) per share........................  $      (0.03)       $       0.01       $      (0.13)       $       0.01
                                                             ============        ============       ============        ============

Weighted average basic shares outstanding..................    47,990,558          47,720,496         48,014,662          47,615,182
                                                             ============        ============       ============        ============

Weighted average diluted shares outstanding................    47,990,558          50,531,012         48,014,662          50,715,162
                                                             ============        ============       ============        ============



                          See accompanying notes to unaudited condensed consolidated financial statements.


                                                                 4


                                         FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                         (UNAUDITED)
                                                                                       Nine Months Ended September 30,
                                                                                   -----------------------------------------
                                                                                       2006                        2005
                                                                                   -------------               -------------
Cash flows from operating activities:
   Net income (loss).............................................................  $ (6,200,052)               $    637,155
     Adjustments to reconcile net income (loss) to net cash provided
       by (used in) operating activities:
       Depreciation and amortization.............................................     2,723,834                   2,560,186
       Share-based payment compensation..........................................     7,079,960                        --
       Non-cash professional services............................................         3,935                     (89,765)
       Loss on marketable securities.............................................        28,855                      22,701
       Loss on foreign currency exchange.........................................        41,670                        --
       Gain on sale of cost method investment....................................        (3,112)                       --
       Gain on sale of warrants..................................................       (38,378)                       --
       Tax benefit from stock option exercise....................................       (40,958)                       --
       Provision for returns and doubtful accounts...............................     3,000,241                   2,825,430
     Changes in operating assets and liabilities:
       Accounts receivable.......................................................    (3,247,212)                 (3,991,715)
       Prepaid expenses and other current assets.................................      (138,270)                    (59,774)
       Other assets..............................................................       341,424                     128,575
       Accounts payable..........................................................       (29,396)                    496,276
       Accrued expenses..........................................................       (64,303)                   (282,381)
       Deferred revenue..........................................................     2,357,503                   2,198,245
                                                                                   ------------                ------------

         Net cash provided by operating activities...............................     5,815,741                   4,444,933
                                                                                   ------------                ------------

Cash flows from investing activities:
   Sale of marketable securities.................................................    51,109,599                  44,853,759
   Purchase of marketable securities.............................................   (59,758,208)                (45,187,523)
   Sale of cost method investment................................................        96,755                        --
   Purchase of cost method investment............................................      (198,764)                       --
   Sale of warrants..............................................................       673,378                        --
   Purchase of warrants..........................................................      (635,000)                       --
   Purchase of property and equipment............................................    (2,562,621)                 (2,326,747)
   Purchase of software licenses.................................................      (173,431)                   (108,000)
   Purchase of intangible assets.................................................      (216,333)                    (99,156)
   Security deposits.............................................................        (2,062)                       --
                                                                                   ------------                ------------

     Net cash used in investing activities.......................................   (11,666,687)                 (2,867,667)
                                                                                   ------------                ------------

Cash flows from financing activities:
   Proceeds from exercise of stock options.......................................     1,730,437                   1,038,976
   Payments to acquire treasury stock............................................    (2,147,234)                 (1,543,631)
   Tax benefit from stock option exercise........................................        40,958                        --
                                                                                   ------------                ------------

     Net cash used in financing activities.......................................      (375,839)                   (504,655)
                                                                                   ------------                ------------

Effect of exchange rate changes on cash and cash equivalents.....................        (5,600)                   (168,666)
                                                                                   ------------                ------------

Net increase (decrease) in cash and cash equivalents.............................    (6,232,385)                    903,945

Cash and cash equivalents, beginning of period...................................    18,796,973                  15,484,573
                                                                                   ------------                ------------

Cash and cash equivalents, end of period.........................................  $ 12,564,588                $ 16,388,518
                                                                                   ============                ============

Cash paid for income taxes.......................................................  $     37,946                $      6,320
                                                                                   ============                ============



     The Company did not pay any interest expense for the nine months ended September 30, 2006 and 2005.
     See accompanying  notes to unaudited  condensed  consolidated financial statements.


                                                              5


                   FALCONSTOR SOFTWARE, INC. AND SUBSIDIARIES

         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(A) THE COMPANY AND NATURE OF OPERATIONS

       FalconStor  Software,  Inc.,  a  Delaware  Corporation  (the  "Company"),
develops, manufactures and sells network storage software solutions and provides
the related maintenance, implementation and engineering services.

(B) PRINCIPLES OF CONSOLIDATION

       The consolidated financial statements include the accounts of the Company
and its wholly-owned  subsidiaries.  All significant  intercompany  balances and
transactions have been eliminated in consolidation.

(C) USE OF ESTIMATES

       The  preparation  of financial  statements in conformity  with  generally
accepted  accounting  principles  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  significant  estimates include those related to
revenue recognition,  accounts receivable allowances,  deferred income taxes and
accounting for  share-based  payment  compensation.  Actual results could differ
from those estimates.

(D) UNAUDITED INTERIM FINANCIAL INFORMATION

       The unaudited interim consolidated financial statements of the Company as
of September  30, 2006,  and for the three and nine months ended  September  30,
2006 and 2005,  included herein have been prepared,  without audit,  pursuant to
the rules and  regulations of the Securities  and Exchange  Commission  ("SEC").
Certain  information  and  note  disclosures   normally  included  in  financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America have been condensed or omitted  pursuant to such
rules and regulations relating to interim financial statements.

       In  the  opinion  of  management,   the  accompanying  unaudited  interim
condensed consolidated financial statements reflect all adjustments,  consisting
only of normal recurring adjustments,  necessary to present fairly the financial
position of the Company at September 30, 2006, and the results of its operations
for the three and nine months ended  September 30, 2006 and 2005. The results of
operations of any interim period are not  necessarily  indicative of the results
of operations to be expected for the fiscal year.

(E) CASH EQUIVALENTS AND MARKETABLE SECURITIES

       The Company  considers all highly liquid  investments  with a maturity of
three months or less when purchased to be cash  equivalents.  Cash  equivalents,
consisting of money market funds and commercial paper, amounted to approximately
$9.5  million and $12.4  million at  September  30, 2006 and  December 31, 2005,
respectively.  Marketable securities at September 30, 2006 and December 31, 2005
amounted to $26.5  million and $17.8  million,  respectively,  and  consisted of
corporate bonds and government securities, which are classified as available for
sale, and accordingly,  unrealized gains and losses on marketable securities are
reflected  as  a  component  of   accumulated   other   comprehensive   loss  in
stockholders' equity.

(F)  REVENUE RECOGNITION

       The Company  recognizes revenue from software licenses in accordance with
Statement of Position ("SOP") 97-2, SOFTWARE REVENUE  RECOGNITION.  Accordingly,
revenue for  software  licenses is  recognized  when  persuasive  evidence of an
arrangement  exists,  the fee is fixed  and  determinable  and the  software  is
delivered  and  collection  of the  resulting  receivable  is  deemed  probable.
Software  delivered to a customer on a trial basis is not  recognized as revenue
until a permanent  key code is delivered  to the  customer.  Reseller  customers
typically  send the  Company a  purchase  order  only when they have an end user


                                       6


identified.  When a customer  licenses  software  together  with the purchase of
maintenance,  the Company  allocates a portion of the fee to maintenance for its
fair value.  Software  maintenance  fees are deferred and  recognized as revenue
ratably over the term of the contract. The long-term portion of deferred revenue
relates to  maintenance  contracts with terms in excess of one year. The cost of
providing  technical  support  is  included  in cost of  revenues.  The  Company
provides an allowance  for software  product  returns as a reduction of revenue,
based upon historical experience and known or expected trends.

       Revenues associated with software implementation and software engineering
services are recognized as the services are completed.  Costs of providing these
services are included in cost of revenues.

       The Company has entered into various  distribution,  licensing  and joint
promotion  agreements  with  OEMs and  distributors,  whereby  the  Company  has
provided  to the  reseller a  non-exclusive  software  license  to  install  the
Company's  software on certain  hardware or to resell the Company's  software in
exchange  for  payments  based  on  the  products  distributed  by  the  OEM  or
distributor. Nonrefundable advances and engineering fees received by the Company
from an OEM are  recorded as deferred  revenue and  recognized  as revenue  when
related  software  engineering  services,  if any, are complete and the software
product master is delivered and accepted.

       For the quarters  ended  September  30, 2006 and 2005,  the Company had a
limited number of transactions  in which it purchased  hardware and bundled this
hardware  with the  Company's  software  and sold the  bundled  solution  to its
customer.  Since the  software is not  essential  for the  functionality  of the
equipment included in the Company's bundled solutions, and both the hardware and
software  have stand alone value to the customer,  a portion of the  contractual
fees is recognized  as revenue when the software or hardware is delivered  based
on the relative fair value of the delivered element(s).

       For the three and nine months ended  September 30, 2006,  the Company had
one customer that accounted for 27% and 25% of revenues,  respectively,  and one
customer that accounted for 18% of the accounts  receivable balance at September
30, 2006.

(G) PROPERTY AND EQUIPMENT

       Property and equipment are recorded at cost.  Depreciation  is recognized
using the straight-line  method over the estimated useful lives of the assets (3
to 7 years). Depreciation expense was $766,078 and $615,861 for the three months
ended September 30, 2006 and 2005,  respectively,  and $2,270,335 and $1,780,441
for the nine months ended September 30, 2006 and 2005,  respectively.  Leasehold
improvements  are  amortized  on a  straight-line  basis  over  the  term of the
respective leases or over their estimated useful lives, whichever is shorter.

(H) GOODWILL AND OTHER INTANGIBLE ASSETS

       Goodwill  represents  the excess of the purchase price over the estimated
fair value of net  tangible  and  identifiable  intangible  assets  acquired  in
business  combinations.  Consistent  with Financial  Accounting  Standards Board
("FASB") Statement of Financial  Accounting Standards ("SFAS") 142, GOODWILL AND
OTHER INTANGIBLE  ASSETS,  the Company has not amortized goodwill related to its
acquisitions, but instead tests the balance for impairment. The Company's annual
impairment  assessment  is  performed as of December  31st of each year,  and an
assessment is made at other times if events or changes in circumstances indicate
that it is more  likely  than  not  that the  asset  is  impaired.  Identifiable
intangible assets are amortized over a three-year period using the straight-line
method.  Amortization expense was $44,666 and $46,162 for the three months ended
September  30, 2006 and 2005,  respectively,  and  $135,314 and $174,273 for the
nine months ended September 30, 2006 and 2005, respectively.  The gross carrying
amount and accumulated  amortization of other intangible  assets as of September
30, 2006 and December 31, 2005 are as follows:

                                                  September 30,    December 31,
                                                      2006             2005
                                                  ------------     ------------
Customer relationships and purchased technology:

Gross carrying amount                              $ 216,850        $ 216,850
Accumulated amortization                            (216,850)        (216,850)
                                                   ---------        ---------

Net carrying amount                                $    --          $    --
                                                   =========        =========

Patents:

Gross carrying amount                              $ 866,197        $ 649,864
Accumulated amortization                            (568,314)        (433,000)
                                                   ---------        ---------

Net carrying amount                                $ 297,883        $ 216,864
                                                   =========        =========


                                       7


(I) SOFTWARE DEVELOPMENT COSTS AND PURCHASED TECHNOLOGY

       Costs  associated  with the  development  of new  software  products  and
enhancements  to existing  software  products  are  expensed  as incurred  until
technological  feasibility  of the  product has been  established.  Based on the
Company's product development process,  technological feasibility is established
upon completion of a working model.  Amortization of software  development costs
is recorded  at the  greater of  straight  line over three years or the ratio of
current revenue of the related products to total current and anticipated  future
revenue of these products.

       Purchased   software   technology  of  $211,348  and  $372,306,   net  of
accumulated  amortization  of  $4,981,083  and  $4,646,694  is included in other
assets in the balance  sheets as of  September  30, 2006 and  December 31, 2005,
respectively. Amortization expense was $81,334 and $189,472 for the three months
ended  September 30, 2006 and 2005,  respectively  and $334,389 and $605,472 for
the nine months ended September 30, 2006 and 2005, respectively. Amortization of
purchased  software  technology  is recorded at the greater of the straight line
basis over the products' estimated remaining life or the ratio of current period
revenue of the related products to total current and anticipated  future revenue
of these products.

(J) INCOME TAXES

       Deferred tax assets and  liabilities  are  recognized  for the future tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and liabilities are measured using enacted tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences  are expected to be realized or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment  date. The Company  provides a full valuation
allowance against its deferred tax assets.

(K) LONG-LIVED ASSETS

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

(L) SHARE-BASED PAYMENTS

       Effective January 1, 2006, the Company adopted the provisions of SFAS No.
123(R),  SHARE-BASED PAYMENT,  which establishes the accounting for transactions
in which an entity exchanges its equity instruments for goods or services. Under
the provisions of SFAS No. 123(R),  share-based payment compensation is measured
at the grant date, based on the fair value of the award, and is recognized as an
expense  over the  requisite  employee  service  period  (generally  the vesting
period).  The Company  adopted SFAS No.  123(R)  using the modified  prospective
method  and,  as a  result,  periods  prior to  January  1,  2006  have not been
restated.

(M) FINANCIAL INSTRUMENTS

       As of September  30, 2006 and  December  31, 2005,  the fair value of the
Company's financial  instruments  including cash and cash equivalents,  accounts
receivable,  accounts payable and accrued expenses,  approximates book value due
to the short maturity of these instruments.


                                       8


(N) FOREIGN CURRENCY

       Assets and  liabilities of foreign  operations are translated at rates of
exchange at the end of the period, while results of operations are translated at
average  exchange  rates in effect for the period.  Unrealized  gains and losses
from the  translation  of foreign  assets and  liabilities  are  classified as a
separate  component  of  stockholders'  equity.  Realized  gains and losses from
foreign  currency  transactions  are included in the  statements  of  operations
within interest and other income,  net. Such amounts have  historically not been
material.

(O) EARNINGS PER SHARE (EPS)

       Basic EPS is computed  based on the weighted  average number of shares of
common stock outstanding.  Diluted EPS is computed based on the weighted average
number  of  common  shares  outstanding   increased  by  dilutive  common  stock
equivalents.  Due to the net loss for the three and nine months ended  September
30, 2006, all common stock  equivalents  were excluded from diluted net loss per
share for the periods.  As of September 30, 2006,  potentially  dilutive  common
stock  equivalents  included  11,059,460  stock options and shares of restricted
stock  outstanding  and  750,000  warrants  outstanding  (such  warrants  become
exercisable only if certain performance targets are met by the grantee).

       The  following   represents  a  reconciliation   of  the  numerators  and
denominators of the basic and diluted earnings per share ("EPS") computation:

                                             Three Months Ended September 30, 2006         Three Months Ended September 30, 2005
                                            ----------------------------------------      ---------------------------------------
                                             Net Income       Shares       Per Share       Net Income      Shares       Per Share
                                            (Numerator)    (Denominator)    Amount        (Numerator)   (Denominator)    Amount
                                            ------------  --------------   ---------      ------------  -------------   ---------

Basic EPS                                   $(1,258,371)     47,990,558    $  (0.03)      $   482,879     47,720,496        0.01
                                                                           ========                                     ========
Effect of dilutive securities:
    Stock Options                                                  --                                      2,810,516
                                            -----------      ----------    --------       -----------     ----------    --------
Diluted EPS                                 $(1,258,371)     47,990,558    $  (0.03)      $   482,879     50,531,012   $    0.01
                                            ===========      ==========    ========       ===========     ==========    ========


                                              Nine Months Ended September 30, 2006         Nine Months Ended September 30, 2005
                                            ----------------------------------------      ---------------------------------------
                                             Net Income       Shares       Per Share       Net Income      Shares       Per Share
                                            (Numerator)    (Denominator)    Amount        (Numerator)   (Denominator)    Amount
                                            ------------  --------------   ---------      ------------  -------------   ---------

Basic EPS                                   $(6,200,052)     48,014,662    $  (0.13)      $   637,155     47,615,182   $   0.01
                                                                           ========                                     ========
Effect of dilutive securities:
    Stock Options                                                  --                                      3,099,980
                                            -----------      ----------    --------       -----------     ----------   --------
Diluted EPS                                 $(6,200,052)     48,014,662    $  (0.13)      $   637,155     50,715,162   $   0.01
                                            ===========      ==========    ========       ===========     ==========   ========

(P) COMPREHENSIVE INCOME (LOSS)

       The Company's comprehensive income (loss) is as follows:

                                                      Three Months Ended September 30,      Nine Months Ended September 30,
                                                          2006                 2005              2006                2005
                                                       -----------        -----------        -----------        -----------
Net Income (loss)                                      $(1,258,371)       $   482,879        $(6,200,052)       $   637,155
                                                       -----------        -----------        -----------        -----------
Other comprehensive income (loss):
    Foreign currency translation
       adjustments                                         (81,997)          (136,697)            22,504           (168,666)
    Unrealized gains (loss) on investments                  44,092            (25,929)            25,212            (12,806)
                                                       -----------        -----------        -----------        -----------
Other comprehensive income (loss)                          (37,905)          (162,626)            47,716           (181,472)
                                                       -----------        -----------        -----------        -----------
Comprehensive income (loss)                            $(1,296,276)       $   320,253        $(6,152,336)       $   455,683
                                                       ===========        ===========        ===========        ===========



                                                                9


(Q) NEW ACCOUNTING PRONOUNCEMENTS

       In June 2006, the FASB issued FASB  Interpretation No. 48, ACCOUNTING FOR
UNCERTAINTY IN INCOME TAXES ("FIN No. 48"). FIN No. 48 establishes a recognition
threshold and measurement for income tax positions recognized in an enterprise's
financial  statement  in  accordance  with SFAS No. 109,  ACCOUNTING  FOR INCOME
TAXES.  FIN  No.  48 also  prescribes  a  two-step  evaluation  process  for tax
positions.  The first step is  recognition  and the second is  measurement.  For
recognition,    an   enterprise    judgmentally   determines   whether   it   is
more-likely-than-not  that a tax position  will be sustained  upon  examination,
including  resolution of related appeals or litigation  processes,  based on the
technical   merits   of  the   position.   If  the  tax   position   meets   the
more-likely-than-not recognition threshold, it is measured and recognized in the
financial  statements as the largest  amount of tax benefit that is greater than
50%  likely  of  being   realized.   If  a  tax  position   does  not  meet  the
more-likely-than-not  recognition threshold, the benefit of that position is not
recognized in the financial statements.

       Tax positions that meet the more-likely-than-not recognition threshold at
the  effective  date  of FIN  No.  48  may  be  recognized,  or  continue  to be
recognized,  upon adoption of FIN No. 48. The cumulative  effect of applying the
provisions  of FIN No. 48 shall be  reported  as an  adjustment  to the  opening
balance of retained  earnings for that fiscal year.  FIN No. 48 is effective for
the Company beginning in fiscal year 2007, with earlier adoption permitted.  The
Company  is in the  process of  assessing  the effect FIN No. 48 may have on its
consolidated 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  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 the Company in its
fiscal year beginning  January 1, 2008. The Company is currently  evaluating the
impact  of  the  provisions  of  SFAS  No.  157 on  its  consolidated  financial
statements.

       In September 2006, the SEC issued Staff  Accounting  Bulletin ("SAB") No.
108,  "Considering  the  Effects of Prior Year  Misstatements  when  Quantifying
Misstatements in Current Year Financial  Statements"  ("SAB No. 108") to provide
guidance  on the  consideration  of the effects of prior year  misstatements  in
quantifying  current  year  misstatements  for  the  purpose  of  a  materiality
assessment. Under SAB No. 108, companies should evaluate a misstatement based on
its impact on the  current  year  income  statement,  as well as the  cumulative
effect of correcting such  misstatements that existed in prior years existing in
the current year's ending balance sheet.  The Company will adopt SAB No. 108 for
the year ended  December 31, 2006,  and is  currently  evaluating  the impact of
adoption.

(R) RECLASSIFICATIONS

       Certain  reclassifications  have been made to prior  years'  consolidated
financial statement presentations to conform to the current year's presentation.

(2) SHARE-BASED PAYMENT ARRANGEMENTS

       As of May 1, 2000, the Company adopted the FalconStor Software, Inc. 2000
Stock Option Plan (the "2000 Plan").  The 2000 Plan is administered by the Board
of Directors  and, as amended,  provides for the grant of options to purchase up
to  14,162,296  shares of Company  common stock to  employees,  consultants  and
non-employee directors.  Options may be incentive ("ISO") or non-qualified. ISOs
granted must have exercise prices at least equal to the fair value of the common
stock on the date of grant,  and have terms not greater  than ten years,  except
those to an employee who owns stock with greater than 10% of the voting power of
all  classes  of stock of the  Company,  in which  case they must have an option
price at least  110% of the fair  value of the  stock,  and expire no later than
five  years  from the date of grant.  Non-qualified  options  granted  must have


                                       10


exercise  prices  not less than  eighty  percent of the fair value of the common
stock on the date of grant,  and have  terms not  greater  than ten  years.  All
options granted under the 2000 Plan must be granted before May 1, 2010.

       The Company  granted options to purchase an aggregate of 50,000 shares of
common stock to certain  non-employee  consultants in exchange for  professional
services  during 2002.  The aggregate  fair value of these options as determined
using the fair value  method is  expensed  over the  periods  the  services  are
provided.  The related expense amounted to $(14,036) and $(89,765) for the three
and nine months ended  September  30, 2005,  respectively.  These  services were
completed as of December 31, 2005.

       On May 14, 2004, the Company adopted the FalconStor  Software,  Inc. 2004
Outside  Directors  Stock  Option  Plan  (the  "2004  Plan").  The 2004  Plan is
administered  by the Board of Directors and provides for the granting of options
to  non-employee  directors  of the Company to purchase up to 300,000  shares of
Company common stock.  Exercise  prices of the options must be equal to the fair
market  value of the common  stock on the date of grant.  Options  granted  have
terms of ten  years.  All  options  granted  under the 2004 Plan must be granted
within three years of the adoption of the 2004 Plan.

       On May 17, 2006, the Company adopted the FalconStor  Software,  Inc. 2006
Incentive  Stock Plan (the "2006 Plan").  The 2006 Plan is  administered  by the
Board of Directors  and provides  for the grant of  incentive  and  nonqualified
stock options,  and restricted  stock, to employees,  officers,  consultants and
advisors of the Company.  A maximum of 1,500,000 of the  authorized but unissued
or  treasury  shares of the common  stock of the  Company may be issued upon the
grant of restricted stock or upon the exercise of options granted under the 2006
Plan.  Exercise  prices of the options must be equal to the fair market value of
the common stock on the date of grant. Options granted have terms of not greater
than ten years.  All options and shares of  restricted  stock  granted under the
2006 Plan must be granted within ten years of the adoption of the 2006 Plan.

The following  table  summarizes  stock option  activity  during the nine months
ended September 30, 2006:
                                                                                  Weighted
                                                                     Weighted      Average
                                                                      Average     Remaining       Aggregate
                                                 Number of           Exercise    Contractual      Intrinsic
                                                  Options             Price      Life (Years)       Value
                                                ----------          ---------    ------------   ------------
Options Outstanding at December 31, 2005        10,200,908          $   5.22
Granted                                            284,000          $   8.93
Exercised                                         (247,888)         $   3.21
Canceled                                           (61,434)         $   8.97
                                                ----------          --------

Options Outstanding at March 31, 2006           10,175,586          $   5.35         6.89       $ 41,918,935
                                                ==========          =========    ============   ============

Granted                                            897,400          $   6.63
Exercised                                          (67,628)         $   4.50
Canceled                                           (69,694)         $   7.43
                                                ----------          --------

Options Outstanding at June 30, 2006            10,935,664          $   5.45         6.88       $ 21,541,580
                                                ==========          =========    ============   ============

Granted                                            228,250          $   6.71
Exercised                                         (137,061)         $   4.60
Canceled                                          (167,393)         $   7.14
                                                ----------          --------

Options Outstanding at September 30, 2006       10,859,460          $   5.46         6.70       $ 26,703,904
                                                ==========          =========    ============   ============

Options Exercisable at September 30, 2006        7,231,638          $   4.52         5.68       $ 24,304,721
                                                ----------          --------     ------------   ------------


                                                      11


       Stock option exercises are fulfilled with new shares of common stock. The
total cash  received  from stock  option  exercises  for the three  months ended
September 30, 2006 and 2005 was $630,165 and $255,772,  respectively.  The total
cash  received from stock option  exercises for the nine months ended  September
30, 2006 and 2005 was $1,730,437 and  $1,038,976.  The total  intrinsic value of
stock  options  exercised  during the three months ended  September 30, 2006 and
2005 was $347,090 and $719,396 respectively.  The total intrinsic value of stock
options  exercised  during the nine months ended September 30, 2006 and 2005 was
$1,970,327 and $2,082,148 respectively.

       The Company recognized share-based payment compensation for awards issued
under the  Company's  stock  option  plans in the  following  line  items in the
consolidated statement of operations:

                                                         Three Months Ended  Nine Months Ended
                                                           September 30,       September 30,
                                                               2006                2006
                                                         ------------------  -----------------
Cost of maintenance software services and other revenue     $  361,263          $1,060,812
Software development costs                                   1,100,510           3,233,609
Selling and marketing                                          758,718           2,104,256
General and administrative                                     202,782             685,218
                                                            ----------          ----------

                                                            $2,423,273          $7,083,895
                                                            ==========          ==========

       The Company  recognized  $30,492 and $40,958 of tax  benefits  related to
share-based  payment  compensation  during  the  three  and  nine  months  ended
September 30, 2006.

       During the third quarter of 2006, the Company granted options to purchase
an  aggregate  of  25,000  shares  of  common  stock  to  certain   non-employee
consultants in exchange for professional  services.  The aggregate fair value of
these options as determined  using the fair value method under SFAS No.  123(R),
$141,644,  is being  expensed  over the periods the services are  provided.  The
related  expense  amounted  to $3,935  during  the three and nine  months  ended
September 30, 2006.

       During the third quarter of 2006, the Company  granted  200,000 shares of
restricted  stock at a price of $6.88 per share.  As of September 30, 2006,  the
weighted average fair value per share was $7.69. There were no restricted shares
issued or outstanding as of December 31, 2005.

       For periods prior to January 1, 2006, the Company  recorded  compensation
expense for employee stock options based upon their  intrinsic value on the date
of grant  pursuant  to  Accounting  Principles  Board  ("APB")  Opinion  No. 25,
ACCOUNTING  FOR STOCK ISSUED TO  EMPLOYEES.  Since the  exercise  price for such
options was equal to the fair market value of the Company's stock at the date of
grant,  the stock options had no intrinsic value upon grant and,  therefore,  no
expense was recorded in the consolidated statements of operations.

       Had the  compensation  cost of the  Company's  share-based  payments been
determined in  accordance  with SFAS No. 123, the Company's pro forma net income
and net income per share for the three and nine months ended  September 30, 2005
would have been:

                                                            Three Months Ended      Nine Months Ended
                                                               September 30,           September 30,
                                                                   2005                    2005
                                                            ------------------      -----------------
Net Income as reported                                         $   482,879             $   637,155

Add share-based payment compensation expense
included  in reported net income, net of tax                   $      --               $      --

Deduct total share-based payment compensation
expense determined under fair-value-based method,
net of tax                                                     $(2,508,463)            $(7,321,788)
                                                               -----------             -----------

Net loss - pro forma                                           $(2,025,584)            $(6,684,633)
                                                               ===========             ===========

Basic and diluted net income per common share-                 $       .01             $       .01
as  reported

Basic and diluted net loss per common share-                   $      (.04)            $      (.14)
pro forma


                                                 12


       Under the modified  prospective  method,  SFAS No. 123(R)  applies to new
awards and to awards  outstanding  on the effective  date that are  subsequently
modified or cancelled. Compensation expense for outstanding awards for which the
requisite  service had not been  rendered as of December 31, 2005 is  recognized
over the remaining service period using the compensation cost calculated for pro
forma disclosure  purposes under SFAS No. 123. Prior to the adoption of SFAS No.
123(R),  the Company  valued graded vesting awards based on the entire award for
purposes of pro forma  disclosure.  The Company has elected to continue  valuing
awards with graded vesting,  based on the value of the entire award. The Company
amortizes the fair value of all awards on a  straight-line  basis over the total
vesting period.  Cumulative  compensation expense recognized at any date will at
least equal the grant date fair value of the vested portion of the award at that
time.

       The Company  estimates the fair value of  share-based  payments using the
Black-Scholes  option  pricing model.  The Company  believes that this valuation
technique and the approach  utilized to develop the underlying  assumptions  are
appropriate in estimating the fair value of the Company's  share-based  payments
granted during the three and nine months ended September 30, 2006.  Estimates of
fair  value  are not  intended  to  predict  actual  future  events or the value
ultimately realized by the employees who receive equity awards.

       The per share weighted average fair value of share-based payments granted
during the three months ended  September  30, 2006 and 2005 was $5.42 and $5.95,
respectively.  The per share weighted average fair value of share-based payments
granted  during the nine months ended  September 30, 2006 and 2005 was $4.58 and
$6.94,  respectively.  In addition to the  exercise and grant date prices of the
awards, certain weighted average assumptions that were used to estimate the fair
value of share-based  payment grants in the respective periods are listed in the
table below:

                               Three months ended September 30,    Nine months ended September 30,
                               --------------------------------    -------------------------------
                                      2006            2005                2006           2005
                                      ----            ----                ----           ----
Expected dividend yield                 0%              0%                   0%             0%
Expected volatility                    59%            151%               59-60%       151-166%
Risk-free interest rate           4.7-5.1%            3.5%             4.4-5.1%           3.5%
Expected term (years)                   6               5                    6              5
Discount for post-vesting             N/A             N/A                  N/A            N/A
    restrictions

       Options granted during fiscal 2006 have exercise prices equal to the fair
market value of the stock on the date of grant, a contractual term of ten years,
a vesting  period of three years and an  estimated  forfeiture  rate of 23%. All
options granted through  December 31, 2005 had exercise prices equal to the fair
market value of the stock on the date of grant, a contractual term of ten years,
generally a vesting  period of three years and an estimated  forfeiture  rate of
23%.

       The Company estimates  expected  volatility based primarily on historical
daily price  changes of the  Company's  stock and other  factors.  The risk-free
interest  rate is based on the United States  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


                                       13


expected term of the awards issued after December 31, 2005 was determined  using
the "simplified  method" prescribed in SEC Staff Accounting Bulletin ("SAB") No.
107.

       As of September 30, 2006,  there was  approximately  $11,411,767 of total
unrecognized  compensation  cost related to the Company's  unvested  options and
restricted  shares  granted under the Company's  stock plans.  The  unrecognized
compensation cost is expected to be recognized over a weighted-average period of
2.1 years.

       In September  2003,  the Company  entered into a worldwide  OEM agreement
with a major technology  company (the "OEM"), and granted to the OEM warrants to
purchase  750,000 shares of the Company's common stock with an exercise price of
$6.18 per share.  A portion of the  warrants  may vest  annually  subject to the
OEM's  achievement of pre-defined and mutually agreed upon sales objectives over
a three-year  period  beginning  June 1, 2004. If the OEM  generates  cumulative
revenues to the Company in the mid-eight  figure dollar range from reselling the
Company's products then all the warrants granted will vest. Any warrants that do
not vest by the end of the  three-year  period  will  expire.  If and when it is
probable that all or a portion of the warrants will vest, the then fair value of
the warrants  earned will be recorded as a reduction  of revenue.  Subsequently,
each quarter the Company will apply variable accounting to adjust such amount to
reflect the fair value of the  warrants  until they vest.  As of  September  30,
2006,  the Company had not generated any revenues from this OEM and  accordingly
no warrants had vested.

(3) SEGMENT REPORTING

       The Company is  organized in a single  operating  segment for purposes of
making operating decisions and assessing  performance.  Revenues from the United
States to customers in the following  geographical  areas for the three and nine
months ended  September 30, 2006 and 2005 and the location of long-lived  assets
as of September 30, 2006 and December 31, 2005 are summarized as follows:

                                    Three Months Ended September 30,       Nine Months Ended September 30,
                                    --------------------------------       -------------------------------
                                           2006            2005                  2006            2005
                                           ----            ----                  ----            ----

United States                          $ 8,263,470     $ 6,963,134           $23,162,241     $19,055,023
Asia                                     2,157,413       1,357,702             5,657,281       4,700,680
Other international                      2,545,228       1,735,829             6,023,136       4,188,585
                                       -----------     -----------           -----------     -----------

      Total revenues                   $12,966,111     $10,056,665           $34,842,658     $27,944,288
                                       ===========     ===========           ===========     ===========


                                    September 30,                  December 31,
                                        2006                           2005
                                    ------------                   ------------

Long-lived assets:

United States                        $ 9,648,673                   $ 9,716,031
Asia                                   1,311,870                     1,320,865
Other international                      306,411                       207,098
                                     -----------                   -----------

     Total long-lived assets         $11,266,954                   $11,243,994
                                     ===========                   ===========

(4) STOCK REPURCHASE PROGRAM

       On October 25, 2001,  the Company  announced  that its Board of Directors
authorized  the  repurchase  of  up to  two  million  shares  of  the  Company's
outstanding  common stock. The repurchases may be made from time to time in open
market  transactions  in such amounts as  determined  at the  discretion  of the
Company's  management.  The terms of the stock repurchases will be determined by
management  based on market  conditions.  During the three and nine months ended


                                       14


September  30,  2006,  the Company  purchased  65,600 and 315,600  shares of its
common  stock  in open  market  purchases  for a  total  cost  of  $475,661  and
$2,147,234,  respectively. As of September 30, 2006, the Company had repurchased
a total of 865,200 shares for $5,780,164.

(5) COMMITMENTS AND CONTINGENCIES

       The Company has an operating lease covering its corporate office facility
that expires in February,  2012. The Company also has several  operating  leases
related to offices in foreign  countries.  The expiration dates for these leases
range from 2006 through  2012.  The  following  is a schedule of future  minimum
lease payments for all operating leases as of September 30, 2006:

       2006...........................  $  519,894
       2007...........................   1,771,733
       2008...........................   1,355,003
       2009...........................   1,350,761
       2010...........................   1,326,398
       Thereafter.....................   2,051,003
                                        ----------

                                        $8,374,792
                                        ==========

       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,  such  matters are not
expected  to have a  material  adverse  effect  on our  financial  condition  or
operating results.


                                       15


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

THE FOLLOWING  MANAGEMENT'S  DISCUSSION AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS CONTAINS  "FORWARD-LOOKING  STATEMENTS" WITHIN THE MEANING
OF SECTION 27A OF THE  SECURITIES  ACT OF 1933 AND SECTION 21E OF THE SECURITIES
EXCHANGE ACT OF 1934. THESE FORWARD-LOOKING  STATEMENTS CAN BE IDENTIFIED BY THE
USE  OF  PREDICTIVE,   FUTURE-TENSE  OR  FORWARD-LOOKING  TERMINOLOGY,  SUCH  AS
"BELIEVES,"  "ANTICIPATES,"  "EXPECTS,"  "ESTIMATES," "PLANS," "MAY," "INTENDS,"
"WILL," OR SIMILAR  TERMS.  INVESTORS  ARE  CAUTIONED  THAT ANY  FORWARD-LOOKING
STATEMENTS  ARE NOT  GUARANTEES OF FUTURE  PERFORMANCE  AND INVOLVE  SIGNIFICANT
RISKS AND  UNCERTAINTIES,  AND THAT ACTUAL  RESULTS MAY DIFFER  MATERIALLY  FROM
THOSE  PROJECTED IN THE  FORWARD-LOOKING  STATEMENTS.  THE FOLLOWING  DISCUSSION
SHOULD BE READ TOGETHER WITH THE CONSOLIDATED  FINANCIAL STATEMENTS AND NOTES TO
THOSE FINANCIAL STATEMENTS INCLUDED ELSEWHERE IN THIS REPORT.

OVERVIEW

       We were pleased with the sequential year over year growth in our revenues
for the third quarter of 2006.

       Revenues  for the third  quarter  of 2006  increased  29% to $13  million
compared with revenues in the third quarter of 2005.  Revenues from both our OEM
partners and our resellers  increased  from the same period last year.  Revenues
for the nine months ended  September  30, 2006  increased  25% to $34.8  million
compared with $27.9 million for the same period in the prior year.

       Revenues  increased  2%  compared  with the second  quarter of 2006.  The
increase was mainly  attributable  to an increase in maintenance  revenues.  The
change in software  license  revenues from the second quarter of 2006 was small.
We believe  that the modest  increase in software  license  revenues  was due to
seasonality of demand.

       We had one  customer who  accounted  for 27% of our revenues in the third
quarter of 2006. Sun  Microsystems,  which  accounted for 10% of our revenues in
the second  quarter,  did not reach this level in the third quarter.  We believe
the  decline  in  revenues  from  Sun was due to the  pending  announcement  and
clarification  of Sun's VTL  strategy.  During  the  second  week of the  fourth
quarter,  Sun  announced  its VTL roadmap  and its  strategic  partnership  with
FalconStor.  Although there can be no assurance, we expect that revenue from Sun
will increase in the fourth quarter.

       During  the third  quarter,  we hired a Chief  Marketing  Officer  and an
additional  Vice  President of Information  Lifecycle  Management to bolster our
management  team. We believe these  additions,  when added to our existing team,
provide us with more organizational  breadth and depth to take advantage of both
current and future opportunities.

       We are also  continuing  to  monitor  our  channel  sales  operations  to
determine  whether  structural  changes  or  additional  resources  will help to
continue or to accelerate the positive momentum. We anticipate that we will need
to add resources to our sales and marketing  team to realize the full  potential
of our existing  opportunities,  to establish our visibility in the marketplace,
and to generate additional business prospects.

       In addition to increased revenues,  the other indicators we use to assess
our performance and growth continued to be positive.

       While we had an operating  loss for the three months ended  September 30,
2006, including $2.4 million of share-based payment compensation expense related
to the  implementation  of SFAS No.  123(R),  cash flows from  operations in the
third  quarter  of 2006 were  again  positive.  This is the  eighth  consecutive
quarter we have realized  positive cash flows from  operations.  We believe that
our  ability to fund our own  growth  internally  bodes  well for our  long-term
success.

        Deferred  revenue at September 30, 2006 increased 8%,  compared with the
balance at June 30, 2006,  and by 58% compared  with the same period a year ago.
We  consider  the  continued  growth of our  deferred  revenue  as an  important
indicator  of  the  success  of  our  products.  We  believe  that  support  and
maintenance  renewals,  which comprise the majority of our deferred revenue, are
expressions of satisfaction with our products and our support  organization from
our end users.


                                       16


       Operating  expenses  increased by $0.3 million,  or 2%, over the previous
quarter.   Operating  expenses  include  $2.4  million  in  share-based  payment
compensation  expense  for the  third  quarter  of  2006,  and $2.4  million  in
share-based  payment  compensation  expense for the second  quarter of 2006,  as
required by accounting  standards  that went into effect on January 1, 2006. The
sum of other  operating  expenses  increased  by $0.3  million,  or 2%, from the
second quarter of 2006.  Operating  expenses for the quarter ended September 30,
2006 increased by $4.9 million from the third quarter of 2005. Of such increase,
$2.4 million was attributable to share-based payment compensation expense.

       Our gross margins increased to 82% for the third quarter from 81% for the
second quarter of 2006.  Share-based payment compensation expense within cost of
maintenance,  software  services and other  revenue was 3% of revenue in each of
the second and third quarters of 2006.

       We plan to continue  adding research and  development,  sales and support
personnel,  both in the United States and worldwide,  as necessary. We also plan
to continue investing in infrastructure, including both equipment and property.

       We continue to operate the business with the goal of long term growth. We
believe  that our  ability to  continue  to refine  our  existing  products  and
features and to introduce new products and features  will be the primary  driver
of additional  growth among  existing  resellers,  OEMs and end users,  and will
drive our  strategy to attempt to engage  additional  OEM partners and to expand
the FalconStor product lines offered by these OEMs.

RESULTS OF  OPERATIONS - FOR THE THREE MONTHS ENDED  SEPTEMBER 30, 2006 COMPARED
WITH THE THREE MONTHS ENDED SEPTEMBER 30, 2005.

       Revenues for the three months ended  September 30, 2006  increased 29% to
$13.0 million  compared with $10.1 million for the three months ended  September
30, 2005. Our operating  expenses  increased 50% from $9.8 million for the three
months  ended  September  30, 2005 to $14.7  million for the three  months ended
September  30,  2006.  Included in our  operating  expenses for the three months
ended  September 30, 2006 was $2.4 million of share-based  payment  compensation
expense related to the  implementation  of SFAS No. 123(R) beginning  January 1,
2006.  For the three months ended  September 30, 2005,  there was no share-based
payment compensation  expense. Net loss for the three months ended September 30,
2006 was $1.3  million  compared  with net income of $0.5  million for the three
months ended September 30, 2005. The increase in revenues was due to an increase
in  software  license  revenue and  maintenance  revenue  partially  offset by a
decrease in software services and other revenue.  Revenue  contribution from our
OEM  partners  increased in absolute  dollars and as a  percentage  of our total
revenue for the quarter  ended  September 30, 2006.  Revenue from  resellers and
distributors  also  increased  in absolute  dollars.  Expenses  increased in all
aspects of our  business  to support  our  growth.  For the three  months  ended
September 30, 2006, we increased the number of employees and continued to invest
in our  infrastructure  by purchasing  additional  computers and  equipment.  We
increased the number of employees from 267 employees as of September 30, 2005 to
344 employees as of September 30, 2006.

REVENUES

SOFTWARE LICENSE REVENUE

       Software  license revenue is comprised of software  licenses sold through
our OEMs,  value-added  resellers and distributors to end users and, to a lesser
extent,  directly to end users.  These revenues are recognized when, among other
requirements,  we  receive  a  customer  purchase  order  or  a  royalty  report
summarizing  software licenses sold and the software and permanent key codes are
delivered to the customer.  We sometimes receive  nonrefundable royalty advances
and  engineering  fees from some of our OEM  partners.  These  arrangements  are
evidenced by a signed customer contract,  and the revenue is recognized when the
software product master is delivered and accepted, and the engineering services,
if any, have been performed.

       Software  license  revenue  increased 24% from $7.0 million for the three
months  ended  September  30, 2005 to $8.7  million for the three  months  ended
September 30, 2006.  Increased market  acceptance and demand for our product and
increased  sales from our OEM partners were the primary  drivers of the increase
in software  license revenue.  Software license revenue  increased from both our
OEM partners and from our resellers.  Revenue from our OEM partners increased as


                                       17


a  percentage  of total  revenue.  We expect  our  software  license  revenue to
continue to grow and the percentage of future  software  license revenue derived
from our OEM partners to increase.

MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

       Maintenance,  software  services  and other  revenues  are  comprised  of
software  maintenance and technical  support,  professional  services  primarily
related to the implementation of our software,  engineering services,  and sales
of computer  hardware.  Revenue derived from  maintenance and technical  support
contracts is deferred and recognized  ratably over the  contractual  maintenance
term. Professional services revenue is recognized in the period that the related
services are performed.  Revenue from engineering  services is primarily related
to customizing  software  product masters for some of our OEM partners.  Revenue
from  engineering  services  is  recognized  in  the  period  the  services  are
completed.  In the third  quarters of 2006 and 2005, we had a limited  number of
transactions  in which we purchased  hardware and bundled this hardware with our
software  and sold the  bundled  solution  to our  customer.  A  portion  of the
contractual  fees is  recognized  as revenue  when the  hardware  or software is
delivered to the  customer  based on the  relative  fair value of the  delivered
element(s).  Maintenance,  software  services and other revenue increased 40% to
$4.3 million for the three months ended September 30, 2006 from $3.0 million for
the three months ended September 30, 2005.

       The major factor behind the increase in  maintenance,  software  services
and other  revenue was an increase in the number of  maintenance  and  technical
support contracts we sold. As we are in business longer,  and as we license more
software,  we expect these  revenues will continue to increase.  The majority of
our new customers  purchase  maintenance  and support and most  customers  renew
their maintenance and support after their initial contracts expire.  Maintenance
revenue  increased  from $2.0 million for the three months ended  September  30,
2005 to $3.3 million for the three months ended September 30, 2006. The increase
in  maintenance  revenue was partially  offset by a slight  decrease in software
services and other revenue. We expect  maintenance,  software services and other
revenues to continue to increase.

COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

       To remain  successful in the network storage  solutions  market,  we must
continually  upgrade our  software by  enhancing  the  existing  features of our
products and by adding new features and products.  We often evaluate  whether to
develop these new offerings  in-house or whether we can achieve a greater return
on investment by purchasing or licensing  software from third parties.  Based on
our evaluations we have purchased or licensed  various software for resale since
2001.  As of  September  30, 2006,  we had $0.2  million of  purchased  software
licenses,  net of  accumulated  amortization  of $5.0  million,  that are  being
amortized  over three years.  For the three months ended  September 30, 2006, we
recorded  $0.1  million  of  amortization  related to these  purchased  software
licenses.  As of September 30, 2005,  we had $0.5 million of purchased  software
licenses,  net  of  accumulated  amortization  of  $4.5  million,  and  recorded
approximately  $0.2 million of amortization for the three months ended September
30, 2005  related to these  purchased  software  licenses.  We will  continue to
evaluate third party software licenses and may make additional purchases,  which
would result in an increase in amortization expense.

COST OF MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

       Cost of  maintenance,  software  services  and  other  revenues  consists
primarily  of  personnel  and other costs  associated  with  providing  software
implementations,  technical  support under maintenance  contracts,  training and
share-based payment  compensation  expense associated with the implementation of
SFAS No. 123(R). Cost of maintenance,  software services and other revenues also
includes the cost of hardware  purchased that was resold.  Cost of  maintenance,
software  services and other  revenues for the three months ended  September 30,
2006  increased by 35% to $2.2 million  compared with $1.7 million for the three
months ended September 30, 2005. The increase in cost of  maintenance,  software
services and other revenue was  principally  due to $0.4 million of  share-based
payment  compensation  expense.  There was no share-based  payment  compensation
expense included in cost of maintenance, software services and other revenue for
the three months ended  September 30, 2005.  Additionally,  cost of maintenance,
software  services and other revenue  increased due to an increase in personnel.
As a result of our increased  sales of  maintenance  and support  contracts,  we
hired  additional   employees  to  provide  technical   support.   Our  cost  of


                                       18


maintenance,  software  services  and other  revenue  will  continue  to grow in
absolute dollars as our revenue increases.

       Gross  profit for the three  months  ended  September  30, 2006 was $10.6
million or 82% of revenue  compared  to $8.2  million or 82% of revenue  for the
three months ended September 30, 2005.  Gross margin remained  consistent due to
the share-based  payment  compensation  expense included in cost of maintenance,
software  services and other  revenue for the three months ended  September  30,
2006.  Share-based payment  compensation  expense was equal to 3% of revenue for
the three months ended September 30, 2006.

SOFTWARE DEVELOPMENT COSTS

       Software  development  costs  consist  primarily of  personnel  costs for
product  development   personnel,   share-based  payment   compensation  expense
associated with the  implementation of SFAS No. 123(R),  and other related costs
associated  with the  development  of new  products,  enhancements  to  existing
products,  quality assurance and testing.  Software  development costs increased
69% to $5.1  million for the three  months  ended  September  30, 2006 from $3.0
million for the three months ended  September 30, 2005.  The major  contributing
factor  to the  increase  in  software  development  costs was $1.1  million  of
share-based  payment  compensation  expense.  There was no  share-based  payment
compensation  expense  included in cost of  maintenance,  software  services and
other  revenue for the three months ended  September  30, 2005.  The increase is
also due to an  increase  in  employees  required  to enhance  and test our core
network storage software product,  as well as to develop new innovative features
and options. In addition, we required additional employees to test and integrate
our software with our OEM partners'  products.  We intend to continue recruiting
and hiring  product  development  personnel to support our software  development
process.

SELLING AND MARKETING

       Selling and marketing  expenses consist  primarily of sales and marketing
personnel and related costs, share-based payment compensation expense associated
with the  implementation of SFAS No. 123(R),  travel,  public relations expense,
marketing literature and promotions,  commissions,  trade show expenses, and the
costs associated with our foreign sales offices.  Selling and marketing expenses
increased 52% to $5.8 million for the three months ended September 30, 2006 from
$3.8  million for the three  months ended  September  30, 2005.  The increase in
selling and marketing  expenses was partially due to $0.8 million of share-based
payment  compensation  expense.  There was no share-based  payment  compensation
expense  included in selling and  marketing  expenses for the three months ended
September  30,  2005.  In  addition,  we  continued  to hire new sales and sales
support  personnel  and to expand our  worldwide  presence  to  accommodate  our
anticipated revenue growth. We believe that to continue to grow sales, our sales
and marketing expenses will continue to increase.

GENERAL AND ADMINISTRATIVE

       General and administrative  expenses consist primarily of personnel costs
of  general  and  administrative  functions,  share-based  payment  compensation
expense  associated with the  implementation of SFAS No. 123(R),  public company
related costs,  directors and officers  insurance,  legal and professional fees,
and other general corporate overhead costs. General and administrative  expenses
increased 35% to $1.5 million for the three months ended September 30, 2006 from
$1.1  million  for  the  three  months  ended  September  30,  2005.  The  major
contributing  factor to the increase in general and administrative  expenses was
$0.2  million  of  share-based  payment  compensation  expense.   There  was  no
share-based payment  compensation expense included in general and administrative
expenses for the three months ended  September  30, 2005.  Additionally,  as our
revenue and number of employees  increase,  our legal and professional  fees and
other general corporate overhead costs have increased and are likely to continue
to increase.

INTEREST AND OTHER INCOME

       We  invest  our cash,  cash  equivalents  and  marketable  securities  in
government securities and other low risk investments.  Interest and other income
increased to $0.5 million for the three months ended September 30, 2006 compared
to $0.2 million for the three months ended  September 30, 2005. This increase is
primarily due to a higher average cash balance and higher interest rates.


                                       19


INCOME TAXES

       For the three months ended  September 30, 2006,  our provision for income
taxes  consisted  of U.S.  and foreign  taxes in amounts  necessary to align our
year-to-date tax provision with the effective rate that we expect to achieve for
the full  year.  Our  provision  for  income  taxes for the three  months  ended
September  30,  2006  consist  primarily  of  foreign  taxes  and  U.S.  federal
alternative  minimum  taxes and state  minimum  taxes  that are  expected  to be
incurred  (despite  our  pre-tax  book  loss)  primarily  as  a  result  of  the
limitations   of  our   ability  to  utilize  net   operating   losses  and  the
non-deductibility  of certain  share-based  payment  compensation  expenses  for
income tax purposes that has been recognized for financial statement purposes.

RESULTS OF  OPERATIONS - FOR THE NINE MONTHS ENDED  SEPTEMBER  30, 2006 COMPARED
WITH THE NINE MONTHS ENDED SEPTEMBER 30, 2005.

       Revenues for the nine months ended  September  30, 2006  increased 25% to
$34.8 million  compared  with $27.9 million for the nine months ended  September
30, 2005. Our operating  expenses  increased 51% from $27.9 million for the nine
months  ended  September  30, 2005 to $42.1  million  for the nine months  ended
September 30, 2006. Included in our operating expenses for the nine months ended
September 30, 2006 was $7.1 million of share-based payment  compensation expense
related to the  implementation of SFAS No. 123(R) beginning January 1, 2006. For
the nine months ended  September  30,  2005,  there was no  share-based  payment
compensation  expense. Net loss for the nine months ended September 30, 2006 was
$6.2 million  compared with net income of $0.6 million for the nine months ended
September  30,  2005.  We  experienced  an increase in revenue from all lines of
business.  Revenue  contribution  from our OEM  partners  increased  in absolute
dollars and as a  percentage  of our total  revenue  for the nine  months  ended
September 30, 2006.  Revenue from resellers and  distributors  also increased in
absolute dollars.  Expenses  increased in all aspects of our business to support
our growth.  For the nine months  ended  September  30, 2006,  we increased  the
number of employees and continued to invest in our  infrastructure by purchasing
additional  computers and  equipment.  We increased the number of employees from
267  employees as of  September  30, 2005 to 344  employees as of September  30,
2006.

REVENUES

SOFTWARE LICENSE REVENUE

       Software  license  revenue  increased 16% from $19.9 million for the nine
months  ended  September  30, 2005 to $23.1  million  for the nine months  ended
September 30, 2006.  Increased market  acceptance and demand for our product and
increased  sales from our OEM partners were the primary  drivers of the increase
in software  license revenue.  Software license revenue  increased from both our
OEM partners and from our resellers.  Revenue from our OEM partners increased as
a percentage of total revenue.

MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

       Maintenance,  software  services and other revenue increased 47% to $11.8
million for the nine months ended  September  30, 2006 from $8.0 million for the
nine months ended  September  30, 2005.  The major factor behind the increase in
maintenance,  software  services and other revenue was an increase in the number
of maintenance  and technical  support  contracts we sold. As we are in business
longer, and as we license more software,  we expect these revenues will continue
to increase.  The majority of our new customers purchase maintenance and support
and most  customers  renew their  maintenance  and support  after their  initial
contracts expire.  Maintenance  revenue increased from $5.3 million for the nine
months  ended  September  30, 2005 to $8.8  million  for the nine  months  ended
September 30, 2006. Growth in our professional  services sales,  which increased
by $0.1 million for the nine months ended  September  30, 2006 compared with the
nine months  ended  September  30,  2005,  also  contributed  to the increase in
software  services and other revenues.  This increase in  professional  services
revenue  was related to the  increase  in our  software  license  customers  who
elected to purchase  professional  services.  Additionally,  our hardware  sales
increased from $1.6 million for the nine months ended September 30, 2005 to $1.7
million for the nine months  ended  September  30, 2006.  This  increase was the
result of an increase in demand from our customers for bundled solutions.


                                       20


COST OF REVENUES

AMORTIZATION OF PURCHASED AND CAPITALIZED SOFTWARE

       Amortization  of purchased and capitalized  software  decreased from $0.6
million for the nine months ended  September  30, 2005,  to $0.3 million for the
nine months ended September 30, 2006. The decrease in  amortization  expense was
due to some of the  purchased  software  licenses  being fully  amortized  as of
September 30, 2006. We will continue to evaluate third party  software  licenses
and may  make  additional  purchases,  which  would  result  in an  increase  in
amortization expense.

COST OF MAINTENANCE, SOFTWARE SERVICES AND OTHER REVENUE

       Cost of  maintenance,  software  services and other revenues for the nine
months ended  September 30, 2006 increased by 47% to $6.6 million  compared with
$4.5 million for the nine months ended  September 30, 2005. The increase in cost
of  maintenance,  software  services and other revenue was partially due to $1.1
million of share-based payment  compensation  expense.  There was no share-based
payment compensation expense included in cost of maintenance,  software services
and other revenue for the nine months ended  September  30, 2005.  Additionally,
cost of  maintenance,  software  services and other revenue  increased due to an
increase in personnel.  As a result of our increased  sales of  maintenance  and
support contracts,  we hired additional  employees to provide technical support.
Our cost of  maintenance,  software  services and other revenue will continue to
grow in absolute dollars as our revenue increases.

       Gross  profit for the nine  months  ended  September  30,  2006 was $28.0
million or 80% of revenue  compared with $22.9 million or 82% of revenue for the
nine months ended  September  30, 2005.  The decrease in gross margin was mainly
related to the  share-based  payment  compensation  expense  included in cost of
maintenance,  software  services  and other  revenue for the nine  months  ended
September 30, 2006.  Share-based payment compensation expense was equal to 3% of
revenue for the nine months ended September 30, 2006.

SOFTWARE DEVELOPMENT COSTS

       Software  development  costs  increased 73% to $14.6 million for the nine
months  ended  September  30, 2006 from $8.4  million for the nine months  ended
September 30, 2005. The increase in software development costs was partially due
to $3.2  million  of  share-based  payment  compensation  expense.  There was no
share-based  payment  compensation  expense  included  in cost  of  maintenance,
software  services  and other  revenue for the nine months ended  September  30,
2005.  The increase is also due to an increase in employees  required to enhance
and test our core network storage  software  product,  as well as to develop new
innovative features and options. In addition,  we required additional  employees
to test and integrate our software with our OEM partners' products. We intend to
continue  recruiting  and hiring  product  development  personnel to support our
software development process.

SELLING AND MARKETING

       Selling and  marketing  expenses  increased  45% to $16.4 million for the
nine months  ended  September  30,  2006 from $11.3  million for the nine months
ended  September 30, 2005.  The increase in selling and  marketing  expenses was
partially due to $2.1 million of share-based payment compensation expense. There
was  no  share-based  payment  compensation  expense  included  in  selling  and
marketing expenses for the nine months ended September 30, 2005. In addition, we
continued  to hire new sales  and  sales  support  personnel  and to expand  our
worldwide presence to accommodate our anticipated revenue growth.

GENERAL AND ADMINISTRATIVE

       General and administrative expenses increased 35% to $4.2 million for the
nine months ended September 30, 2006 from $3.1 million for the nine months ended
September 30, 2005. The overall increase in general and administrative  expenses
was primarily due to $0.7 million of share-based payment  compensation  expense.
There was no share-based  payment  compensation  expense included in general and
administrative  expenses for the nine months  ended  September  30,  2005.  As a
result of the overall  growth of our  business,  we  experienced  an increase in
general and administrative expenses related to headcount,  insurance,  and other
general corporate overhead costs.


                                       21


INTEREST AND OTHER INCOME

       We  invest  our cash,  cash  equivalents  and  marketable  securities  in
government securities and other low risk investments.  Interest and other income
increased to $1.2 million for the nine months ended  September 30, 2006 compared
to $0.7 million for the nine months ended  September 30, 2005.  This increase is
primarily due to a higher average cash balance and higher interest rates.

INCOME TAXES

       For the nine months ended  September  30, 2006,  our provision for income
taxes  consisted  of U.S.  and foreign  taxes in amounts  necessary to align our
year-to-date tax provision with the effective rate that we expect to achieve for
the full  year.  Our  provision  for  income  taxes  for the nine  months  ended
September  30,  2006  consist  primarily  of  foreign  taxes  and  U.S.  federal
alternative  minimum  taxes and state  minimum  taxes  that are  expected  to be
incurred  (despite  our  pre-tax  book  loss)  primarily  as  a  result  of  the
limitations   of  our   ability  to  utilize  net   operating   losses  and  the
non-deductibility of certain share-based payment compensation expense for income
tax purposes that has been recognized for financial statement purposes.

CRITICAL ACCOUNTING POLICIES

       Our  critical   accounting   policies   are  those   related  to  revenue
recognition,   accounts  receivable   allowances,   deferred  income  taxes  and
accounting for share-based payment compensation.

       REVENUE  RECOGNITION.   We  recognize  revenue  in  accordance  with  the
provisions  of Statement of Position  97-2,  SOFTWARE  REVENUE  RECOGNITION,  as
amended.  Software license revenue is recognized only when pervasive evidence of
an  arrangement  exists  and the fee is  fixed  and  determinable,  among  other
criteria.  An  arrangement  is  evidenced  by a  signed  customer  contract  for
nonrefundable  royalty advances  received from OEMs or a customer purchase order
or a royalty report summarizing software licenses sold for each software license
resold by an OEM,  distributor or solution provider to an end user. The software
license fees are fixed and determinable as our standard payment terms range from
30 to 90 days, depending on regional billing practices, and we have not provided
any of our customers  extended payment terms.  When a customer licenses software
together with the purchase of  maintenance,  we allocate a portion of the fee to
maintenance  for its fair value  based on the  contractual  maintenance  renewal
rate.

       ACCOUNTS RECEIVABLE. We review accounts receivable to determine which are
doubtful of collection. In making the determination of the appropriate allowance
for  uncollectible  accounts and returns,  we consider  historical return rates,
specific past due accounts,  analysis of our accounts receivable aging, customer
payment  terms,  historical  collections,  write-offs  and  returns,  changes in
customer demand and  relationships,  concentrations  of credit risk and customer
credit worthiness. Historically, we have experienced a somewhat consistent level
of  write-offs  and  returns  as a  percentage  of revenue  due to our  customer
relationships,  contract  provisions  and  credit  assessments.  Changes  in the
product  return  rates,   credit  worthiness  of  customers,   general  economic
conditions and other factors may impact the level of future write-offs, revenues
and our general and administrative expenses.

       DEFERRED  INCOME TAXES.  Consistent  with the  provisions of Statement of
Financial  Accounting  Standards  No. 109, we regularly  estimate our ability to
recover  deferred  income  taxes,  and report  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. As of September 30, 2006,
based  primarily  upon our  cumulative  losses,  a valuation  allowance has been
recorded  against our deferred tax assets.  In the event that  evidence  becomes
available  in the future to  indicate  that our  deferred  taxes will  likely be
recoverable  (e.g.,  taxable  income  generated  in  and  projected  for  future
periods),  our  estimate of the  recoverability  of  deferred  taxes may change,
resulting in a reversal of all or a portion of such valuation allowance.

       ACCOUNTING FOR SHARE-BASED  PAYMENTS.  As discussed  further in "Notes to
Unaudited Condensed  Consolidated  Financial  Statements - Note (1L) SHARE-BASED
PAYMENTS,"  we adopted  SFAS No.  123(R) on  January 1, 2006 using the  modified
prospective method. Through December 31, 2005, we accounted for our stock option
plans under the intrinsic  value method of Accounting  Principles  Board ("APB")
Opinion No. 25, and as a result no compensation costs had been recognized in our
historical consolidated statements of operations.


                                       22


       We  have  used  and  expect  to   continue   to  use  the   Black-Scholes
option-pricing  model to compute the estimated fair value of stock-based awards.
The Black-Scholes option pricing model includes  assumptions  regarding dividend
yields, expected volatility,  expected option term and risk-free interest rates.
The assumptions  used in computing the fair value of stock-based  awards reflect
our best  estimates,  but  involve  uncertainties  relating  to market and other
conditions,  many of which are  outside of our  control.  We  estimate  expected
volatility  based  primarily on historical  daily price changes of our stock and
other factors.  Additionally,  we estimate forfeiture rates based primarily upon
historical  experiences,  adjusted when appropriate for known events or expected
trends. If other assumptions or estimates had been used, the share-based payment
compensation  expense  that was  recorded  for the three and nine  months  ended
September  30,  2006  could  have been  materially  different.  Furthermore,  if
different  assumptions  or  estimates  are used in future  periods,  share-based
payment  compensation  expense could be materially impacted in the future. Total
compensation  cost  related  to  unvested  share-based  payment  awards  not yet
recognized as of September 30, 2006 is $11,411,767.  That cost is expected to be
recognized over a weighted average period of 2.1 years.

IMPACT OF RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

       In June 2006, the FASB issued FASB  Interpretation No. 48, ACCOUNTING FOR
UNCERTAINTY IN INCOME TAXES ("FIN No. 48"). FIN No. 48 establishes a recognition
threshold and measurement for income tax positions recognized in an enterprise's
financial  statement  in  accordance  with SFAS No. 109,  ACCOUNTING  FOR INCOME
TAXES.  FIN  No.  48 also  prescribes  a  two-step  evaluation  process  for tax
positions.  The first step is  recognition  and the second is  measurement.  For
recognition,    an   enterprise    judgmentally   determines   whether   it   is
more-likely-than-not  that a tax position  will be sustained  upon  examination,
including  resolution of related appeals or litigation  processes,  based on the
technical   merits   of  the   position.   If  the  tax   position   meets   the
more-likely-than-not recognition threshold, it is measured and recognized in the
financial  statements as the largest  amount of tax benefit that is greater than
50%  likely  of  being   realized.   If  a  tax  position   does  not  meet  the
more-likely-than-not  recognition threshold, the benefit of that position is not
recognized in the financial statements.

       Tax positions that meet the more-likely-than-not recognition threshold at
the  effective  date  of FIN  No.  48  may  be  recognized,  or  continue  to be
recognized,  upon adoption of FIN No. 48. The cumulative  effect of applying the
provisions  of FIN No. 48 shall be  reported  as an  adjustment  to the  opening
balance of retained  earnings for that fiscal year.  FIN No. 48 is effective for
the Company beginning in fiscal year 2007, with earlier adoption permitted.  The
Company  is in the  process of  assessing  the effect FIN No. 48 may have on its
consolidated 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  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 the Company in its
fiscal year beginning  January 1, 2008. The Company is currently  evaluating the
impact  of  the  provisions  of  SFAS  No.  157 on  its  consolidated  financial
statements.

       In September 2006, the SEC issued Staff  Accounting  Bulletin ("SAB") No.
108,  "Considering  the  Effects of Prior Year  Misstatements  when  Quantifying
Misstatements in Current Year Financial  Statements"  ("SAB No. 108") to provide
guidance  on the  consideration  of the effects of prior year  misstatements  in
quantifying  current  year  misstatements  for  the  purpose  of  a  materiality
assessment. Under SAB No. 108, companies should evaluate a misstatement based on
its impact on the  current  year  income  statement,  as well as the  cumulative
effect of correcting such  misstatements that existed in prior years existing in
the current year's ending balance sheet.  The Company will adopt SAB No. 108 for
the year ended  December 31, 2006,  and is  currently  evaluating  the impact of
adoption.


                                       23


LIQUIDITY AND CAPITAL RESOURCES

       Our total cash and cash equivalents and marketable  securities balance as
of September 30, 2006  increased by $2.4 million  compared to December 31, 2005.
Our cash and cash  equivalents  totaled $12.6 million and marketable  securities
totaled  $26.5  million at September  30, 2006. As of September 30, 2005, we had
approximately  $16.4 million in cash and cash  equivalents  and $18.8 million in
marketable securities.

       We continued  to invest in our  infrastructure  to support our  long-term
growth during the nine months ended  September 30, 2006. We made  investments in
property and equipment and we increased the number of employees during the third
quarter of 2006. As we continue to grow, we will continue to make investments in
property and equipment and will need to continue to increase our headcount.

       In October 2001,  our Board of Directors  authorized the repurchase of up
to two million  shares of our  outstanding  common  stock.  Since  October 2001,
865,200  shares have been  repurchased  at an aggregate  purchase  price of $5.8
million.  During the third  quarter and for the nine months ended  September 30,
2006, we repurchased 65,600 and 315,600 shares at an aggregate purchase price of
$0.5 and $2.1 million, respectively.

       Net cash  provided by operating  activities  totaled $5.8 million for the
nine months ended  September  30, 2006,  compared with $4.4 million for the nine
months ended  September 30, 2005.  Net cash provided by operating  activities of
$5.8 million was primarily  derived from an increase in deferred revenue of $2.4
million and non-cash  charges of $2.7 million for  depreciation and amortization
and $7.1 million  related to share-based  payment  compensation  expense.  These
amounts  were  partially  offset  by our net loss of $6.2  million  for the nine
months ended  September 30, 2006. The cash provided by operating  activities for
the nine months ended September 30, 2005 was mainly  comprised of our net income
of $0.6  million,  an increase in deferred  revenue of $2.2 million and non-cash
charges of $2.5 million. These amounts were partially offset by net increases in
accounts  receivable,  prepaid  expenses  and other  current  assets and accrued
expenses.

       Net cash used in  investing  activities  was $11.7  million  for the nine
months ended  September  30, 2006,  due primarily to net purchases of marketable
securities of $8.6 million,  purchases of property and equipment of $2.6 million
and purchases of software  licenses and intangible  assets of $0.4 million.  Net
cash used in  investing  activities  was $2.9  million for the nine months ended
September 30, 2005,  due primarily to net purchases of marketable  securities of
$0.3  million,  purchase of property and equipment of $2.3 million and purchases
of software licenses and intangible assets of $0.2 million.

       Net cash  used in  financing  activities  was $0.4  million  for the nine
months ended September 30, 2006. We received proceeds from the exercise of stock
options of $1.7 million and we made payments of $2.1 million for the nine months
ended September 30, 2006 to acquire  treasury stock.  Net cash used in financing
activities was $0.5 million for the nine months ended  September 30, 2005.  This
amount was  primarily  related to  payments  to acquire  treasury  stock of $1.5
million  partially offset by proceeds from the exercise of stock options of $1.0
million.

       We currently do not have any debt and our only material cash  commitments
are  related to our office  leases.  We have an  operating  lease  covering  our
corporate  office facility that expires in February,  2012. We also have several
operating leases related to offices in foreign  countries.  The expiration dates
for these leases range from 2006 through  2012.  Refer to Note 5 of the notes to
our unaudited condensed consolidated financial statements.

       We  believe  that our  current  balance  of cash,  cash  equivalents  and
marketable  securities,   and  expected  cash  flows  from  operations  will  be
sufficient to meet our cash requirements for at least the next twelve months.


ITEM 3.  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

INTEREST RATE RISKS. Our return on our investments in cash, cash equivalents and
marketable  securities  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.


                                       24


FOREIGN  CURRENCY  RISK.  We have  several  offices  outside the United  States.
Accordingly,  we are  subject to  exposure  from  adverse  movements  in foreign
currency   exchange  rates.  The  effect  of  foreign  currency   exchange  rate
fluctuations  have not been material  since our inception.  If foreign  currency
exchange  rates were to change by 10% from the levels at September 30, 2006, the
effect on our other comprehensive  income would be insignificant.  We do not use
derivative financial instruments to limit our foreign currency risk exposure.

ITEM 4.  CONTROLS AND PROCEDURES

Under the supervision and with the  participation  of our management,  including
our  principal  executive  officer  and  principal  financial  officer,  we have
evaluated  the  effectiveness  of the design  and  operation  of our  disclosure
controls and procedures as of the end of the period covered by this report, and,
based on  their  evaluation,  our  principal  executive  officer  and  principal
financial  officer  have  concluded  that  these  controls  and  procedures  are
effective.  No  changes  in  the  Company's  internal  controls  over  financial
reporting  occurred  during the quarter  ended  September  30,  2006,  that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
Company's internal controls over financial reporting.

Disclosure  controls and procedures  are procedures  that are designed to ensure
that  information  required to be disclosed by us in the reports that we file or
submit  under the  Securities  Exchange  Act of 1934,  as amended,  is recorded,
processed,  summarized  and reported,  within the time periods  specified in the
Securities and Exchange  Commission's rules and forms.  Disclosure  controls and
procedures  include,  without  limitation,  controls and procedures  designed to
ensure that  information  required to be  disclosed by us in the reports that we
file under the Exchange Act is accumulated  and  communicated to our management,
including our principal  executive officer and principal  financial officer,  as
appropriate to allow timely decisions regarding required disclosure.


PART II. OTHER INFORMATION

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

       We are  affected by risks  specific to us as well as factors  that affect
all businesses operating in a global market. The significant factors known to us
that could materially  adversely affect our business,  financial  condition,  or
operating results are set forth below,  whether or not there has been a material
change in any Risk Factor.

DUE TO THE UNCERTAIN AND SHIFTING  DEVELOPMENT OF THE NETWORK  STORAGE  SOFTWARE
MARKET AND OUR  RELIANCE  ON OUR  PARTNERS,  WE MAY HAVE  DIFFICULTY  ACCURATELY
PREDICTING REVENUE FOR FUTURE PERIODS AND APPROPRIATELY BUDGETING FOR EXPENSES.

       The rapidly  evolving  nature of the network  storage  software market in
which we sell our  products,  the degrees of effort and success of our partners'
sales and  marketing  efforts,  and other  factors  that are beyond our control,
reduce our ability to  accurately  forecast our  quarterly  and annual  revenue.
However,  we must use our  forecasted  revenue to establish our expense  budget.
Most of our  expenses  are fixed in the short  term or  incurred  in  advance of
anticipated revenue. As a result, we may not be able to decrease our expenses in
a timely manner to offset any shortfall in revenue.

THE MARKET FOR STORAGE  AREA  NETWORKS  AND NETWORK  ATTACHED  STORAGE ARE STILL
MATURING,  AND OUR BUSINESS WILL SUFFER IF THEY DO NOT CONTINUE TO DEVELOP AS WE
EXPECT.

       The  continued  adoption  of  Storage  Area  Networks  (SAN) and  Network
Attached Storage (NAS) solutions is critical to our future success.  The markets
for SAN and NAS  solutions  are still  maturing,  making it difficult to predict
their  potential  sizes or future  growth rates.  If these markets  develop more
slowly  than we  expect,  our  business,  financial  condition  and  results  of
operations would be adversely affected.


                                       25


THE MARKET FOR DISK-BASED  BACKUP SOLUTIONS IS STILL MATURING,  AND OUR BUSINESS
WILL SUFFER IF IT DOES NOT CONTINUE TO DEVELOP AS WE EXPECT.

       The  continued  adoption  of  disk-based  backup  solutions,  such as our
VirtualTape Library software,  is critical to our future success. The market for
disk-based  backup  solutions is still maturing,  making it difficult to predict
its potential  size or future  growth rate. If this market  develops more slowly
than we expect,  our  business,  financial  condition  and results of operations
would be adversely affected.

THE MARKET FOR IP-BASED  STORAGE  AREA  NETWORKS IS NEW AND  UNCERTAIN,  AND OUR
BUSINESS WILL SUFFER IF IT DOES NOT DEVELOP AS WE EXPECT.

       The rapid  adoption of IP-based  Storage Area Networks (SAN) is important
to our future success. The market for IP-based SANs is still unproven, making it
difficult to predict the potential  size or future growth rate. We are uncertain
whether a viable market for our products will develop or be sustainable. If this
market fails to develop,  or develops more slowly than we expect,  our business,
financial condition and results of operations would be adversely affected.

WE MAY NOT BE ABLE TO PENETRATE THE SMALL/MEDIUM  BUSINESS AND SMALL OFFICE/HOME
OFFICE MARKETS.

       We have announced plans to offer products for the  small/medium  business
(SMB) and small office/home office (SOHO) markets.  We may not be able to design
or  offer  products  attractive  to the SMB and the  SOHO  markets,  or to reach
agreements  with OEMs and resellers  with  significant  presences in the SMB and
SOHO markets.  If we are unable to penetrate  the SMB and SOHO markets,  we will
not be able to recoup the expenses  associated with our efforts in these markets
and our ability to grow revenues could suffer.

THE MARKET FOR OUR  PRIMEVAULT SM  SERVICES IS  COMPETITIVE  AND IT IS  UNCERTAIN
WHETHER WE WILL  ATTRACT  ENOUGH  CUSTOMERS  TO PROVIDE  AN  ADEQUATE  RETURN ON
INVESTMENT.

       We have continued to make investments in infrastructure and in operating,
sales and marketing personnel for our PrimeVault disaster recovery, data backup,
managed storage, and VTL replication services.  The market for these services is
competitive with a number of vendors offering similar services.  Despite what we
believe are competitive  advantages offered by our PrimeVault  services based on
our proprietary  IPStor and VTL families of software,  there can be no assurance
that we will be able to attract enough  customers,  or earn enough revenues,  to
cover our investment in PrimeVault  services or to provide an adequate return on
that investment.

IF WE ARE UNABLE TO DEVELOP AND MANUFACTURE NEW PRODUCTS THAT ACHIEVE ACCEPTANCE
IN THE NETWORK STORAGE SOFTWARE MARKET, OUR OPERATING RESULTS MAY SUFFER.

       The network storage  software market  continues to evolve and as a result
there is continuing demand for new products. Accordingly, we may need to develop
and manufacture new products that address  additional  network storage  software
market  segments and emerging  technologies  to remain  competitive  in the data
storage software industry. We are uncertain whether we will successfully qualify
new network  storage  software  products with our customers by meeting  customer
performance and quality specifications or quickly achieve high volume production
of storage  networking  software  products.  Any  failure to address  additional
market  segments  could harm our  business,  financial  condition  and operating
results.

OUR  PRODUCTS  MUST  CONFORM TO  INDUSTRY  STANDARDS  IN ORDER TO BE ACCEPTED BY
CUSTOMERS IN OUR MARKETS.

       Our  current  products  are  only  one  part  of a  storage  system.  All
components  of these  systems  must comply with the same  industry  standards in
order to operate together efficiently. We depend on companies that provide other
components  of these  systems to conform to industry  standards.  Some  industry
standards  may not be widely  adopted or  implemented  uniformly,  and competing
standards  may emerge that may be  preferred by OEM  customers or end users.  If
other  providers of components do not support the same industry  standards as we
do, or if  competing  standards  emerge,  our  products  may not achieve  market
acceptance, which would adversely affect our business.


                                       26


OUR PRODUCTS MAY HAVE ERRORS OR DEFECTS THAT COULD RESULT IN REDUCED  DEMAND FOR
OUR PRODUCTS OR COSTLY LITIGATION.

       Our IPStor  platform  is complex  and is designed to be deployed in large
and complex networks. Many of our customers have unique  infrastructures,  which
may require additional  professional  services in order for our software to work
within their infrastructures.  Because our products are critical to the networks
of our customers,  any significant  interruption in their service as a result of
defects in our product could result in damage to our  customers.  These problems
could  cause us to incur  significant  service  and  engineering  costs,  divert
engineering  personnel from product development efforts and significantly impair
our  ability  to  maintain  existing  customer  relationships  and  attract  new
customers.  In addition,  a product liability claim,  whether successful or not,
would  likely be time  consuming  and  expensive  to  resolve  and would  divert
management  time and attention.  Further,  if we are unable to fix the errors or
other  problems  that may be  identified  in full  deployment,  we would  likely
experience  loss of or  delay  in  revenues  and loss of  market  share  and our
business and prospects would suffer.

       Our other products may also contain  errors or defects.  If we are unable
to fix the errors or other  problems  that may be  discovered,  we would  likely
experience  loss of or  delay  in  revenues  and loss of  market  share  and our
business and prospects would suffer.

FAILURE OF STORAGE  APPLIANCES  POWERED BY IPSTOR TO INTEGRATE SMOOTHLY WITH END
USER SYSTEMS COULD IMPACT DEMAND FOR THE APPLIANCES.

       We have  entered  into  agreements  with  resellers  and OEM  partners to
develop  storage  appliances  that  combine  certain  aspects  of  IPStor or VTL
functionality  with  third  party  hardware  to create  single  purpose  turnkey
solutions that are designed to be easy to deploy. If the storage  appliances are
not easy to deploy or do not integrate smoothly with end user systems, the basic
premise behind the appliances will not be met and sales would suffer.

OUR OEM  CUSTOMERS  REQUIRE  OUR  PRODUCTS  TO UNDERGO A LENGTHY  AND  EXPENSIVE
QUALIFICATION PROCESS THAT DOES NOT ASSURE PRODUCT SALES.

       Prior to offering  our  products for sale,  our OEM  customers  typically
require that each of our products  undergo an extensive  qualification  process,
which  involves  interoperability  testing of our product in the OEM's system as
well as rigorous reliability testing.  This qualification of a product by an OEM
does not assure any sales of the product to the OEM.  Despite this  uncertainty,
we devote substantial  resources,  including  engineering,  sales, marketing and
management efforts,  toward qualifying our products with OEMs in anticipation of
sales to them. If we are unsuccessful or delayed in qualifying any products with
an OEM,  such failure or delay would  preclude or delay sales of that product to
the OEM, which may impede our ability to grow our business.

WE RELY ON OUR OEM CUSTOMERS AND RESELLERS FOR MOST OF OUR SALES.

       Almost all of our sales come from sales to end users of our  products  by
our OEM customers and by our  resellers.  These OEM customers and resellers have
limited resources and sales forces and sell many different products, both in the
network  storage  software  market and in other  markets.  The OEM customers and
resellers  may choose to focus  their  sales  efforts on other  products  in the
network storage  software market or other markets.  The OEM customers might also
choose not to  continue  to  develop or to market  products  which  include  our
products.  This would likely result in lower revenues to us and would impede our
ability to grow our business.

OUR OEM CUSTOMERS ARE NOT OBLIGATED TO CONTINUE TO SELL OUR PRODUCTS.

       We have no  control  over  the  shipping  dates  or  volumes  of  systems
incorporation  our  product  that  our  OEM  customers  ship  and  they  have no
obligation to ship systems  incorporating our software  applications.  They also
have no obligation to recommend or offer our software  applications  exclusively
or at all, and they have no minimum  sales  requirements.  These OEMs also could
choose to  develop  their  own data  protection  and  network  storage  software
internally  and  incorporate  those  products into their systems  instead of our
software  applications.  The OEMs that we do business with also compete with one
another.  If one of our OEMs views our arrangement with another OEM as competing
with its  products,  it may decide to stop doing  business with us. Any material
decrease in the volume of sales generated by OEMs with whom we do business, as a
result of these factors or otherwise,  would have a material  adverse  effect on
our revenues and results of operations in future periods.


                                       27


THE FAILURE OF OUR RESELLERS TO EFFECTIVELY SELL OUR SOFTWARE APPLICATIONS COULD
HAVE A MATERIAL ADVERSE EFFECT ON OUR REVENUES AND RESULTS OF OPERATIONS.

       We rely significantly on our value-added  resellers,  systems integrators
and corporate  resellers,  which we collectively refer to as resellers,  for the
marketing and distribution of our software applications and services.  Resellers
are our most  significant  distribution  channel.  However,  our agreements with
resellers are generally not exclusive,  are generally  renewable annually and in
many  cases  may be  terminated  by  either  party  without  cause.  Many of our
resellers  carry software  applications  that are competitive  with ours.  These
resellers may give a higher priority to other software  applications,  including
those of our competitors, or may not continue to carry our software applications
at all. If a number of resellers  were to discontinue or reduce the sales of our
products,  or  were  to  promote  our  competitors'  products  in  lieu  of  our
applications,  it would have a material  adverse effect on our future  revenues.
Events or occurrences of this nature could  seriously harm our sales and results
of operations.  In addition,  we expect that a significant  portion of our sales
growth  will depend  upon our  ability to  identify  and  attract  new  reseller
partners.  The use of resellers is an integral part of our distribution network.
We believe that our competitors also use reseller arrangements.  Our competitors
may be more  successful  in  attracting  reseller  partners and could enter into
exclusive  relationships  with  resellers  that make it  difficult to expand our
reseller  network.  Any failure on our part to expand our  network of  resellers
could impair our ability to grow revenues in the future.

WE ARE DEPENDENT ON CERTAIN KEY CUSTOMERS AND A PORTION OF OUR  RECEIVABLES  HAS
HISTORICALLY BEEN CONCENTRATED WITH TWO CUSTOMERS.

       We tend to have  one or  more  customers  account  for 10% or more of our
revenues during each fiscal  quarter.  For the quarter ended September 30, 2006,
we had one customer who accounted for 27% of our revenues. While we believe that
we will continue to receive revenue from this client,  and from another customer
which  has  provided  10% or  more  of our  revenues  in  recent  quarters,  our
agreements do not have any minimum sales  requirements  and we cannot  guarantee
continued  revenue.  If  our  contracts  with  either  of  these  customers  are
terminated,  or if  the  volume  of  sales  from  these  customer  significantly
declines, it would have a material adverse effect on our operating results.

       In addition, as of September 30, 2006, one customer accounted for a total
of 18% of our  outstanding  receivables.  While we  currently  have no reason to
question  the   collectibility  of  this  receivable,   a  business  failure  or
reorganization  by  this  customer  could  harm  our  ability  to  collect  this
receivable and could damage our cash flow.

THE  REPORTING  TERMS OF SOME OF OUR OEM  AGREEMENTS  MAY CAUSE US DIFFICULTY IN
ACCURATELY  PREDICTING  REVENUE FOR FUTURE  PERIODS,  BUDGETING  FOR EXPENSES OR
RESPONDING TO TRENDS.

       Certain of our OEM  customers do not report  license  revenue to us until
sixty  days or more  after  the end of the  quarter  in which the  software  was
licensed.  There will thus be a delay before we learn whether  licensing revenue
from these OEMs has met,  exceeded,  or fallen  short of our  expectations.  The
reporting  schedule  from these  OEMs also means that our  ability to respond to
trends in the market could be harmed as well.  For example,  if, in a particular
quarter,  we see a significant  increase or decrease in revenue from our channel
sales or one of our other OEM partners,  there will be a delay in our ability to
determine whether this is an anomaly or a part of a trend.  However, we must use
our forecasted revenue to establish our expense budget. Most of our expenses are
fixed in the short term or  incurred  in advance of  anticipated  revenue.  As a
result, we may not be able to decrease our expenses in a timely manner to offset
any  shortfall  in  revenue  or to  increase  our  sales,  marketing  or support
headcounts to take advantage of positive developments.

ISSUES WITH THE HARDWARE SOLD BY OUR PARTNERS COULD RESULT IN LOWER SALES OF OUR
PRODUCTS.

       As part of our sales  channel,  we license our software to OEMs and other
partners  who install our  software on their own  hardware or on the hardware of
other third parties. If the hardware does not function properly or causes damage
to customers' systems, we could lose sales to future customers,  even though our
software  functions  properly.   Problems  with  our  partners'  hardware  could
negatively impact our business.



                                       28


WE MUST MAINTAIN OUR EXISTING  RELATIONSHIPS AND DEVELOP NEW RELATIONSHIPS  WITH
STRATEGIC INDUSTRY PARTNERS.

       Part of our  strategy is to partner with major  third-party  software and
hardware  vendors who integrate our products into their offerings  and/or market
our  products  to  others.  These  strategic  partners  often have  customer  or
distribution  networks  to which we  otherwise  would  not  have  access  or the
development  of  which  would  take up  large  amounts  of our  time  and  other
resources.  There is intense  competition to establish  relationships with these
strategic  partners.  Some of our agreements with our OEM customers grant to the
OEMs limited exclusivity rights to portions of our products for periods of time.
This could  result in lost sales  opportunities  for us with other  customers or
could cause other potential OEM partners to consider or select software from our
competitors  for their storage  solutions.  In addition,  the desire for product
differentiation  could cause  potential OEM partners to select software from our
competitors.  We cannot guarantee that our current strategic partners,  or those
companies  with whom we may  partner  in the  future,  will  continue  to be our
partners for any period of time.  If our software  were to be replaced in an OEM
solution by competing  software,  or if our software is not selected by OEMs for
future  solutions,  it would  likely  result in lower  revenues  to us and would
impede our ability to grow our business.

CONSOLIDATION   IN  THE  NETWORK  STORAGE  INDUSTRY  COULD  HURT  OUR  STRATEGIC
RELATIONSHIPS.

       In the  past,  companies  with whom we have OEM  relationships  have been
acquired by other companies.  These acquisitions caused disruptions in the sales
and  marketing  of our  products  and in  2005,  acquisitions  of two of our OEM
partners  had an  impact  on our  revenues.  If  additional  OEM  customers  are
acquired, the new parents might choose to stop offering solutions containing our
software.  Even if the solutions continued to be offered,  there might be a loss
of focus and sales momentum as the companies are integrated.

THE  NETWORK  STORAGE   SOFTWARE  MARKET  IS  HIGHLY   COMPETITIVE  AND  INTENSE
COMPETITION COULD NEGATIVELY IMPACT OUR BUSINESS.

       The network storage software market is intensely  competitive even during
periods  when demand is stable.  Some of our current and  potential  competitors
have longer operating histories,  significantly greater resources,  broader name
recognition  and a  larger  installed  base of  customers  than we  have.  Those
competitors  and other  potential  competitors  may be able to  establish  or to
expand  network  storage   software   offerings  more  quickly,   adapt  to  new
technologies and customer requirements faster, and take advantage of acquisition
and other opportunities more readily.

       Our competitors also may:

o   consolidate or establish  strategic  relationships among themselves to lower
    their product costs or to otherwise compete more effectively against us; or

o   bundle  their  products  with other  products to  increase  demand for their
    products.

       In addition,  some OEMs with whom we do business, or hope to do business,
may enter the market  directly and rapidly  capture market share.  If we fail to
compete  successfully  against  current  or future  competitors,  our  business,
financial condition and operating results may suffer.


OUR ABILITY TO SELL OUR SOFTWARE APPLICATIONS IS HIGHLY DEPENDENT ON THE QUALITY
OF OUR SERVICES  OFFERINGS,  AND OUR FAILURE TO OFFER HIGH  QUALITY  SUPPORT AND
PROFESSIONAL  SERVICES  WOULD  HAVE A  MATERIAL  ADVERSE  AFFECT ON OUR SALES OF
SOFTWARE APPLICATIONS AND RESULTS OF OPERATIONS.

       Our services  include the  assessment and design of solutions to meet our
customers'  storage management  requirements and the efficient  installation and
deployment of our software  applications based on specified business objectives.
Further, once our software applications are deployed, our customers depend on us
to resolve issues relating to our software applications. A high level of service
is critical for the successful marketing and sale of our software.  If we or our
partners do not effectively  install or deploy our  applications,  or succeed in
helping our customers quickly resolve post-deployment issues, it would adversely
affect our ability to sell  software  products to existing  customers  and could
harm our  reputation  with  potential  customers.  As a result,  our  failure to
maintain high quality  support and  professional  services would have a material
adverse effect on our sales of software applications and results of operations


                                       29


FAILURE TO ACHIEVE ANTICIPATED GROWTH COULD HARM OUR BUSINESS AND OPERATING RESULTS.

       Achieving our anticipated growth will depend on a number of factors, some
of which include:

o   retention of key management, marketing and technical personnel;

o   our ability to increase our  customer  base and to increase the sales of our
    products; and

o   competitive  conditions  in  the  network  storage  infrastructure  software
    market.

We cannot assure you that the anticipated  growth will be achieved.  The failure
to achieve  anticipated growth could harm our business,  financial condition and
operating results.

OUR REVENUES DEPEND IN PART ON SPENDING BY CORPORATE CUSTOMERS.

       The  operating  results  of our  business  depend in part on the  overall
demand for network  storage  software.  Because our sales are primarily to major
corporate  customers,  any softness in demand for network  storage  software may
result in decreased revenues.

OUR FUTURE QUARTERLY RESULTS MAY FLUCTUATE SIGNIFICANTLY,  WHICH COULD CAUSE OUR
STOCK PRICE TO DECLINE.

       Our  previous  results  are  not  necessarily  indicative  of our  future
performance and our future quarterly results may fluctuate significantly.

       Our future performance will depend on many factors, including:

o   the timing of  securing  software  license  contracts  and the  delivery  of
    software and related revenue recognition;

o   the  seasonality  of  information  technology,   including  network  storage
    products, spending;

o   the average unit selling price of our products;

o   existing or new  competitors  introducing  better  products  at  competitive
    prices before we do;

o   our ability to manage  successfully  the complex  and  difficult  process of
    qualifying our products with our customers;

o   new products or enhancements from us or our competitors;

o   import or export restrictions on our proprietary technology; and

o   personnel changes.

       Many of our  expenses  are  relatively  fixed and  difficult to reduce or
modify.  As a result,  the fixed nature of our expenses will magnify any adverse
effect of a decrease in revenue on our operating results.

OUR STOCK PRICE MAY BE VOLATILE

       The market  price of our common  stock has been  volatile in the past and
may be volatile in the future. For example,  during the past twelve months ended
September  30, 2006,  the closing  market price of our common stock as quoted on
the NASDAQ Global Market fluctuated between $5.81 and $9.78. The market price of
our common stock may be significantly affected by the following factors:

o   actual or anticipated fluctuations in our operating results;


                                       30


o   failure to meet financial estimates;

o   changes in market  valuations of other  technology  companies,  particularly
    those in the network storage software market;

o   announcements by us or our competitors of significant technical innovations,
    acquisitions, strategic partnerships, joint ventures or capital commitments;

o   loss of one or more key OEM customers; and

o   departures of key personnel.

       The stock market has experienced  extreme  volatility that often has been
unrelated to the performance of particular companies.  These market fluctuations
may cause our stock price to fall regardless of our performance.

OUR  ABILITY  TO  FORECAST  EARNINGS  IS  LIMITED  BY THE  IMPACT OF  ACCOUNTING
REQUIREMENTS.

       The Financial  Accounting Standards Board requires companies to recognize
the fair value of stock options and other  share-based  payment  compensation to
employees as compensation expense in the statement of operations.  However, this
expense,  which, in accordance with accounting standards,  we calculate based on
the  "Black-Scholes"  model,  is subject to factors  beyond our  control.  These
factors  include  the market  price of our stock on a  particular  day and stock
price  "volatility." In addition,  we do not know how many options our employees
will exercise in any future  period.  These unknowns make it difficult for us to
forecast accurately what the stock option and equity-based  compensation expense
will be in the future. Because we are unable to make accurate expense forecasts,
our ability to make accurate forecasts of future earnings is compromised.

WE HAVE A SIGNIFICANT  AMOUNT OF AUTHORIZED BUT UNISSUED  PREFERRED STOCK, WHICH
MAY AFFECT THE LIKELIHOOD OF A CHANGE OF CONTROL IN OUR COMPANY.

       Our Board of Directors has the authority,  without  further action by the
stockholders,  to issue up to 2,000,000  shares of preferred stock on such terms
and  with  such  rights,  preferences  and  designations,   including,   without
limitation  restricting  dividends on our common  stock,  dilution of the voting
power of our common stock and impairing the liquidation rights of the holders of
our  common  stock,  as  the  Board  may  determine  without  any  vote  of  the
stockholders.  Issuance  of such  preferred  stock,  depending  upon the rights,
preferences and designations thereof may have the effect of delaying,  deterring
or  preventing  a  change  in  control.  In  addition,  certain  "anti-takeover"
provisions of the Delaware  General  Corporation  Law,  among other things,  may
restrict  the  ability  of our  stockholders  to  authorize  a merger,  business
combination  or change of  control.  Further,  we have  entered  into  change of
control  agreements with certain  executives,  which may also have the effect of
delaying, deterring or preventing a change in control.

WE HAVE A  SIGNIFICANT  NUMBER OF  OUTSTANDING  OPTIONS,  RESTRICTED  SHARES AND
WARRANTS,  THE  EXERCISE OF WHICH WOULD DILUTE THE  THEN-EXISTING  STOCKHOLDERS'
PERCENTAGE OWNERSHIP OF OUR COMMON STOCK.

       As of September 30, 2006,  we had an aggregate of 11,809,460  outstanding
restricted  shares and  outstanding  options and warrants to purchase our common
stock.  The  weighted  average  exercise  price of the  outstanding  options and
warrants is $5.51 per share.  We also have 1,195,185  shares of our common stock
reserved  for  issuance  under our stock  plans  with  respect  to  options  (or
restricted stock) that have not been granted.

       The exercise of all of the  outstanding  options and warrants  and/or the
grant and exercise of additional  options or  restricted  stock would dilute the
then-existing  stockholders' percentage ownership of common stock, and any sales
in the public  market of the common  stock  issuable  upon such  exercise  could
adversely affect  prevailing market prices for the common stock.  Moreover,  the
terms upon which we would be able to obtain  additional  equity capital could be
adversely  affected  because the holders of such  securities  can be expected to
exercise or convert them at a time when we would, in all likelihood,  be able to
obtain any needed  capital on terms more  favorable  than those provided by such
securities.


                                       31


OUR BUSINESS  COULD BE  MATERIALLY  AFFECTED AS A RESULT OF A NATURAL  DISASTER,
TERRORIST ACTS, OR OTHER CATASTROPHIC EVENTS

       In August,  2003,  our  business  was  interrupted  due to a large  scale
blackout in the northeastern  United States.  While our headquarters  facilities
contain  redundant  power  supplies  and  generators,  our  domestic and foreign
operations,  and the operations of our industry partners,  remain susceptible to
fire,  floods,  power  loss,  power  shortages,   telecommunications   failures,
break-ins and similar events.

       Any  interruption  in  power  supply  or   telecommunications   would  be
particularly   disruptive  to  our  PrimeVault   backup  and  disaster  recovery
operations.  If PrimeVault customers are unable to access their data, confidence
in our ability to provide disaster  recovery and backup services will be damaged
which  will  impair  our  ability  to  retain  existing  customers,  to gain new
customers and to expand our operations.

       Terrorist   actions   domestically  or  abroad  could  lead  to  business
disruptions  or to  cancellations  of customer  orders or a general  decrease in
corporate spending on information technology, or could have direct impact on our
marketing,  administrative  or financial  functions and our financial  condition
could suffer.

UNITED STATES  GOVERNMENT EXPORT  RESTRICTIONS  COULD IMPEDE OUR ABILITY TO SELL
OUR SOFTWARE TO CERTAIN END USERS.

       Certain of our  products  include the ability for the end user to encrypt
data.  The United  States,  through  the  Bureau of  Industry  Security,  places
restrictions on the export of certain encryption technology.  These restrictions
may include:  the  requirement to have a license to export the  technology;  the
requirement to have software  licenses  approved  before export is allowed;  and
outright  bans on the licensing of certain  encryption  technology to particular
end users or to all end users in a particular  country.  Certain of our products
are subject to various levels of export restrictions.  These export restrictions
could negatively impact our business.

THE  INTERNATIONAL  NATURE OF OUR BUSINESS  COULD HAVE AN ADVERSE  AFFECT ON OUR
OPERATING RESULTS.

       We sell our products worldwide.  Accordingly, our operating results could
be  materially  adversely  affected  by various  factors  including  regulatory,
political,  or  economic  conditions  in a specific  country  or  region,  trade
protection measures and other regulatory requirements, and acts of terrorism and
international conflicts.

       Our international  sales are denominated  primarily in U.S.  dollars.  An
increase in the value of the U.S.  dollar relative to foreign  currencies  could
make our products more expensive and, therefore, potentially less competitive in
foreign markets.

       Additional  risks  inherent  in  our  international  business  activities
generally  include,  among others,  longer accounts  receivable  payment cycles,
difficulties  in managing  international  operations,  decreased  flexibility in
matching  workforce to needs as compared with the U.S., and potentially  adverse
tax  consequences.  Such factors could  materially  adversely  affect our future
international sales and, consequently, our operating results.

IF WE ARE UNABLE TO PROTECT OUR INTELLECTUAL PROPERTY, OUR BUSINESS WILL SUFFER.

       Our success is dependent upon our proprietary technology.  Currently, the
IPStor software suite is the core of our proprietary  technology.  We have three
patents issued, and multiple pending patent  applications,  numerous  trademarks
registered and multiple pending trademark  applications related to our products.
We cannot  predict  whether we will  receive  patents  for our pending or future
patent applications, and any patents that we own or that are issued to us may be
invalidated,  circumvented  or  challenged.  In  addition,  the laws of  certain
countries  in which we sell and  manufacture  our  products,  including  various
countries in Asia, may not protect our products and intellectual property rights
to the same extent as the laws of the United States.

       We also rely on trade secret,  copyright  and trademark  laws, as well as
the  confidentiality  and other  restrictions  contained in our respective sales
contracts  and  confidentiality  agreements to protect our  proprietary  rights.
These legal protections afford only limited protection.


                                       32


OUR EFFORTS TO PROTECT OUR INTELLECTUAL PROPERTY MAY CAUSE US TO BECOME INVOLVED
IN COSTLY AND LENGTHY LITIGATION, WHICH COULD SERIOUSLY HARM OUR BUSINESS.

       In recent  years,  there has been  significant  litigation  in the United
States involving patents, trademarks and other intellectual property rights.

       We were already subject to one action,  which alleged that our technology
infringed on patents held by a third  party.  While we settled this  litigation,
the fees and expenses of the  litigation  as well as the  litigation  settlement
were expensive and the litigation diverted management's time and attention.  Any
additional litigation, regardless of its outcome, would likely be time consuming
and  expensive to resolve and would divert  management's  time and attention and
might  subject  us to  significant  liability  for  damages  or  invalidate  our
intellectual  property rights. Any potential  intellectual  property  litigation
against us could force us to take specific actions, including:

o    cease selling our products that use the challenged intellectual property;

o    obtain  from  the  owner of the  infringed  intellectual  property  right a
     license to sell or use the relevant technology or trademark,  which license
     may not be available on reasonable terms, or at all; or

o    redesign those products that use infringing  intellectual property or cease
     to use an infringing product or trademark.

DEVELOPMENTS  LIMITING THE AVAILABILITY OF OPEN SOURCE SOFTWARE COULD IMPACT OUR
ABILITY TO DELIVER PRODUCTS AND COULD SUBJECT US TO COSTLY LITIGATION.

       Many  of  our  products  are  designed  to  include   software  or  other
intellectual  property  licensed  from third  parties,  including  "Open Source"
software.  At least one intellectual  property rights holder has alleged that it
holds the rights to  software  traditionally  viewed as Open  Source.  It may be
necessary in the future to seek or renew licenses relating to various aspects of
these products.  There can be no assurance that the necessary  licenses would be
available  on  acceptable  terms,  if at all. The  inability  to obtain  certain
licenses  or other  rights or to obtain  such  licenses  or rights on  favorable
terms, or the need to engage in litigation regarding these matters, could have a
material  adverse  effect on our  business,  operating  results,  and  financial
condition.  Moreover,  the  inclusion  in our  products  of  software  or  other
intellectual  property licensed from third parties on a nonexclusive basis could
limit our ability to protect our proprietary rights in our products.

THE LOSS OF ANY OF OUR KEY PERSONNEL COULD HARM OUR BUSINESS.

       Our  success  depends  upon  the  continued   contributions  of  our  key
employees,  many of whom would be extremely difficult to replace. We do not have
key person life insurance on any of our  personnel.  Worldwide  competition  for
skilled employees in the network storage software industry is extremely intense.
If we are  unable to retain  existing  employees  or to hire and  integrate  new
employees, our business, financial condition and operating results could suffer.
In addition,  companies whose employees accept positions with competitors  often
claim that the competitors  have engaged in unfair hiring  practices.  We may be
the subject of such claims in the future as we seek to hire qualified  personnel
and could incur substantial costs defending ourselves against those claims.

WE MAY NOT SUCCESSFULLY INTEGRATE THE PRODUCTS, TECHNOLOGIES OR BUSINESSES FROM,
OR REALIZE THE INTENDED BENEFITS OF ACQUISITIONS.

       We have made, and may continue to make,  acquisitions  of other companies
or  their  assets.  Integration  of  the  acquired  products,  technologies  and
businesses, could divert management's time and resources. Further, we may not be
able to properly  integrate the acquired  products,  technologies or businesses,
with our existing products and operations,  train, retain and motivate personnel
from  the  acquired  businesses,  or  combine  potentially  different  corporate
cultures.   If  we  are  unable  to  fully  integrate  the  acquired   products,
technologies  or businesses,  or train,  retain and motivate  personnel from the
acquired   businesses,   we  may  not  receive  the  intended  benefits  of  the
acquisitions,  which could harm our  business,  operating  results and financial
condition.


                                       33


IF  ACTUAL  RESULTS  OR  EVENTS  DIFFER   MATERIALLY   FROM  OUR  ESTIMATES  AND
ASSUMPTIONS,  OUR REPORTED  FINANCIAL  CONDITION AND RESULTS OF  OPERATIONS  FOR
FUTURE PERIODS COULD BE MATERIALLY AFFECTED.

       The  preparation  of  consolidated   financial   statements  and  related
disclosure in accordance with generally  accepted  account  principles  requires
management to establish  policies that contain  estimates and  assumptions  that
affect the amounts  reported in the  consolidated  financial  statements and the
accompanying  notes.  Note 1 to the  Consolidated  Financial  Statements in this
Report on Form 10-Q describes the significant  accounting  policies essential to
preparing  our  financial   statements.   The  preparation  of  these  financial
statements  requires us to make estimates and judgments that affect the reported
amounts of assets, liabilities,  revenues and expenses, and related disclosures.
We base our estimates on historical  experience and assumptions  that we believe
to be  reasonable  under the  circumstances.  Actual  future  results may differ
materially from these estimates. We evaluate, on an ongoing basis, our estimates
and assumptions.

LONG TERM CHARACTER OF INVESTMENTS

       Our present and future equity  investments may never appreciate in value,
and  are  subject  to  normal  risks  associated  with  equity   investments  in
businesses.   These  investments  may  involve   technology  risks  as  well  as
commercialization  risks and market  risks.  As a result,  we may be required to
write down some or all of these investments in the future.

UNKNOWN FACTORS

       Additional  risks  and  uncertainties  of which we are  unaware  or which
currently we deem immaterial also may become important factors that affect us.



ITEM 2.  UNREGISTERED SALES OF EQUITY PROCEEDS AND USE OF PROCEEDS

Shares of common stock repurchased during the quarter ended September 30, 2006:

                                                                    Total Number of       Maximum Number
                                                                   Shares Purchased      of Shares That May
                         Total Number of        Average Price     as Part of Publicly     Yet be Purchased
                         Shares Purchased      Paid Per Share        Announced Plan        Under the Plan
                         ----------------      --------------     -------------------    ------------------
September, 2006               65,600              $   7.25              65,600              1,134,800

     Total                    65,600              $   7.25              65,600              1,134,800


The Company's Board of Directors approved a program, effective October 24, 2001,
to  repurchase  up to two million  shares of the  Company's  common  stock.  The
program has no expiration date.

ITEM 6.  EXHIBITS

  31.1   Certification of the Chief Executive Officer

  31.2   Certification of the Chief Financial Officer

  32.1   Certification of Chief Executive Officer pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002 (18 U.S.C. ss. 1350)

  32.2   Certification of Chief Financial Officer pursuant to Section 906 of the
         Sarbanes-Oxley Act of 2002 (18 U.S.C. ss. 1350)


                                       34


                                   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.

                                            FALCONSTOR SOFTWARE, INC.

                                            /s/ James Weber
                                            ------------------------------------
                                            James Weber
                                            Chief Financial Officer, Vice President
                                            and Treasurer
                                            (Chief Accounting Officer)

November 9, 2006