10-Q/A

United States

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

_____________________

FORM 10-Q/A

(Amendment No. 1)

_____________________

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934   For the Quarterly Period Ended June 30, 2011.

¨ 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 0-10843

_____________________

CSP Inc.

(Exact name of Registrant as specified in its Charter)

_____________________

Massachusetts	04-2441294
(State of incorporation)	(I.R.S. Employer Identification No.)

43 Manning Road

Billerica, Massachusetts 01821-3901

(978) 663-7598

(Address and telephone number of principal executive offices)

_____________________

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 has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x   No  ¨.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	¨	Accelerated filer	¨
Non-accelerated filer	¨  (Do not check if a smaller reporting company)	Smaller reporting company	x

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

As of July 28, 2011, the registrant had 3,473,222 shares of common stock issued and outstanding.

INDEX

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements
	Consolidated Balance Sheets as of June 30, 2011 (unaudited) and September 30, 2010	4
	Consolidated Statements of Operations (unaudited) for the three and nine months ended June 30, 2011 and 2010	5
	Consolidated Statement of Shareholders’ Equity (unaudited) for the nine months ended June 30, 2011	6
	Consolidated Statements of Cash Flows (unaudited) for the nine months ended June 30, 2011 and 2010	7
	Notes to Consolidated Financial Statements (unaudited)	8-15
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	15-26
Item 4.	Controls and Procedures	27
PART II. OTHER INFORMATION
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	28
Item 6.	Exhibits	29

2

EXPLANATORY NOTE

This Amendment No. 1 on Form 10-Q/A to our Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, filed with the Securities and Exchange Commission (SEC) on August 9, 2011 is being filed to restate our consolidated financial statements and other financial information to give effect to adjustments resulting from the identification of sales that are maintenance and support services provided by third parties where the Company is not the primary obligor for the service, which requires presentation of the revenue reported by the Company net of the cost of the services as opposed to recognition as the gross sales value of the services. We have therefore reduced the product revenue and product cost of sales by the amount of the costs associated with these services.  In addition, the Company identified certain other services provided pursuant to third party contracts for which the Company is the primary obligor and reported these services correctly at the gross sales value; however these services were reported as product revenue and should have been reported as service revenue. We have therefore, reclassified both the revenue and cost of sales for these services from product revenue and product cost of sales to service revenue and service cost of sales.  The adjustments made to the restated financial statements referred to above did not affect gross profit, income before taxes, net income, cash flow, total assets, total liabilities, retained earnings or total shareholder equity as of or for the quarters and nine-month periods ended June 30, 2011 and 2010.

We have added a disclosure in Note 2 to our Consolidated Financial Statements that explains the restatement and the impact to our Consolidated Financial Statements that were originally filed.  This Form 10-Q/A (Amendment No. 1) amends and restates Part I – Items 1, 2 and 4 of the August 9, 2011 filing, in each case to reflect only the adjustments described herein and the filing of restated financial statements as discussed above, and no other information in our August 9, 2011 filing is amended hereby. Except for the foregoing amended information, this Form 10-Q/A (Amendment No. 1) filing does not reflect events occurring after August 9, 2011.

3

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CSP INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except par value)

	June 30, 2011			September 30, 2010
	(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents	$	17,482		$	15,531
Accounts receivable, net of allowances of $277 and $288		10,318			12,190
Inventories		5,586			5,862
Refundable income taxes		334			721
Deferred income taxes		126			124
Other current assets		2,054			1,523
Total current assets		35,900			35,951
Property, equipment and improvements, net		873			873
Other assets:
Intangibles, net		602			687
Deferred income taxes		918			880
Cash surrender value of life insurance		2,888			2,689
Other assets		249			299
Total other assets		4,657			4,555
Total assets	$	41,430		$	41,379
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses	$	8,978		$	10,049
Deferred revenue		3,348			3,078
Pension and retirement plans		708			441
Income taxes payable		239			380
Total current liabilities		13,273			13,948
Pension and retirement plans		9,010			8,928
Capital lease obligation		25			24
Other long term liabilities		271			-
Total liabilities		22,579			22,900
Commitments and contingencies
Shareholders’ equity:
Common stock, $.01 par; authorized, 7,500 shares; issued and outstanding 3,473 and 3,520 shares, respectively		35			35
Additional paid-in capital		11,035			11,280
Retained earnings		12,977			12,516
Accumulated other comprehensive loss		(5,196	)		(5,352	)
Total shareholders’ equity		18,851			18,479
Total liabilities and shareholders’ equity	$	41,430		$	41,379

See accompanying notes to unaudited consolidated financial statements.

4

CSP INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except for per share data)

	For the three months ended						For the nine months ended
	June 30, 2011			June 30, 2010			June 30, 2011			June 30, 2010
	(Restated)			(Restated)			(Restated)			(Restated)
Sales:
Product	$	14,726		$	21,013		$	42,784		$	52,793
Services		4,063			5,998			14,261			14,877
Total sales		18,789			27,011			57,045			67,670
Cost of sales:
Product		12,256			18,812			35,631			44,840
Services		2,912			3,303			9,016			10,140
Total cost of sales		15,168			22,115			44,647			54,980
Gross profit		3,621			4,896			12,398			12,690
Operating expenses:
Engineering and development		442			498			1,460			1,401
Selling, general and administrative		3,450			3,740			10,135			10,207
Total operating expenses		3,892			4,238			11,595			11,608
Operating income (loss)		(271	)		658			803			1,082
Other income (expense):
Foreign exchange gain (loss)		(9	)		(6	)		-			(16	)
Other income (expense), net		(24	)		(4	)		(55	)		(30	)
Net other income (expense)		(33	)		(10	)		(55	)		(46	)
Income (loss) before income taxes		(304	)		648			748			1,036
Income tax expense (benefit)		(90	)		27			287			168
Net income (loss)	$	(214	)	$	621		$	461		$	868
Net income (loss) attributable to common shareholders	$	(211	)	$	614		$	455		$	860
Net income (loss) per share – basic	$	(0.06	)	$	0.17		$	0.13		$	0.24
Weighted average shares outstanding – basic		3,428			3,548			3,446			3,545
Net income (loss) per share – diluted	$	(0.06	)	$	0.17		$	0.13		$	0.24
Weighted average shares outstanding – diluted		3,428			3,574			3,485			3,574

See accompanying notes to unaudited consolidated financial statements.

5

CSP INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENT OF SHAREHOLDERS’ EQUITY

For the Nine Months Ended June 30, 2011

(Amounts in thousands)

	Shares			Amount			Additional Paid-in Capital			Retained Earnings		Accumulated other comprehensive loss			Total Shareholders’ Equity			Comprehensive Income
Balance as of September 30, 2010		3,520		$	35		$	11,280		$	12,516	$	(5,352	)	$	18,479
Comprehensive income (loss):
Net income		—			—			—			461		—			461		$	461
Other comprehensive income:
Effect of foreign currency translation		—			—			—			—		156			156			156
Total comprehensive income																		$	617
Stock-based compensation		—			—			54			—		—			54
Issuance of shares under employee stock purchase plan		25			—			74			—		—			74
Restricted stock shares issued		37			1			74			—		—			75
Purchase of common stock		(109	)		(1	)		(447	)		—		—			(448	)
Balance as of June 30, 2011		3,473		$	35		$	11,035		$	12,977	$	(5,196	)	$	18,851

See accompanying notes to unaudited consolidated financial statements.

6

CSP INC. AND SUBSIDIARIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

	For the nine months ended
	June 30, 2011			June 30, 2010
Cash flows from operating activities:
Net income	$	461		$	868
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		277			295
Amortization of intangibles		85			85
Loss on disposal of fixed assets, net		3			1
Foreign exchange loss (gain)		―			16
Non-cash changes in accounts receivable		(12	)		8
Stock-based compensation expense on stock options and restricted stock awards		129			166
Deferred income taxes		―			(153	)
Increase in cash surrender value of life insurance		(59	)		(60	)
Changes in operating assets and liabilities:
(Increase) decrease in accounts receivable		2,212			(4,819	)
(Increase) decrease in inventories		295			(1,281	)
(Increase) decrease in refundable income taxes		410			(46	)
(Increase) decrease in other current assets		(449	)		132
Decrease in other assets		54			10
Increase (decrease) in accounts payable and accrued expenses		(1,322	)		4,959
Increase in deferred revenue		149			180
Increase in pension and retirement plans liability		58			159
Increase (decrease) in income taxes payable		(143	)		252
Increase (decrease) in other long term liabilities		271			(309	)
Net cash provided by operating activities		2,419			463
Cash flows from investing activities:
Purchase of investments		-			(1,100	)
Life insurance premiums paid		(140	)		(121	)
Purchases of property, equipment and improvements		(249	)		(288	)
Net cash used in investing activities		(389	)		(1,509	)
Cash flows from financing activities:
Proceeds from issuance of shares under employee stock purchase plan		74			113
Purchase of common stock		(448	)		(122	)
Net cash used in financing activities		(374	)		(9	)
Effects of exchange rate on cash		295			(1,143	)
Net increase (decrease) in cash and cash equivalents		1,951			(2,198	)
Cash and cash equivalents, beginning of period		15,531			18,904
Cash and cash equivalents, end of period	$	17,482		$	16,706
Supplementary cash flow information:
Cash paid for income taxes	$	267		$	404
Cash paid for interest	$	85		$	89

See accompanying notes to unaudited consolidated financial statements.

7

CSP INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

THREE AND NINE MONTHS ENDED JUNE 30, 2011 AND 2010

Organization and Business

CSP Inc. was founded in 1968 and is based in Billerica, Massachusetts. To meet the diverse requirements of its industrial, commercial and defense customers worldwide, CSP Inc. and its subsidiaries (collectively “CSPI” or the “Company”) develop and market IT integration solutions and high-performance cluster computer systems. The Company operates in two segments, its Systems segment and its Service and System Integration segment.

1. Basis of Presentation

The accompanying consolidated financial statements have been prepared by the Company, without audit, and reflect all adjustments which, in the opinion of management, are necessary for a fair statement of the results of the interim periods presented. All adjustments were of a normal recurring nature. Certain information and footnote disclosures normally included in the annual financial statements, which are prepared in accordance with accounting principles generally accepted in the United States, have been condensed or omitted. Accordingly, the Company believes that although the disclosures are adequate to make the information presented not misleading, the unaudited financial statements should be read in conjunction with the footnotes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2010, and Form 8-K/A filed on January 11, 2012.

2. Restatement

The Company has restated its Consolidated Statements of Operations for the three-month and nine-month periods ended June 30, 2011 and 2010  to reflect adjustments and reclassifications of revenue and cost of sales, in connection with the identification of sales that are maintenance and support services provided by third parties where the Company is not the primary obligor of the service, which requires presentation of the revenue reported by the Company net of the cost of the services as opposed to recognition of the gross sales value of the services.  In addition, the Company identified certain other services provided pursuant to third party contracts for which the Company is the primary obligor and reported these services correctly at the gross sales value; however these services were reported as product revenue and should have been included as service revenue. We have therefore, reclassified both the revenue and cost of sales for these services from product revenue and product cost of sales to service revenue and service cost of sales.

The adjustments made to the restated financial statements referred to above did not affect gross profit, income before taxes, net income, cash flow, total assets, total liabilities, retained earnings or total shareholder equity as of or for the quarters and nine-month periods ended June 30, 2011 and 2010.

The tables below show the impact to the statements of operations for the restated periods.

	Three months ended June 30, 2011 (unaudited)									Three months June 30, 2010 (unaudited)
	As reported			Restatement Adjustment			Restated			As reported			Restatement Adjustment			Restated
	(Amounts in thousands except for per share data)
Sales:
Product	$	16,416		$	(1,690	)	$	14,726		$	23,753		$	(2,740	)	$	21,013
Services		3,265			798			4,063			4,815			1,183			5,998
Total sales		19,681			(892	)		18,789			28,568			(1,557	)		27,011
Cost of sales:
Product		13,690			(1,434	)		12,256			21,153			(2,341	)		18,812
Services		2,370			542			2,912			2,519			784			3,303
Total cost of sales		16,060			(892	)		15,168			23,672			(1,557	)		22,115
Gross profit		3,621			-			3,621			4,896			-			4,896
Operatingexpenses		3,892			-			3,892			4,238			-			4,238
Operating income		(271	)		-			(271	)		658			-			658
Other income (expense), net		(33	)		-			(33	)		(10	)		-			(10	)
Income before income taxes		(304	)		-			(304	)		648			-			648
Income tax expense		(90	)		-			(90	)		27			-			27
Net income	$	(214	)		-		$	(214	)	$	621			-		$	621
Net income per share – basic	$	(0.06	)		-		$	(0.06	)	$	0.17			-		$	0.17
Weighted average shares outstanding – basic		3,428			-			3,428			3,548			-			3,548
Net income per share – diluted	$	(0.06	)		-		$	(0.06	)	$	0.17			-		$	0.17
Weighted average shares outstanding – diluted		3,428			-			3,428			3,574			-			3,574

8

	Nine months ended June 30, 2011 (unaudited)									Nine months ended June 30, 2010 (unaudited)
	As reported			Restatement Adjustment			Restated			As reported			Restatement Adjustment			Restated
	(Amounts in thousands except for per share data)
Sales:
Product	$	49,566		$	(6,782	)	$	42,784		$	59,549		$	(6,756	)	$	52,793
Services		11,434			2,827			14,261			11,601			3,276			14,877
Total sales		61,000			(3,955	)		57,045			71,150			(3,480	)		67,670
Cost of sales:
Product		41,440			(5,809	)		35,631			50,729			(5,889	)		44,840
Services		7,162			1,854			9,016			7,731			2,409			10,140
Total cost of sales		48,602			(3,955	)		44,647			58,460			(3,480	)		54,980
Gross profit		12,398			-			12,398			12,690			-			12,690
Operatingexpenses		11,595			-			11,595			11,608			-			11,608
Operating income		803			-			803			1,082			-			1,082
Other income (expense), net		(55	)		-			(55	)		(46	)		-			(46	)
Income before income taxes		748			-			748			1,036			-			1,036
Income tax expense		287			-			287			168			-			168
Net income	$	461			-		$	461		$	868			-		$	868
Net income per share – basic	$	0.13			-		$	0.13		$	0.24			-		$	0.24
Weighted average shares outstanding – basic		3,446			-			3,446			3,545			-			3,545
Net income per share – diluted	$	0.13			-		$	0.13		$	0.24			-		$	0.24
Weighted average shares outstanding – diluted		3,485			-			3,485			3,574			-			3,574

3. Use of Estimates

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

4. Earnings Per Share of Common Stock

Basic net income per common share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted net income per common share reflects the maximum dilution that would have resulted from the assumed exercise and share repurchase related to dilutive stock options and is computed by dividing net income by the assumed weighted average number of common shares outstanding.

9

We are required to present earnings per share, or EPS, utilizing the two class method because we had outstanding, non-vested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents, which are considered participating securities.

Basic and diluted earnings per share computations for the Company’s reported net income attributable to common stockholders are as follows:

	For the Three Months Ended						For the Nine Months Ended
	June 30, 2011			June 30, 2010			June 30, 2011			June 30, 2010
	(Amounts in thousands, except per share data)
Net income (loss)	$	(214	)	$	621		$	461		$	868
Less: Net income (loss) attributable to nonvested common stock		(3	)		7			6			8
Net income (loss) attributable to common stockholders		(211	)		614			455			860
Weighted average total shares outstanding – basic		3,484			3,588			3,497			3,578
Less: weighted average non-vested shares outstanding		(56	)		(40	)		(51	)		(33	)
Weighted average number of common shares outstanding – basic		3,428			3,548			3,446			3,545
Potential common shares from non-vested stock awards and the assumed exercise of stock options		―			26			39			29
Weighted average common shares outstanding – diluted		3,428			3,574			3,485			3,574
Net income (loss) per share – basic	$	(0.06	)	$	0.17		$	0.13		$	0.24
Net income (loss) per share – diluted	$	(0.06	)	$	0.17		$	0.13		$	0.24

10

All anti-dilutive securities, including stock options, are excluded from the diluted income per share computation. For the three and nine months ended June 30, 2011, 247,000 and 205,000 options, respectively, were excluded from the diluted income per share calculation because their inclusion would have been anti-dilutive.

5.        Inventories

Inventories consist of the following:

	June 30, 2011		September 30, 2010
	(Amounts in thousands)
Raw materials	$	966	$	1,029
Work-in-process		948		439
Finished goods		3,672		4,394
Total	$	5,586	$	5,862

Finished goods includes inventory that has been shipped, but for which all revenue recognition criteria has not been met of approximately $1.7 million and $2.4 million as of June 30, 2011 and September 30, 2010, respectively.

Total inventory balances in the table above are shown net of reserves for obsolescence of approximately $4.2 million and $4.1 million as of June 30, 2011 and September 30, 2010, respectively.

6. Accumulated Other Comprehensive Loss

The components of comprehensive income (loss) are as follows:

	For the Three Months Ended						For the Nine Months Ended
	June 30, 2011			June 30, 2010			June 30, 2011		June 30, 2010
	(Amounts in thousands)
Net income (loss)	$	(214	)	$	621		$	461	$	868
Effect of foreign currency translation		115			(297	)		156		(653	)
Comprehensive income (loss)	$	(99	)	$	324		$	617	$	215

The components of Accumulated Other Comprehensive Loss are as follows:

	June 30, 2011			September 30, 2010
	(Amounts in thousands)
Cumulative effect of foreign currency translation	$	(1,977	)	$	(2,133	)
Additional minimum pension liability		(3,219	)		(3,219	)
Accumulated Other Comprehensive Loss	$	(5,196	)	$	(5,352	)

7.        Pension and Retirement Plans

The Company has defined benefit and defined contribution plans in the United Kingdom, Germany and the U.S. In the United Kingdom and Germany, the Company provides defined benefit pension plans and defined contribution plans for the majority of its employees. In the U.S., the Company provides benefits through supplemental retirement plans to certain current and former employees. The domestic supplemental retirement plans have life insurance policies which are not plan assets but were purchased by the Company as a vehicle to fund the costs of the plan. Domestically, the Company also provides for officer death benefits through post-retirement plans to certain officers.  All of the Company’s defined benefit plans are closed to newly hired employees and have been for fiscal years 2009, 2010 and for the nine months ended June 30, 2011.

The Company funds its pension plans in amounts sufficient to meet the requirements set forth in applicable employee benefits laws and local tax laws. Liabilities for amounts in excess of these funding levels are accrued and reported in the consolidated balance sheets.

11

Our pension plan in the United Kingdom is the only plan with plan assets. The plan assets consist of an investment in a commingled fund which in turn comprises a diversified mix of assets including corporate equity securities, government securities and corporate debt securities.

The components of net periodic benefit costs related to the U.S. and international plans are as follows:

	For the Three Months Ended June 30
	2011								2010
	Foreign			U.S.		Total			Foreign			U.S.		Total
	(Amounts in thousands)
Pension:
Service cost	$	18		$	3	$	21		$	14		$	2	$	16
Interest cost		176			25		201			159			29		188
Expected return on plan assets		(128	)		—		(128	)		(106	)		—		(106	)
Amortization of:
Prior service gain		—			—		—			—			—		—
Amortization of net gain		18			7		25			10			8		18
Net periodic benefit cost	$	84		$	35	$	119		$	77		$	39	$	116
Post Retirement:
Service cost	$	—		$	5	$	5		$	—		$	5	$	5
Interest cost		—			17		17			—			17		17
Amortization of net gain		—			12		12			—			16		16
Net periodic benefit cost	$	—		$	34	$	34		$	—		$	38	$	38

	For the Nine Months Ended June 30
	2011								2010
	Foreign			U.S.		Total			Foreign			U.S.		Total
	(Amounts in thousands)
Pension:
Service cost	$	54		$	8	$	62		$	44		$	7	$	51
Interest cost		518			74		592			504			87		591
Expected return on plan assets		(379	)		—		(379	)		(333	)		—		(333	)
Amortization of:
Prior service gain		—			—		—			—			—		—
Amortization of net gain		52			23		75			33			22		55
Net periodic benefit cost	$	245		$	105	$	350		$	248		$	116	$	364
Post Retirement:
Service cost	$	—		$	15	$	15		$	—		$	14	$	14
Interest cost		—			51		51			—			52		52
Amortization of net gain		—			35		35			—			48		48
Net periodic benefit cost	$	—		$	101	$	101		$	—		$	114	$	114

12

8. Segment Information

The following table presents certain operating segment information.

				Service and System Integration Segment
Three Months Ended June 30,	Systems Segment			Germany			United  Kingdom			U.S.		Total		Consolidated Total
	(Amounts in thousands)
2011
Sales:
Product	$	1,323		$	3,230		$	68		$	10,105	$	13,403	$	14,726
Service		152			2,787			347			777		3,911		4,063
Total sales		1,475			6,017			415			10,882		17,314		18,789
Profit (loss) from operations		(810	)		63			15			461		539		(271	)
Assets		12,508			13,699			3,890			11,333		28,922		41,430
Capital expenditures		10			12			9			7		28		38
Depreciation and amortization		24			46			7			46		99		123
2010
Sales:
Product	$	313		$	1,522		$	-		$	19,178	$	20,700	$	21,013
Service		1,741			2,747			356			1,154		4,257		5,998
Total sales		2,054			4,269			356			20,332		24,957		27,011
Profit (loss) from operations		55			(159	)		(35	)		797		603		658
Assets		14,111			9,114			3,704			17,626		30,444		44,555
Capital expenditures		10			58			15			33		106		116
Depreciation and amortization		27			37			7			52		96		123

				Service and System Integration Segment
Nine Months Ended June 30,	Systems Segment			Germany			United Kingdom			U.S.		Total		Consolidated Total
	(Amounts in thousands)
2011
Sales:
Product	$	3,563		$	9,481		$	140		$	29,600	$	39,221	$	42,784
Service		2,036			8,809			1,043			2,373		12,225		14,261
Total sales		5,599			18,290			1,183			31,973		51,446		57,045
Profit (loss) from operations		(624	)		213			-			1,214		1,427		803
Assets		12,508			13,699			3,890			11,333		28,922		41,430
Capital expenditures		142			59			12			36		107		249
Depreciation and amortization		66			138			21			137		296		362
2010
Sales:
Product	$	4,842		$	7,284		$	49		$	40,618	$	47,951	$	52,793
Service		2,234			9,062			1,201			2,380		12,643		14,877
Total sales		7,076			16,346			1,250			42,998		60,594		67,670
Profit from operations		191			(111	)		(21	)		1,023		891		1,082
Assets		14,111			9,114			3,704			17,626		30,444		44,555
Capital expenditures		25			193			24			46		263		288
Depreciation and amortization		90			116			20			154		290		380

13

Profit (loss) from operations is sales less cost of sales, engineering and development, selling, general and administrative expenses but is not affected by either non-operating charges/income or by income taxes. Non-operating charges/income consists principally of investment income and interest expense.  All intercompany transactions have been eliminated.

The following table lists customers from which the Company derived revenues in excess of 10% of total revenues for the three and nine month periods ended June 30, 2011 and 2010.

	For the Three Months Ended										For the Nine Months Ended
	June 30, 2011					June 30, 2010					June 30, 2011					June 30, 2010
	Amount		% of Revenues			Amount		% of Revenues			Amount		% of Revenues			Amount		% of Revenues
	(Dollar amounts in millions)
Vodafone	$	1.5		8	%	$	1.0		4	%	$	6.3		11	%	$	5.9		9	%
Verio	$	4.5		24	%	$	9.7		36	%	$	8.8		15	%	$	17.5		26	%
Atos	$	2.2		12	%	$	0.5		2	%	$	4.5		8	%	$	2.3		3	%

9. Fair Value Measures

Assets and Liabilities measured at fair value on a recurring basis are as follows:

	Fair Value Measurements Using
	Quoted Prices in Active Markets for Identical Instruments (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Balance		Gain or (loss)
	As of June 30, 2011
	(Amounts in thousands)
Assets:
Money Market funds	$	3,491	$	—	$	—	$	3,491	$	—
Total assets measured at fair value	$	3,491	$	—	$	—	$	3,491	$	—
	As of September 30, 2010
	(Amounts in thousands)
Assets:
Money Market funds	$	3,482	$	—	$	—	$	3,482	$	—
Total assets measured at fair value	$	3,482	$	—	$	—	$	3,482	$	—

These assets are included in cash and cash equivalents in the accompanying consolidated balance sheets.  All other monetary assets and liabilities are short-term in nature and approximate their fair value.

The Company had no liabilities measured at fair value as of June 30, 2011 or September 30, 2010. The Company had no assets or liabilities measured at fair value on a non recurring basis as of June 30, 2011 or September 30, 2010.

10.      Common Stock Repurchase

On February 3, 2009, the Board of Directors (the “Board”) authorized the Company to purchase up to 350 thousand additional shares of the Company’s outstanding common stock at market price. As of September 30, 2010, there remained approximately 145 thousand shares pursuant to this authorization.  On February 8, 2011, the Board authorized the Company to purchase up to 250 thousand additional shares of the Company’s outstanding common stock at market price.  Pursuant to this and the prior authorization by the Board, the Company repurchased approximately 109 thousand shares of its outstanding common stock during the nine months ended June 30, 2011.  As of June 30, 2011, approximately 286 thousand shares remain authorized for repurchase under the Company’s stock repurchase program.

14

11. Income Taxes

We follow the applicable accounting provisions which clarify the accounting for uncertainty in income tax positions. These provisions require us to recognize in the consolidated financial statements only those tax positions determined to be more-likely-than-not of being sustained upon examination, based on the technical merits of the positions as of the reporting date. If a tax position is not considered more-likely-than-not to be sustained based solely on its technical merits, no benefits of the position are recognized. The more-likely-than-not threshold must continue to be met in each reporting period to support continued recognition of a benefit. 

As of June 30, 2011, the total amount of uncertain tax liabilities was $271 thousand, all of which would affect our effective tax rate if recognized. We recognize interest and potential penalties accrued related to unrecognized tax benefits in our provision for income taxes.

A reconciliation of the beginning and ending balances of the total amounts of gross unrecognized tax benefits is as follows:

	Three months ended June 30, 2011		Three months ended June 30, 2010
	(Amounts in thousands)
Beginning balance	$	—	$	326
Increases in tax positions in the current year		271		—
Settlements		—		—
Lapse in statute of limitations		—		(302	)
Accrued penalties and interest		—		8
Balance, end of period	$	271	$	32

	Nine months ended June 30, 2011		Nine months ended June 30, 2010
	(Amounts in thousands)
Balance, beginning of year	$	—	$	326
Increases in tax positions in the current year		271		—
Settlements		—		—
Lapse in statute of limitations		—		(302	)
Accrued penalties and interest		—		8
Balance, end of period	$	271	$	32

We file income tax returns in the U.S. federal jurisdictions and various state and foreign jurisdictions.  The Internal Revenue Service has completed an examination of fiscal year 2007, which did not result in any tax adjustment relating to our uncertain tax positions.  The Company has reviewed the tax positions taken on returns filed domestically and in its foreign jurisdictions for all open years, generally fiscal 2006 through 2010, and believes that tax adjustments in any audited year will not be material, except for the uncertain tax position described above.

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

Forward-Looking Statements

The discussion below contains certain forward-looking statements related to, among others, but not limited to, statements concerning future revenues and future business plans. Actual results may vary from those contained in such forward-looking statements.

Markets for our products and services are characterized by rapidly changing technology, new product introductions and short product life cycles. These changes can adversely affect our business and operating results. Our success will depend on our ability to enhance our existing products and services and to develop and introduce, on a timely and cost effective basis, new products that keep pace with technological developments and address increasing customer requirements. The inability to meet these demands could adversely affect our business and operating results.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses. On an on-going basis, we evaluate our estimates, including those related to uncollectible receivables, inventory valuation, income taxes, deferred compensation and retirement plans, estimated selling prices used for revenue recognition and contingencies. We base our estimates on historical performance and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions. A description of our critical accounting policies is contained in our Annual Report on Form 10-K for the fiscal year ended September 30, 2010 in the “Critical Accounting Policies” section of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

15

Results of Operations

Overview of the nine months ended June 30, 2011 Results of Operations

Highlights include:

• Revenue decreased by approximately $10.6 million, or 16%, to $57.0 million for the nine months ended June 30, 2011 versus $67.6 million for the nine months ended June 30, 2010.

• For the nine months ended June 30, 2011, operating income was approximately $0.8 million versus operating income of approximately $1.1 million for the nine months ended June 30, 2010.

• For the nine months ended June 30, 2011, net income was approximately $0.5 million versus net income of approximately $0.9 million for the nine months ended June 30, 2010.

The following table details our results of operations in dollars and as a percentage of sales for the nine months ended June 30, 2011 and 2010:

	June 30, 2011			% of sales			June 30, 2010			% of sales
	(Dollar amounts in thousands)
Sales	$	57,045			100	%	$	67,670			100	%
Costs and expenses:
Cost of sales		44,647			78	%		54,980			81	%
Engineering and development		1,460			3	%		1,401			2	%
Selling, general and administrative		10,135			18	%		10,207			15	%
Total costs and expenses		56,242			99	%		66,588			98	%
Operating income		803			1	%		1,082			2	%
Other expense		(55	)		—	%		(46	)		—	%
Income before income taxes		748			1	%		1,036			2	%
Income tax expense		287			—	%		168			1	%
Net income	$	461			1	%	$	868			1	%

Sales

The following table details our sales by operating segment for the nine months ended June 30, 2011 and 2010:

	Systems			Service and System Integration			Total			% of Total
	(Dollar amounts in thousands)
For the nine months ended June 30, 2011:
Product	$	3,563		$	39,221		$	42,784			75	%
Services		2,036			12,225			14,261			25	%
Total	$	5,599		$	51,446		$	57,045			100	%
% of Total		10	%		90	%		100	%

16

	Systems			Service and System Integration			Total			% of Total
For the nine months ended June 30, 2010:
Product	$	4,842		$	47,951		$	52,793			78	%
Services		2,234			12,643			14,877			22	%
Total	$	7,076		$	60,594		$	67,670			100	%
% of Total		10	%		90	%		100	%
	Systems			Service and System Integration			Total			% decrease
Increase (Decrease)
Product	$	(1,279	)	$	(8,730	)	$	(10,009	)		(19	)%
Services		(198	)		(418	)		(616	)		(4	)%
Total	$	(1,477	)	$	(9,148	)	$	(10,625	)		(16	)%
% decrease		(21	)%		(15	)%		(16	)%

As shown above, total revenues decreased by approximately $10.6 million, or 16%, for the nine months ended June 30, 2011 compared to the same period of fiscal year 2010. Revenues in the Systems segment decreased for the current year nine month period versus the prior year nine month period by approximately $1.5 million, while revenues in the Service and System Integration segment decreased by approximately $9.1 million, resulting in the overall decrease of approximately $10.6 million.

Product revenues decreased by approximately $10.0 million, or 19%, for the nine months ended June 30, 2011 compared to the comparable period of fiscal 2010. This change in product revenues was made up of a decrease in product revenues in the Systems segment of approximately $1.3 million over the prior year nine months, and a decrease in product revenues in the Service and System Integration segment of approximately $8.7 million versus the prior year nine months.

The decrease in product revenues in the Systems segment of $1.3 million was due to having shipped a large order in the nine month period ended June 30, 2010, for approximately $3.6 million, consisting of two major systems, which was a follow on order for a major US defense program, that we began supplying to one of our customers in fiscal 2007.  No sales of this nature were made in the nine  month period ended June 30, 2011.  Offsetting this decrease, we realized an increase of approximately $1.3 million in product sales in the current year nine month period versus the prior year nine month period, to an existing customer that supplies equipment to the Japanese defense market, and increases in product sales to two other customers that supply US defense programs, of $1.1 million.

The decrease in the Service and System Integration segment product sales of approximately $9.1 million was due to a decrease in product sales in the U.S. division of the segment of approximately $11.0 million, offset by an increase in this segment’s German division of approximately $2.2 million.

In the US division, product sales to our two largest customers decreased by a total of approximately $11.5 million, consisting of a decrease in sales to our largest customer of approximately $8.6 million and a decrease in product sales to our second largest customer of approximately $2.9 million. These customers are both IT managed service providers, which did not require the level of expansion of capacity as in prior years due to lost customers and a general leveling off of the size of their infrastructure.  In Germany, product sales volume was up $2.1 million in constant dollars versus the prior year. This constant dollar increase in sales was due primarily to an increase in sales to one of our largest systems integration customers. The remainder of the increases in sales was due to the favorable impact of currency fluctuation of approximately $0.1 million affecting a weaker US dollar versus the Euro for the nine months ended June 30, 2011 versus 2010.

As shown in the table above, service revenues decreased by approximately $0.6 million for the nine months ended June 30, 2011 compared to the comparable nine months of fiscal 2010. The Systems segment service revenue decrease  reflects a decrease in royalty revenue from a large US defense program supplier.  The decrease in service revenue in the Service and System Integration segment occurred in our European region and was due to overall weaker demand for our services in those markets.

17

Our sales by geographic area, based on the location to which the products were shipped or services rendered, are as follows:

	For the Nine Months Ended
	June 30, 2011		%			June 30, 2010		%			$ Increase (Decrease)			% Increase (Decrease)
	(Dollar amounts in thousands)
Americas	$	34,976		61	%	$	48,537		71	%	$	(13,561	)		(28	)%
Europe		19,656		35	%		18,113		27	%		1,543			9	%
Asia		2,413		4	%		1,020		2	%		1,393			137	%
Totals	$	57,045		100	%	$	67,670		100	%	$	(10,625	)		(16	)%

The decrease in Americas revenue for the nine months ended June 30, 2011 versus the nine months ended June 30, 2010 was primarily the result of the changes in revenues described above in the Systems segment relating to product and services sales to US defense programs, which accounted for approximately $2.9 million of the decrease and the decreases in sales to customers in the Americas from the U.S. division of our Service and System Integration segment, which accounted for the remaining $10.7 million of the decrease.

The increase in sales in Europe was primarily the result of the higher sales described above from the German division of the Service and System Integration segment which accounted for approximately $1.9 million in increased sales to Europe, offset by decreases in sales to European customers of approximately $0.3 million and $0.1 million from the US and UK divisions of the Service and System Integration segment, respectively. The increase in Asia sales was the result of the increase in sales described above to our existing customer which supplies a large Japanese defense program.

18

Cost of Sales and Gross Margins

The following table details our cost of sales by operating segment for the nine months ended June 30, 2011 and 2010:

	Systems			Service and System Integration			Total			% of Total
	(Dollar amounts in thousands)
For the nine months ended June 30, 2011:
Product	$	1,614		$	34,017		$	35,631			80	%
Services		239			8,777			9,016			20	%
Total	$	1,853		$	42,794		$	44,647			100	%
% of Total		4	%		96	%		100	%
% of Sales		33	%		83	%		78	%
Gross Margins:
Product		55	%		13	%		17	%
Services		88	%		28	%		37	%
Total		67	%		17	%		22	%
	Systems			Service and System Integration			Total			% of Total
For the nine months ended June 30, 2010:
Product	$	2,216		$	42,624		$	44,840			82	%
Services		267			9,873			10,140			18	%
Total	$	2,483		$	52,497		$	54,980			100	%
% of Total		5	%		95	%		100	%
% of Sales		35	%		87	%		81	%
Gross Margins:
Product		54	%		11	%		15	%
Services		88	%		22	%		32	%
Total		65	%		13	%		19	%
Decrease
Product	$	(602	)	$	(8,607	)	$	(9,209	)		(21	)%
Services		(28	)		(1,096	)		(1,124	)		(11	)%
Total	$	(630	)	$	(9,703	)	$	(10,333	)		(19	)%
% Decrease		(25	)%		(18	)%		(19	)%
% of Sales		(2	)%		(4	)%		(3	)%
Gross Margins:
Product		1	%		2	%		2	%
Services		-	%		6	%		5	%
Total		2	%		4	%		3	%

Total cost of sales decreased by approximately $10.3 million when comparing the nine months ended June 30, 2011 versus the nine months ended June 30, 2010.   This decrease in cost of sales of 19% overall, compares with a decrease in sales of 16%.

Cost of sales in the Systems segment decreased by approximately $0.6 million, or 25%, when comparing the current year nine month period versus the prior year nine month period, while sales in the Systems segment decreased by approximately $1.5 million, or 21%.   This proportionately larger decrease in cost of sales versus sales in the Systems segment was because overall sales were lower in the current year nine month period versus the prior year three month period, and although royalty revenue was approximately $1.9 million in the prior year period versus $1.6 million in the current year period, royalty revenue made up a greater proportion of total revenue in the current year nine-month period, resulting in the increased gross profit margin reflected above.

Cost of sales in the Service and System Integration segment decreased by approximately $9.7 million, which is an 18% decrease when comparing the current year nine months versus the prior year nine months. While this trend is relatively consistent with the decrease in sales over the prior year, the rate of decrease of 18% is greater than the rate of decrease in sales, which was 15%.  The reason for this is two-fold.  First, on the product sales side we experienced smaller deal size with better margins (i.e., higher relative prices per unit).  In the prior year, a higher percentage of our sales were to higher-volume-lower-margin customers, particularly in the US division.  Secondly, we had better utilization of service resources in the nine months ended June 30, 2011 versus the prior year nine-month period, which resulted in lower cost as a percent of revenue.

19

The overall gross profit margin for the nine months ended June 30, 2011 was 22% compared to 19% for the nine months ended June 30, 2010.  The gross margin in the Systems segment improved to 67% from 65% as described above.  The gross margin in the Service and System Integration segment increased from 13% for the nine months ended June 30, 2010 to 17% for the nine months ended June 30, 2011.  This increase in gross profit margin for the Service and System Integration segment was also due to the reasons described in the preceding paragraph.

Engineering and Development Expenses

The following table details our engineering and development expenses by operating segment for the nine months ended June 30, 2011 and 2010:

	For the Nine Months Ended
	June 30, 2011		% of Total			June 30, 2010		% of Total			$ Increase		% Increase
	(Dollar amounts in thousands)
By Operating Segment:
Systems	$	1,460		100	%	$	1,401		100	%	$	59		4	%
Service and System Integration		—		—	%		—		—	%		—		—	%
Total	$	1,460		100	%	$	1,401		100	%	$	59		4	%

The increase in engineering and development expenses displayed above was due to higher engineering consulting expenditures in connection with the development of the next generation of MultiComputer products in the Systems segment.

Selling, General and Administrative

The following table details our selling, general and administrative expense by operating segment for the nine months ended June 30, 2011 and 2010:

	For the Nine Months Ended
	June 30, 2011		% of Total			June 30, 2010		% of Total			$ Decrease			% Decrease
	(Dollar amounts in thousands)
By Operating Segment:
Systems	$	2,910		29	%	$	2,976		29	%	$	(66	)		(2	)%
Service and System Integration		7,225		71	%		7,231		71	%		(6	)		-	%
Total	$	10,135		100	%	$	10,207		100	%	$	(72	)		(1	)%

The decrease in selling, general and administrative (“SG&A”) expenses in the Systems segment displayed above was primarily due to lower commission and bonus expense of approximately $0.1 million resulting from lower gross profit and net earnings in the segment.  In addition, audit fees were lower in the current year nine-month period by approximately $0.1 million because the prior year included charges for additional work, which was not required in the current year nine-month period.  Offsetting these decreases, legal expense increased by approximately $0.1 million in connection with a government investigation of a third party.  The Company received a subpoena to produce documents in connection with this matter.

20

Other Income/Expenses

The following table details our other income/expenses for the nine months ended June 30, 2011 and 2010:

	For the Nine Months Ended
	June 30, 2011			June 30, 2010			Increase (Decrease)
	(Amounts in thousands)
Interest expense	$	(64	)	$	(68	)	$	4
Interest income		27			38			(11	)
Foreign exchange loss		-			(16	)		16
Other expense, net		(18	)		-			(18	)
Total other expense, net	$	(55	)	$	(46	)	$	(9	)

Other income (expense), net, for the nine month periods ended June 30, 2011 and 2010 was not significant nor was the change from the prior year nine month period to that of the current year.

Overview of the three months ended June 30, 2011 Results of Operations

Highlights include:

• Revenue decreased by approximately $8.2 million, or 30%, to $18.8 million for the three months ended June 30, 2011 versus $27.0 million for the three months ended June 30, 2010.

• For the three months ended June 30, 2011, we had an operating loss of approximately $0.3 million versus operating income of approximately $0.7 million for the three months ended June 30, 2010, for a decrease of approximately $1.0 million, or 141% in our operating result.

• For the three months ended June 30, 2011, we had a net loss of approximately $0.2 million versus net income of approximately $0.6 million for the three months ended June 30, 2010, for a decrease of approximately $0.8 million, or 134%.

The following table details our results of operations in dollars and as a percentage of sales for the three months ended June 30, 2011 and 2010:

	June 30, 2011			% of sales			June 30, 2010			% of sales
	(Dollar amounts in thousands)
Sales	$	18,789			100	%	$	27,011			100	%
Costs and expenses:
Cost of sales		15,168			81	%		22,115			82	%
Engineering and development		442			2	%		498			2	%
Selling, general and administrative		3,450			18	%		3,740			14	%
Total costs and expenses		19,060			101	%		26,353			98	%
Operating income		(271	)		(1	)%		658			2	%
Other expense		(33	)		—	%		(10	)		—	%
Income (loss) before income taxes		(304	)		(2	)%		648			2	%
Income tax expense (benefit)		(90	)		1	%		27			—	%
Net income (loss)	$	(214	)		(1	)%	$	621			2	%

21

Sales

The following table details our sales by operating segment for the three months ended June 30, 2011 and 2010:

	Systems			Service and System Integration			Total			% of Total
	(Dollar amounts in thousands)
For the three months ended June 30, 2011:
Product	$	1,323		$	13,403		$	14,726			78	%
Services		152			3,911			4,063			22	%
Total	$	1,475		$	17,314		$	18,789			100	%
% of Total		8	%		92	%		100	%
	Systems			Service and System Integration			Total			% of Total
For the three months ended June 30, 2010:
Product	$	313		$	20,700		$	21,013			78	%
Services		1,741			4,257			5,998			22	%
Total	$	2,054		$	24,957		$	27,011			100	%
% of Total		8	%		92	%		100	%
	Systems			Service and System Integration			Total			% decrease
Increase (Decrease)
Product	$	1,010		$	(7,297	)	$	(6,287	)		(30	)%
Services		(1,589	)		(346	)		(1,935	)		(32	)%
Total	$	(579	)	$	(7,643	)	$	(8,222	)		(30	)%
% decrease		(28	)%		(31	)%		(30	)%

As shown above, total revenues decreased by approximately $8.2 million, or 30%, for the three months ended June 30, 2011 compared to the three months ended June 30, 2010.  Revenue in the Systems segment decreased for the current year three month period versus the prior year three month period by approximately $0.6 million, while revenues in the Service and System Integration segment decreased by approximately $7.6 million, resulting in the overall decrease of approximately $8.2 million.

Product revenues decreased by approximately $6.3 million, or 30% for the three months ended June 30, 2011 compared to the comparable period of the prior fiscal year. This change in product revenues was made up of a decrease in product revenues in the Service and System Integration segment of approximately $7.3 million and an offsetting increase in product revenues in the Systems segment of approximately $1.0 million for the three month period ended June 30, 2011 versus the three month period ended June 30, 2010.

The increase in product revenues in the Systems segment of approximately $1.0 million was from the sale of parts, components and spares into existing programs for both US and Japanese defense department customers.

The decrease in the Service and System Integration segment product sales of approximately $7.3 million was due primarily to a decrease in product sales in the U.S. division of the segment of $9.0 million, offset by an increase in this segment’s German division of approximately $1.7 million.

In the US division, product sales to the two largest customers of the division, decreased by a total of approximately $6.0 million. The decrease in sales to our largest customer was $5.2 million and a decrease in sales to our second largest customer was approximately $0.7 million. These customers are both IT managed service providers, which did not require the level of expansion of capacity as in prior years, due to lost customers and a general leveling off of the size of their infrastructure.  In addition, sales to a large hotel for the build out of its unified communications network of $1.6 million, in the quarter ended June 30, 2010, did not recur in 2011. We also had a decrease in sales to a large law firm customer of approximately $0.5 million.  Decreases in sales to other customers made up for the remaining $1.3 million difference.

In Germany, the $1.7 million increase was due to the favorable foreign currency exchange fluctuation from the weaker US dollar versus the Euro in the three months ended June 30, 2011 versus June 30, 2010, which accounted for $0.4 million of the increase.  The remaining $1.3 million increase in sales was due primarily to higher sales volume to our large systems integrator customer, which Modcomp Germany supplies as a subcontractor.

22

As shown in the table above, service revenues decreased by approximately $1.9 million, or 32%.  The decrease of $1.6 million in the Systems segment was entirely the result of royalty revenues from a large US defense contractor which we received in the three months ended June 30, 2010.  We realized a similar amount of royalty revenue during the first half of fiscal 2011, however we did not realize any royalty revenue in the three month period ended June 30, 2011. The decrease in service revenue in the Service and System  Integration segment occurred substantially in the US division of the segment, and was due to a large desktop support engagement at one of our large banking customers in the FY2010 three month period which did not recur in the FY2011 three month period.

Our sales by geographic area, based on the location to which the products were shipped or services rendered, are as follows:

	For the three Months Ended
	June 30, 2011		%			June 30, 2010		%			$ Increase (Decrease)			% Increase (Decrease)
	(Dollar amounts in thousands)
Americas	$	12,075		64	%	$	22,148		82	%	$	(10,073	)		(45	)%
Europe		6,437		34	%		4,805		18	%		1,632			34	%
Asia		277		2	%		58		-	%		219			378	%
Totals	$	18,789		100	%	$	27,011		100	%	$	(8,222	)		(30	)%

The decrease in Americas revenue for the three months ended June 30, 2011 versus the three months ended June 30, 2010 was primarily the result of the decreases described above in the Systems segment and the US division of the Service and System Integration segment.

The increase in sales in Europe was primarily the result of the higher sales described above from the German division of the Service and System Integration segment. The increase in Asia sales was the result of the increase in sales to our existing customer that supplies a large Japanese defense program.

23

Cost of Sales and Gross Margins

The following table details our cost of sales by operating segment for the three months ended June 30, 2011 and 2010:

	Systems			Service and System Integration			Total			% of Total
	(Dollar amounts in thousands)
For the three months ended June 30, 2011:
Product	$	619		$	11,636		$	12,255			81	%
Services		102			2,811			2,913			19	%
Total	$	721		$	14,447		$	15,168			100	%
% of Total		5	%		95	%		100	%
% of Sales		49	%		83	%		81	%
Gross Margins:
Product		53	%		13	%		17	%
Services		33	%		28	%		28	%
Total		51	%		17	%		19	%
	Systems			Service and System Integration			Total			% of Total
For the three months ended June 30, 2010:
Product	$	288		$	18,524		$	18,812			85	%
Services		117			3,186			3,303			15	%
Total	$	405		$	21,710		$	22,115			100	%
% of Total		2	%		98	%		100	%
% of Sales		20	%		87	%		82	%
Gross Margins:
Product		8	%		11	%		10	%
Services		93	%		25	%		45	%
Total		80	%		13	%		18	%
Increase (decrease)
Product	$	331		$	(6,888	)	$	(6,557	)		(35	)%
Services		(15	)		(375	)		(390	)		(12	)%
Total	$	316		$	(7,263	)	$	(6,947	)		(31	)%
% Increase (decrease)		78	%		(33	)%		(31	)%
% of Sales		29	%		(4	)%		(1	)%
Gross Margins:
Product		45	%		2	%		7	%
Services		(60	)%		3	%		(17	)%
Total		(29	)%		4	%		1	%

Total cost of sales decreased by approximately $6.9 million when comparing the three months ended June 30, 2011 versus the three months ended June 30, 2010.   This decrease in cost of sales of 31% overall, is consistent with the decrease in sales of 30% overall, as described previously.  The resulting higher profit margin of 19% for the three months ended June 30, 2011 versus 18% for 2010, was due to several factors.

In analyzing the gross profit margins by segment, the service gross margin in the Systems segment for the three months ended June 30, 2011 versus the prior year three month period decreased significantly to 33% from 93%.  This was due to the fact that a large portion (92%) of the Systems segment service revenue in the three months ended June 30, 2010, was royalty revenue which carries a 100% gross margin, whereas the current year quarter Systems segment service revenue was from services such as repairs and maintenance which are  more labor intensive professional services.  The gross margin for product revenue in the Systems segment increased by 45 percentage points, which was due to the very low volume of product sales for the quarter ended June 30, 2010, with approximately the same level of fixed expenses in cost of sales which resulted in the low margin in the prior year quarter.

24

In the Service and System Integration segment, the improvement in the gross profit margin from 13% to 17% was due to a better mix of sales of higher margin networking products, higher value services being delivered and smaller deal size in the current year three month period ended June 30 versus the prior year.

Engineering and Development Expenses

The following table details our engineering and development expenses by operating segment for the three months ended June 30, 2011 and 2010:

	For the Three Months Ended
	June 30, 2011		% of Total			June 30, 2010		% of Total			$ Decrease			% Decrease
	(Dollar amounts in thousands)
By Operating Segment:
Systems	$	442		100	%	$	498		100	%	$	(56	)		(11	)%
Service and System Integration		—		—	%		—		—	%		—			—	%
Total	$	442		100	%	$	498		100	%	$	(56	)		(11	)%

The decrease in engineering and development expenses displayed above was due to lower engineering consulting expenditures in connection with the development of the next generation of MultiComputer products in the Systems segment.

Selling, General and Administrative

The following table details our selling, general and administrative (“SG&A”) expense by operating segment for the three months ended June 30, 2011 and 2010:

	For the Three Months Ended
	June 30, 2011		% of Total			June 30, 2010		% of Total			$ Increase (Decrease)			% Increase (Decrease)
	(Dollar amounts in thousands)
By Operating Segment:
Systems	$	1,122		33	%	$	1,073		29	%	$	49			5	%
Service and System Integration		2,328		67	%		2,667		71	%		(339	)		(13	)%
Total	$	3,450		100	%	$	3,740		100	%	$	(290	)		(8	)%

The increase in SG&A expense in the Systems segment was primarily the result of an increase in legal expenses of approximately $0.1 million in connection with a government investigation of a third party.  The Company received a subpoena to produce documents in connection with this matter.

The decrease in SG&A expenses in the Service and System Integration segment was primarily in the US division of the segment and was due to a decrease in commission expense of approximately $0.2 million because of lower gross profit, and a decrease in sales salaries and wages of approximately $0.1 million from lower headcount.

 Other Income/Expenses

The following table details our other income/expenses for the three months ended June 30, 2011 and 2010:

	For the Three Months Ended
	June 30, 2011			June 30, 2010			Increase (Decrease)
	(Amounts in thousands)
Interest expense	$	(21	)	$	(22	)	$	1
Interest income		11			20			(9	)
Foreign exchange gain (loss)		(9	)		(6	)		(3	)
Other income (expense), net		(14	)		(2	)		(12	)
Total other expense, net	$	(33	)	$	(10	)	$	(23	)

Other income (expense), net, for the three month periods ended June 30, 2011 and 2010 was not significant nor was the change from the prior year three month period to that of the current year.

25

Income Taxes

Income Tax Provision

The Company recorded an income tax benefit of approximately $0.1 million for the quarter ended June 30, 2011 reflecting an effective income tax rate of 30% compared to an income tax provision of approximately $0.03 million for the quarter ended June 30, 2010, which reflected an effective income tax rate of 4%.  For the nine months ended June 30, 2011, the Company recorded an income tax provision of approximately $0.3 million reflecting an effective income tax rate of 38% compared to an income tax provision of approximately $0.2 million for the nine months ended June 30, 2010, which reflected an effective income tax rate of 16%.  The effective tax rates for the three and nine months ended June 30, 2010, were impacted favorably by the de-recognition of a liability of approximately $302 thousand for an unrecognized tax benefit, which the company had recorded pursuant to accounting principles regarding uncertain tax positions.  This de-recognition was the result of the lapsing of the statute of limitations and the completion of an audit by the Internal Revenue Service, which did not result in any adjustment related to the uncertain tax position. The Company recorded an additional liability for an uncertain tax position related to research and development credits which did not meet the more-likely-than-not threshold for recognition of approximately $0.3 million during the three months ended June 30, 2011.

In assessing the realizability of deferred tax assets, we considered our taxable future earnings and the expected timing of the reversal of temporary differences. Accordingly, we have recorded a valuation allowance which reduces the gross deferred tax asset to an amount that we believe will more likely than not be realized. Our inability to project future profitability beyond fiscal year 2011 in the U.S. and cumulative losses incurred in recent years in the United Kingdom represent sufficient negative evidence to record a valuation allowance against certain deferred tax assets. We maintained a substantial valuation allowance against our United Kingdom deferred tax assets as we have experienced cumulative losses and do not have any indication that the operation will be profitable in the future to an extent that will allow us to utilize much of our net operating loss carryforwards. To the extent that actual experience deviates from our assumptions, our projections would be affected and hence our assessment of realizability of our deferred tax assets may change.

Liquidity and Capital Resources

Our primary source of liquidity is our cash and cash equivalents, which increased by approximately $2.0 million to $17.5 million as of June 30, 2011 from $15.5 million as of September 30, 2010. At June 30, 2011, cash equivalents consisted of money market funds which totaled $3.5 million.

Significant sources of cash for the nine months ended June 30, 2011 were net income of approximately $0.5 million, a decrease in accounts receivable of approximately $2.2 million, decrease in refundable income taxes of approximately $0.4 million, decrease in inventories of approximately $0.3 million, depreciation and amortization of approximately $0.4 million and the effects foreign currency translation of approximately $0.3 million.  The significant uses of cash during the period were the repurchase of CSPI common stock of approximately $0.4 million, decrease in accounts payable and accrued expenses of approximately $1.3 million, increase in other assets of approximately $0.4 million and the purchase of property, plant and equipment for approximately $0.2 million.

As of June 30, 2011 and September 30, 2010, cash held by our foreign subsidiaries located in Germany and the United Kingdom totaled approximately $8.6 million and $6.0 million, respectively. This cash is included in our total cash and cash equivalents reported above. We consider this cash to be permanently reinvested into these foreign locations because repatriating it would result in unfavorable tax consequences.  Consequently, it is not available for activities that would require it to be repatriated to the U.S.

If cash generated from operations is insufficient to satisfy working capital requirements, we may need to access funds through bank loans or other means. There is no assurance that we will be able to raise any such capital on terms acceptable to us, on a timely basis or at all. If we are unable to secure additional financing, we may not be able to complete development or enhancement of products, take advantage of future opportunities, respond to competition or continue to effectively operate our business.

Based on our current plans and business conditions, management believes that the Company’s available cash and cash equivalents, the cash generated from operations and availability on our lines of credit will be sufficient to provide for the Company’s working capital and capital expenditure requirements for the foreseeable future.

26

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

The Company evaluated the effectiveness of the design and operation of our disclosure controls and procedures as of June 30, 2011. Our chief executive officer, our chief financial officer, and other members of our senior management team supervised and participated in this evaluation. The term “disclosure controls and procedures,” as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, or  the Exchange Act, means controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including our principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives and management necessarily applies its judgment in evaluating the cost-benefit relationship of possible controls and procedures. Based on the evaluation of our disclosure controls and procedures as of June 30, 2011, the Company’s chief executive officer and chief financial officer concluded that, as of such date, our disclosure controls and procedures were effective at the reasonable assurance level.

Changes in Internal Controls over Financial Reporting

As we have previously reported, management assessed the effectiveness of the Company’s internal control over financial reporting as of September 30, 2011, and identified material weaknesses.  A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the Company's annual or interim financial statements will not be prevented or detected in a timely basis.

The material weaknesses were in connection with our determination that we did not sufficiently assess and apply certain aspects of ASC 605-45-45 Principal Agent Considerations, to the particular facts and circumstances of many of our revenue arrangements.  We therefore determined that this failure to accurately assess an accounting principle amounted to a material weakness in our controls over financial reporting.  As a result, we had concluded that the Company’s internal control over financial reporting was not effective as of September 30, 2011 and 2010.

During the quarter ended December 31, 2011,in response to the identification of the material weakness referred to above, management assessed various alternatives to modify our existing internal control processes and systems to remediate this material weakness.  Currently, we have devised a method whereby we are able to utilize data-mining techniques to identify the applicable transactions, and then apply the appropriate accounting treatment to them.  We have incorporated this process into our existing internal control structure to insure that we apply the appropriate accounting for these transactions beginning with the quarter ended December 31, 2011.

27

PART II. OTHER INFORMATION

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

Purchases of Equity Securities by the Issuer and Affiliated Purchasers

Share Repurchase Plans. The following table provides information with respect to shares of our common stock that we repurchased during the nine months ended June 30, 2011:

	Issuer Purchases of Equity Securities
Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans (1)		Maximum Number of Shares that May Yet Be Purchased Under the Plans
October 1-31, 2010		7,940	$	4.53		7,940
November 1-30, 2010		9,500	$	4.52		9,500
December 1-31, 2010		28,221	$	3.98		28,221
January 1-31, 2011		44,393	$	3.98		44,393
February 1-28, 2011		3,543	$	4.01		3,543
March 1-31, 2011		3,000	$	4.20		3,000
April 1-30, 2011		—	$	—		—
May 1-31, 2011		4,145	$	4.47		4,145
June 1-30, 2011		8,692	$	4.36		8,692
Total		109,434	$	4.12		109,434	285,122

__________________

(1) All shares were purchased under publicly announced plans. For additional information about these publicly announced plans, please refer to Note 12 of our audited financial statements in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2010. On February 8, 2011, the Board of Directors authorized the Company to purchase up to 250 thousand additional shares of the Company’s outstanding common stock at market price.

28

Item 6. Exhibits

Number	Description
3.1	Articles of Organization and amendments thereto (incorporated by reference to Exhibit 3.1 to our Form 10-K for the year ended September 30, 2007)
3.2	By-Laws, as amended (incorporated by reference to Exhibit 3.2 to our Form 10-K for the year ended September 30, 2007)
31.1*	Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101*	Interactive Data Files regarding (a) our Consolidated Balance Sheets as of June 30, 2011 and September 30, 2010, (b) our Consolidated Statements of Operations for the Three and Nine Months Ended June 30, 2011 and 2010, (c) our Consolidated Statement of Shareholders’ Equity for the Nine Months Ended June 30, 2011, (d) our Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2011 and 2010 and (e) the Notes to such Consolidated Financial Statements.

 _______________________ 

*Filed Herewith

29

 SIGNATURES

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

	CSP INC.
Date: March 1, 2012	By:	/s/Alexander R. Lupinetti
		Alexander R. Lupinetti
		Chief Executive Officer,
		President and Chairman
Date: March 1, 2012	By:	/s/Gary W. Levine
		Gary W. Levine
		Chief Financial Officer

30

Exhibit Index

Number	Description
3.1	Articles of Organization and amendments thereto (incorporated by reference to Exhibit 3.1 to our Form 10-K for the year ended September 30, 2007)
3.2	By-Laws, as amended (incorporated by reference to Exhibit 3.2 to our Form 10-K for the year ended September 30, 2007)
31.1*	Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2*	Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1*	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101*	Interactive Data Files regarding (a) our Consolidated Balance Sheets as of June 30, 2011 and September 30, 2010, (b) our Consolidated Statements of Operations for the Three and Nine Months Ended June 30, 2011 and 2010, (c) our Consolidated Statement of Shareholders’ Equity for the Nine Months Ended June 30, 2011, (d) our Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2011 and 2010 and (e) the Notes to such Consolidated Financial Statements.

_______________________ 

*Filed Herewith

31

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Alexander R. Lupinetti, certify that:

1. I have reviewed this quarterly report on Form 10-Q/Aof CSP Inc.;

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

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

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

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

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

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

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

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

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

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

Date: March 1, 2012

/s/ Alexander R. Lupinetti

Alexander R. Lupinetti

Chief Executive Officer;

President and Chairman

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Gary W. Levine, certify that:

1. I have reviewed this quarterly report on Form 10-Q/A of CSP Inc.;

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

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

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

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

b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

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

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

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

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

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

Date: March 1, 2012

/s/ Gary W. Levine

Gary W. Levine

Chief Financial Officer

EX-32.1

Exhibit 32.1

18 U.S.C. Section 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q/A of CSP Inc. (the “Company”) for the three and nine months ended June 30, 2011, as filed with the Securities and Exchange Commission on the date hereof (the “Report”), each of the undersigned Chief Executive Officer, President and Chairman and Chief Financial Officer of the Company, certifies, to the best knowledge and belief of the signatory, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

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

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

Date: March 1, 2012	By:	/s/ Alexander R. Lupinetti
		Alexander R. Lupinetti Chief Executive Officer,
		President and Chairman
Date: March 1, 2012	By:	/s/ Gary W. Levine
		Gary W. Levine
		Chief Financial Officer

XML

Note 3 - Use of Estimates

9 Months Ended

Jun. 30, 2011

Use of Estimates, Policy [Policy Text Block]

3. Use of Estimates

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

XML

Note 2 - Restatement

9 Months Ended

Jun. 30, 2011

Accounting Changes and Error Corrections [Text Block]

2. Restatement

The Company has restated its Consolidated Statements of Operations for the three-month and nine-month periods ended June 30, 2011 and 2010  to reflect adjustments and reclassifications of revenue and cost of sales, in connection with the identification of sales that are maintenance and support services provided by third parties where the Company is not the primary obligor of the service, which requires presentation of the revenue reported by the Company net of the cost of the services as opposed to recognition of the gross sales value of the services.  In addition, the Company identified certain other services provided pursuant to third party contracts for which the Company is the primary obligor and reported these services correctly at the gross sales value; however these services were reported as product revenue and should have been included as service revenue. We have therefore, reclassified both the revenue and cost of sales for these services from product revenue and product cost of sales to service revenue and service cost of sales.

The adjustments made to the restated financial statements referred to above did not affect gross profit, income before taxes, net income, cash flow, total assets, total liabilities, retained earnings or total shareholder equity as of or for the quarters and nine-month periods ended June 30, 2011 and 2010.

The tables below show the impact to the statements of operations for the restated periods.

	Three months ended June 30, 2011 (unaudited)									Three months June 30, 2010 (unaudited)
	As reported			Restatement Adjustment			Restated			As reported			Restatement Adjustment			Restated
	(Amounts in thousands except for per share data)
Sales:
Product	$	16,416		$	(1,690	)	$	14,726		$	23,753		$	(2,740	)	$	21,013
Services		3,265			798			4,063			4,815			1,183			5,998
Total sales		19,681			(892	)		18,789			28,568			(1,557	)		27,011
Cost of sales:
Product		13,690			(1,434	)		12,256			21,153			(2,341	)		18,812
Services		2,370			542			2,912			2,519			784			3,303
Total cost of sales		16,060			(892	)		15,168			23,672			(1,557	)		22,115
Gross profit		3,621			-			3,621			4,896			-			4,896
Operatingexpenses		3,892			-			3,892			4,238			-			4,238
Operating income		(271	)		-			(271	)		658			-			658
Other income (expense), net		(33	)		-			(33	)		(10	)		-			(10	)
Income before income taxes		(304	)		-			(304	)		648			-			648
Income tax expense		(90	)		-			(90	)		27			-			27
Net income	$	(214	)		-		$	(214	)	$	621			-		$	621
Net income per share – basic	$	(0.06	)		-		$	(0.06	)	$	0.17			-		$	0.17
Weighted average shares outstanding – basic		3,428			-			3,428			3,548			-			3,548
Net income per share – diluted	$	(0.06	)		-		$	(0.06	)	$	0.17			-		$	0.17
Weighted average shares outstanding – diluted		3,428			-			3,428			3,574			-			3,574

	Nine months ended June 30, 2011 (unaudited)									Nine months ended June 30, 2010 (unaudited)
	As reported			Restatement Adjustment			Restated			As reported			Restatement Adjustment			Restated
	(Amounts in thousands except for per share data)
Sales:
Product	$	49,566		$	(6,782	)	$	42,784		$	59,549		$	(6,756	)	$	52,793
Services		11,434			2,827			14,261			11,601			3,276			14,877
Total sales		61,000			(3,955	)		57,045			71,150			(3,480	)		67,670
Cost of sales:
Product		41,440			(5,809	)		35,631			50,729			(5,889	)		44,840
Services		7,162			1,854			9,016			7,731			2,409			10,140
Total cost of sales		48,602			(3,955	)		44,647			58,460			(3,480	)		54,980
Gross profit		12,398			-			12,398			12,690			-			12,690
Operatingexpenses		11,595			-			11,595			11,608			-			11,608
Operating income		803			-			803			1,082			-			1,082
Other income (expense), net		(55	)		-			(55	)		(46	)		-			(46	)
Income before income taxes		748			-			748			1,036			-			1,036
Income tax expense		287			-			287			168			-			168
Net income	$	461			-		$	461		$	868			-		$	868
Net income per share – basic	$	0.13			-		$	0.13		$	0.24			-		$	0.24
Weighted average shares outstanding – basic		3,446			-			3,446			3,545			-			3,545
Net income per share – diluted	$	0.13			-		$	0.13		$	0.24			-		$	0.24
Weighted average shares outstanding – diluted		3,485			-			3,485			3,574			-			3,574

XML

Consolidated Balance Sheets (USD $) In Thousands, unless otherwise specified	Jun. 30, 2011	Sep. 30, 2010
Current assets:
Cash and cash equivalents	$ 17,482	$ 15,531
Accounts receivable, net of allowances of $277 and $288	10,318	12,190
Inventories	5,586	5,862
Refundable income taxes	334	721
Deferred income taxes	126	124
Other current assets	2,054	1,523
Total current assets	35,900	35,951
Property, equipment and improvements, net	873	873
Other assets:
Intangibles, net	602	687
Deferred income taxes	918	880
Cash surrender value of life insurance	2,888	2,689
Other assets	249	299
Total other assets	4,657	4,555
Total assets	41,430	41,379
Current liabilities:
Accounts payable and accrued expenses	8,978	10,049
Deferred revenue	3,348	3,078
Pension and retirement plans	708	441
Income taxes payable	239	380
Total current liabilities	13,273	13,948
Pension and retirement plans	9,010	8,928
Capital lease obligation	25	24
Other long term liabilities	271
Total liabilities	22,579	22,900
Commitments and contingencies
Shareholders’ equity:
Common stock, $.01 par; authorized, 7,500 shares; issued and outstanding 3,473 and 3,520 shares, respectively	35	35
Additional paid-in capital	11,035	11,280
Retained earnings	12,977	12,516
Accumulated other comprehensive loss	(5,196)	(5,352)
Total shareholders’ equity	18,851	18,479
Total liabilities and shareholders’ equity	$ 41,430	$ 41,379

XML

Unaudited Consolidated Statements of Cash Flows (USD $) In Thousands, unless otherwise specified	9 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Cash flows from operating activities:
Net income	$ 461	$ 868
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	277	295
Amortization of intangibles	85	85
Loss on disposal of fixed assets, net	3	1
Foreign exchange loss (gain)		16
Non-cash changes in accounts receivable	(12)	8
Stock-based compensation expense on stock options and restricted stock awards	129	166
Deferred income taxes		(153)
Increase in cash surrender value of life insurance	(59)	(60)
Changes in operating assets and liabilities:
(Increase) decrease in accounts receivable	2,212	(4,819)
(Increase) decrease in inventories	295	(1,281)
(Increase) decrease in refundable income taxes	410	(46)
(Increase) decrease in other current assets	(449)	132
Decrease in other assets	54	10
Increase (decrease) in accounts payable and accrued expenses	(1,322)	4,959
Increase in deferred revenue	149	180
Increase in pension and retirement plans liability	58	159
Increase (decrease) in income taxes payable	(143)	252
Increase (decrease) in other long term liabilities	271	(309)
Net cash provided by operating activities	2,419	463
Cash flows from investing activities:
Purchase of investments		(1,100)
Life insurance premiums paid	(140)	(121)
Purchases of property, equipment and improvements	(249)	(288)
Net cash used in investing activities	(389)	(1,509)
Cash flows from financing activities:
Proceeds from issuance of shares under employee stock purchase plan	74	113
Purchase of common stock	(448)	(122)
Net cash used in financing activities	(374)	(9)
Effects of exchange rate on cash	295	(1,143)
Net increase (decrease) in cash and cash equivalents	1,951	(2,198)
Cash and cash equivalents, beginning of period	15,531	18,904
Cash and cash equivalents, end of period	17,482	16,706
Supplementary cash flow information:
Cash paid for income taxes	267	404
Cash paid for interest	$ 85	$ 89

XML

Note 1 - Basis of Presentation

9 Months Ended

Jun. 30, 2011

Basis of Accounting [Text Block]

1. Basis of Presentation

The accompanying consolidated financial statements have been prepared by the Company, without audit, and reflect all adjustments which, in the opinion of management, are necessary for a fair statement of the results of the interim periods presented. All adjustments were of a normal recurring nature. Certain information and footnote disclosures normally included in the annual financial statements, which are prepared in accordance with accounting principles generally accepted in the United States, have been condensed or omitted. Accordingly, the Company believes that although the disclosures are adequate to make the information presented not misleading, the unaudited financial statements should be read in conjunction with the footnotes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2010, and Form 8-K/A filed on January 11, 2012.

XML

Consolidated Balance Sheets (Parentheticals) (USD $) In Thousands, except Per Share data, unless otherwise specified	Jun. 30, 2011	Sep. 30, 2010
Allowances (in Dollars)	$ 277	$ 288
Common stock par value (in Dollars per share)	$ 0.01	$ 0.01
Common stock, shares authorized	7,500	7,500
Common stock, shares issued	3,473	3,520
Common stock, shares outstanding	3,473	3,520

XML

Note 11 - Income Taxes

9 Months Ended

Jun. 30, 2011

Income Tax Disclosure [Text Block]

11. Income Taxes

We follow the applicable accounting provisions which clarify the accounting for uncertainty in income tax positions. These provisions require us to recognize in the consolidated financial statements only those tax positions determined to be more-likely-than-not of being sustained upon examination, based on the technical merits of the positions as of the reporting date. If a tax position is not considered more-likely-than-not to be sustained based solely on its technical merits, no benefits of the position are recognized. The more-likely-than-not threshold must continue to be met in each reporting period to support continued recognition of a benefit. 

As of June 30, 2011, the total amount of uncertain tax liabilities was $271 thousand, all of which would affect our effective tax rate if recognized. We recognize interest and potential penalties accrued related to unrecognized tax benefits in our provision for income taxes.

A reconciliation of the beginning and ending balances of the total amounts of gross unrecognized tax benefits is as follows:

	Three months ended June 30, 2011		Three months ended June 30, 2010
	(Amounts in thousands)
Beginning balance	$	—	$	326
Increases in tax positions in the current year		271		—
Settlements		—		—
Lapse in statute of limitations		—		(302	)
Accrued penalties and interest		—		8
Balance, end of period	$	271	$	32

	Nine months ended June 30, 2011		Nine months ended June 30, 2010
	(Amounts in thousands)
Balance, beginning of year	$	—	$	326
Increases in tax positions in the current year		271		—
Settlements		—		—
Lapse in statute of limitations		—		(302	)
Accrued penalties and interest		—		8
Balance, end of period	$	271	$	32

We file income tax returns in the U.S. federal jurisdictions and various state and foreign jurisdictions.  The Internal Revenue Service has completed an examination of fiscal year 2007, which did not result in any tax adjustment relating to our uncertain tax positions.  The Company has reviewed the tax positions taken on returns filed domestically and in its foreign jurisdictions for all open years, generally fiscal 2006 through 2010, and believes that tax adjustments in any audited year will not be material, except for the uncertain tax position described above.

XML

Document And Entity Information	9 Months Ended
	Jun. 30, 2011	Jul. 28, 2011
Document and Entity Information [Abstract]
Entity Registrant Name	CSP INC /MA/
Document Type	10-Q
Current Fiscal Year End Date	--09-30
Entity Common Stock, Shares Outstanding		3,473,222
Amendment Flag	true
Amendment Description	This Amendment No. 1 on Form 10-Q/A to our Quarterly Report on Form 10-Q for the quarter ended June 30, 2011, filed with the Securities and Exchange Commission (SEC) on August 9, 2011 is being filed to restate our consolidated financial statements and other financial information to give effect to adjustments resulting from the identification of sales that are maintenance and support services provided by third parties where the Company is not the primary obligor for the service, which requires presentation of the revenue reported by the Company net of the cost of the services as opposed to recognition as the gross sales value of the services. We have therefore reduced the product revenue and product cost of sales by the amount of the costs associated with these services. In addition, the Company identified certain other services provided pursuant to third party contracts for which the Company is the primary obligor and reported these services correctly at the gross sales value; however these services were reported as product revenue and should have been reported as service revenue. We have therefore, reclassified both the revenue and cost of sales for these services from product revenue and product cost of sales to service revenue and service cost of sales. The adjustments made to the restated financial statements referred to above did not affect gross profit, income before taxes, net income, cash flow, total assets, total liabilities, retained earnings or total shareholder equity as of or for the quarters and nine-month periods ended June 30, 2011 and 2010.We have added a disclosure in Note 2 to our Consolidated Financial Statements that explains the restatement and the impact to our Consolidated Financial Statements that were originally filed. This Form 10-Q/A (Amendment No. 1) amends and restates Part I – Items 1, 2 and 4 of the August 9, 2011 filing, in each case to reflect only the adjustments described herein and the filing of restated financial statements as discussed above, and no other information in our August 9, 2011 filing is amended hereby. Except for the foregoing amended information, this Form 10-Q/A (Amendment No. 1) filing does not reflect events occurring after August 9, 2011.
Entity Central Index Key	0000356037
Entity Current Reporting Status	Yes
Entity Voluntary Filers	No
Entity Filer Category	Smaller Reporting Company
Entity Well-known Seasoned Issuer	No
Document Period End Date	Jun. 30, 2011
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q3

XML

Unaudited Consolidated Statements of Operations (USD $) In Thousands, except Per Share data, unless otherwise specified	3 Months Ended		9 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
Sales:
Product	$ 14,726	$ 21,013	$ 42,784	$ 52,793
Services	4,063	5,998	14,261	14,877
Total sales	18,789	27,011	57,045	67,670
Cost of sales:
Product	12,256	18,812	35,631	44,840
Services	2,912	3,303	9,016	10,140
Total cost of sales	15,168	22,115	44,647	54,980
Gross profit	3,621	4,896	12,398	12,690
Operating expenses:
Engineering and development	442	498	1,460	1,401
Selling, general and administrative	3,450	3,740	10,135	10,207
Total operating expenses	3,892	4,238	11,595	11,608
Operating income (loss)	(271)	658	803	1,082
Other income (expense):
Foreign exchange gain (loss)	(9)	(6)		(16)
Other income (expense), net	(24)	(4)	(55)	(30)
Net other income (expense)	(33)	(10)	(55)	(46)
Income (loss) before income taxes	(304)	648	748	1,036
Income tax expense (benefit)	(90)	27	287	168
Net income (loss)	(214)	621	461	868
Net income (loss) attributable to common shareholders	$ (211)	$ 614	$ 455	$ 860
Net income (loss) per share – basic (in Dollars per share)	$ (0.06)	$ 0.17	$ 0.13	$ 0.24
Weighted average shares outstanding – basic (in Shares)	3,428	3,548	3,446	3,545
Net income (loss) per share – diluted (in Dollars per share)	$ (0.06)	$ 0.17	$ 0.13	$ 0.24
Weighted average shares outstanding – diluted (in Shares)	3,428	3,574	3,485	3,574

XML

Note 6 - Accumulated Other Comprehensive Loss

9 Months Ended

Jun. 30, 2011

Comprehensive Income (Loss) Note [Text Block]

6. Accumulated Other Comprehensive Loss

The components of comprehensive income (loss) are as follows:

	For the Three Months Ended						For the Nine Months Ended
	June 30, 2011			June 30, 2010			June 30, 2011		June 30, 2010
	(Amounts in thousands)
Net income (loss)	$	(214	)	$	621		$	461	$	868
Effect of foreign currency translation		115			(297	)		156		(653	)
Comprehensive income (loss)	$	(99	)	$	324		$	617	$	215

The components of Accumulated Other Comprehensive Loss are as follows:

	June 30, 2011			September 30, 2010
	(Amounts in thousands)
Cumulative effect of foreign currency translation	$	(1,977	)	$	(2,133	)
Additional minimum pension liability		(3,219	)		(3,219	)
Accumulated Other Comprehensive Loss	$	(5,196	)	$	(5,352	)

XML

Note 5 - Inventories

9 Months Ended

Jun. 30, 2011

Inventory Disclosure [Text Block]

5.        Inventories

Inventories consist of the following:

	June 30, 2011		September 30, 2010
	(Amounts in thousands)
Raw materials	$	966	$	1,029
Work-in-process		948		439
Finished goods		3,672		4,394
Total	$	5,586	$	5,862

Finished goods includes inventory that has been shipped, but for which all revenue recognition criteria has not been met of approximately $1.7 million and $2.4 million as of June 30, 2011 and September 30, 2010, respectively.

Total inventory balances in the table above are shown net of reserves for obsolescence of approximately $4.2 million and $4.1 million as of June 30, 2011 and September 30, 2010, respectively.

XML

Note 9 - Fair Value Measures

9 Months Ended

Jun. 30, 2011

Fair Value Disclosures [Text Block]

9. Fair Value Measures

Assets and Liabilities measured at fair value on a recurring basis are as follows:

	Fair Value Measurements Using
	Quoted Prices in Active Markets for Identical Instruments (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total Balance		Gain or (loss)
	As of June 30, 2011
	(Amounts in thousands)
Assets:
Money Market funds	$	3,491	$	—	$	—	$	3,491	$	—
Total assets measured at fair value	$	3,491	$	—	$	—	$	3,491	$	—
	As of September 30, 2010
	(Amounts in thousands)
Assets:
Money Market funds	$	3,482	$	—	$	—	$	3,482	$	—
Total assets measured at fair value	$	3,482	$	—	$	—	$	3,482	$	—

These assets are included in cash and cash equivalents in the accompanying consolidated balance sheets.  All other monetary assets and liabilities are short-term in nature and approximate their fair value.

The Company had no liabilities measured at fair value as of June 30, 2011 or September 30, 2010. The Company had no assets or liabilities measured at fair value on a non recurring basis as of June 30, 2011 or September 30, 2010.

XML

Note 7 - Pension and Retirement Plans

9 Months Ended

Jun. 30, 2011

Pension and Other Postretirement Benefits Disclosure [Text Block]

7.        Pension and Retirement Plans

The Company has defined benefit and defined contribution plans in the United Kingdom, Germany and the U.S. In the United Kingdom and Germany, the Company provides defined benefit pension plans and defined contribution plans for the majority of its employees. In the U.S., the Company provides benefits through supplemental retirement plans to certain current and former employees. The domestic supplemental retirement plans have life insurance policies which are not plan assets but were purchased by the Company as a vehicle to fund the costs of the plan. Domestically, the Company also provides for officer death benefits through post-retirement plans to certain officers.  All of the Company’s defined benefit plans are closed to newly hired employees and have been for fiscal years 2009, 2010 and for the nine months ended June 30, 2011.

The Company funds its pension plans in amounts sufficient to meet the requirements set forth in applicable employee benefits laws and local tax laws. Liabilities for amounts in excess of these funding levels are accrued and reported in the consolidated balance sheets.

Our pension plan in the United Kingdom is the only plan with plan assets. The plan assets consist of an investment in a commingled fund which in turn comprises a diversified mix of assets including corporate equity securities, government securities and corporate debt securities.

The components of net periodic benefit costs related to the U.S. and international plans are as follows:

	For the Three Months Ended June 30
	2011								2010
	Foreign			U.S.		Total			Foreign			U.S.		Total
	(Amounts in thousands)
Pension:
Service cost	$	18		$	3	$	21		$	14		$	2	$	16
Interest cost		176			25		201			159			29		188
Expected return on plan assets		(128	)		—		(128	)		(106	)		—		(106	)
Amortization of:
Prior service gain		—			—		—			—			—		—
Amortization of net gain		18			7		25			10			8		18
Net periodic benefit cost	$	84		$	35	$	119		$	77		$	39	$	116
Post Retirement:
Service cost	$	—		$	5	$	5		$	—		$	5	$	5
Interest cost		—			17		17			—			17		17
Amortization of net gain		—			12		12			—			16		16
Net periodic benefit cost	$	—		$	34	$	34		$	—		$	38	$	38

	For the Nine Months Ended June 30
	2011								2010
	Foreign			U.S.		Total			Foreign			U.S.		Total
	(Amounts in thousands)
Pension:
Service cost	$	54		$	8	$	62		$	44		$	7	$	51
Interest cost		518			74		592			504			87		591
Expected return on plan assets		(379	)		—		(379	)		(333	)		—		(333	)
Amortization of:
Prior service gain		—			—		—			—			—		—
Amortization of net gain		52			23		75			33			22		55
Net periodic benefit cost	$	245		$	105	$	350		$	248		$	116	$	364
Post Retirement:
Service cost	$	—		$	15	$	15		$	—		$	14	$	14
Interest cost		—			51		51			—			52		52
Amortization of net gain		—			35		35			—			48		48
Net periodic benefit cost	$	—		$	101	$	101		$	—		$	114	$	114

XML

Note 8 - Segment Information

9 Months Ended

Jun. 30, 2011

Segment Reporting Disclosure [Text Block]

8. Segment Information

The following table presents certain operating segment information.

				Service and System Integration Segment
Three Months Ended June 30,	Systems Segment			Germany			United  Kingdom			U.S.		Total		Consolidated Total
	(Amounts in thousands)
2011
Sales:
Product	$	1,323		$	3,230		$	68		$	10,105	$	13,403	$	14,726
Service		152			2,787			347			777		3,911		4,063
Total sales		1,475			6,017			415			10,882		17,314		18,789
Profit (loss) from operations		(810	)		63			15			461		539		(271	)
Assets		12,508			13,699			3,890			11,333		28,922		41,430
Capital expenditures		10			12			9			7		28		38
Depreciation and amortization		24			46			7			46		99		123
2010
Sales:
Product	$	313		$	1,522		$	-		$	19,178	$	20,700	$	21,013
Service		1,741			2,747			356			1,154		4,257		5,998
Total sales		2,054			4,269			356			20,332		24,957		27,011
Profit (loss) from operations		55			(159	)		(35	)		797		603		658
Assets		14,111			9,114			3,704			17,626		30,444		44,555
Capital expenditures		10			58			15			33		106		116
Depreciation and amortization		27			37			7			52		96		123

				Service and System Integration Segment
Nine Months Ended June 30,	Systems Segment			Germany			United Kingdom			U.S.		Total		Consolidated Total
	(Amounts in thousands)
2011
Sales:
Product	$	3,563		$	9,481		$	140		$	29,600	$	39,221	$	42,784
Service		2,036			8,809			1,043			2,373		12,225		14,261
Total sales		5,599			18,290			1,183			31,973		51,446		57,045
Profit (loss) from operations		(624	)		213			-			1,214		1,427		803
Assets		12,508			13,699			3,890			11,333		28,922		41,430
Capital expenditures		142			59			12			36		107		249
Depreciation and amortization		66			138			21			137		296		362
2010
Sales:
Product	$	4,842		$	7,284		$	49		$	40,618	$	47,951	$	52,793
Service		2,234			9,062			1,201			2,380		12,643		14,877
Total sales		7,076			16,346			1,250			42,998		60,594		67,670
Profit from operations		191			(111	)		(21	)		1,023		891		1,082
Assets		14,111			9,114			3,704			17,626		30,444		44,555
Capital expenditures		25			193			24			46		263		288
Depreciation and amortization		90			116			20			154		290		380

Profit (loss) from operations is sales less cost of sales, engineering and development, selling, general and administrative expenses but is not affected by either non-operating charges/income or by income taxes. Non-operating charges/income consists principally of investment income and interest expense.  All intercompany transactions have been eliminated.

The following table lists customers from which the Company derived revenues in excess of 10% of total revenues for the three and nine month periods ended June 30, 2011 and 2010.

	For the Three Months Ended										For the Nine Months Ended
	June 30, 2011					June 30, 2010					June 30, 2011					June 30, 2010
	Amount		% of Revenues			Amount		% of Revenues			Amount		% of Revenues			Amount		% of Revenues
	(Dollar amounts in millions)
Vodafone	$	1.5		8	%	$	1.0		4	%	$	6.3		11	%	$	5.9		9	%
Verio	$	4.5		24	%	$	9.7		36	%	$	8.8		15	%	$	17.5		26	%
Atos	$	2.2		12	%	$	0.5		2	%	$	4.5		8	%	$	2.3		3	%

XML

Note 10 - Common Stock Repurchase

9 Months Ended

Jun. 30, 2011

Treasury Stock [Text Block]

10.      Common Stock Repurchase

On February 3, 2009, the Board of Directors (the “Board”) authorized the Company to purchase up to 350 thousand additional shares of the Company’s outstanding common stock at market price. As of September 30, 2010, there remained approximately 145 thousand shares pursuant to this authorization.  On February 8, 2011, the Board authorized the Company to purchase up to 250 thousand additional shares of the Company’s outstanding common stock at market price.  Pursuant to this and the prior authorization by the Board, the Company repurchased approximately 109 thousand shares of its outstanding common stock during the nine months ended June 30, 2011.  As of June 30, 2011, approximately 286 thousand shares remain authorized for repurchase under the Company’s stock repurchase program.

XML

Unaudited Consolidated Statement of Shareholders' Equity (USD $) In Thousands, unless otherwise specified	Common Stock [Member]	Additional Paid-in Capital [Member]	Retained Earnings [Member]	Accumulated Other Comprehensive Income (Loss) [Member]	Comprehensive Income [Member]	Total
Balance at Sep. 30, 2010	$ 35	$ 11,280	$ 12,516	$ (5,352)		$ 18,479
Balance (in Shares) at Sep. 30, 2010	3,520					3,520
Comprehensive income (loss):
Net income			461		461	461
Other comprehensive income:
Effect of foreign currency translation				156	156	156
Total comprehensive income					617
Stock-based compensation		54				54
Issuance of shares under employee stock purchase plan		74				74
Issuance of shares under employee stock purchase plan (in Shares)	25
Restricted stock shares issued	1	74				75
Restricted stock shares issued (in Shares)	37
Purchase of common stock	(1)	(447)				(448)
Purchase of common stock (in Shares)	(109)
Balance at Jun. 30, 2011	$ 35	$ 11,035	$ 12,977	$ (5,196)		$ 18,851
Balance (in Shares) at Jun. 30, 2011	3,473					3,473

XML

Note 4 - Earnings Per Share of Common Stock

9 Months Ended

Jun. 30, 2011

Earnings Per Share [Text Block]

4. Earnings Per Share of Common Stock

Basic net income per common share is computed by dividing net income available to common shareholders by the weighted average number of common shares outstanding for the period. Diluted net income per common share reflects the maximum dilution that would have resulted from the assumed exercise and share repurchase related to dilutive stock options and is computed by dividing net income by the assumed weighted average number of common shares outstanding.

We are required to present earnings per share, or EPS, utilizing the two class method because we had outstanding, non-vested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents, which are considered participating securities.

Basic and diluted earnings per share computations for the Company’s reported net income attributable to common stockholders are as follows:

	For the Three Months Ended						For the Nine Months Ended
	June 30, 2011			June 30, 2010			June 30, 2011			June 30, 2010
	(Amounts in thousands, except per share data)
Net income (loss)	$	(214	)	$	621		$	461		$	868
Less: Net income (loss) attributable to nonvested common stock		(3	)		7			6			8
Net income (loss) attributable to common stockholders		(211	)		614			455			860
Weighted average total shares outstanding – basic		3,484			3,588			3,497			3,578
Less: weighted average non-vested shares outstanding		(56	)		(40	)		(51	)		(33	)
Weighted average number of common shares outstanding – basic		3,428			3,548			3,446			3,545
Potential common shares from non-vested stock awards and the assumed exercise of stock options		―			26			39			29
Weighted average common shares outstanding – diluted		3,428			3,574			3,485			3,574
Net income (loss) per share – basic	$	(0.06	)	$	0.17		$	0.13		$	0.24
Net income (loss) per share – diluted	$	(0.06	)	$	0.17		$	0.13		$	0.24

All anti-dilutive securities, including stock options, are excluded from the diluted income per share computation. For the three and nine months ended June 30, 2011, 247,000 and 205,000 options, respectively, were excluded from the diluted income per share calculation because their inclusion would have been anti-dilutive.