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

                                    FORM 10-Q

(Mark One)

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

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2006

                                       OR

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

                          Commission file number 1-4987

                               SL INDUSTRIES, INC.
             (Exact Name of Registrant as Specified in Its Charter)


                                                          
           NEW JERSEY                                             21-0682685
(State or other jurisdiction of                                (I.R.S. Employer
 incorporation or organization)                              Identification No.)



                                                               
520 FELLOWSHIP ROAD, SUITE A114, MT. LAUREL, NJ                      08054
    (Address of principal executive offices)                      (Zip Code)


        Registrant's telephone number, including area code: 856-727-1500

                                       N/A
         (Former Name, Former Address and Former Fiscal Year, if Changed
                               Since Last Report)

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

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

Large accelerated filer [ ]   Accelerated filer [ ]   Non-accelerated filer [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
                                    ---      ---

The number of shares of common stock outstanding as of August 2, 2006 was
5,637,750.



                                TABLE OF CONTENTS



                                                                            PAGE
                                                                            ----
                                                                         
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements
        Consolidated Balance Sheets
           June 30, 2006 (Unaudited) and December 31, 2005...............     1
        Consolidated Statements of Income and Comprehensive Income
           Three Months Ended June 30, 2006 and 2005 (Unaudited)
           and Six Months Ended June 30, 2006 and 2005 (Unaudited).......     2
        Consolidated Statements of Cash Flows
           Six Months Ended June 30, 2006 and 2005 (Unaudited)...........     3
        Notes to Consolidated Financial Statements (Unaudited)...........     4

Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations...........................    19

Item 3. Quantitative and Qualitative Disclosures about Market Risk.......    33

Item 4. Controls and Procedures..........................................    33

PART II. OTHER INFORMATION

Item 1. Legal Proceedings................................................    34

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

Item 4. Submission of Matters to a Vote of Security Holders..............    35

Item 5. Other Information................................................    35

Item 6. Exhibits.........................................................    36

SIGNATURES...............................................................    37



Item 1. Financial Statements

                               SL INDUSTRIES, INC.
                           CONSOLIDATED BALANCE SHEETS



                                                                             June 30,     December 31,
                                                                               2006           2005
                                                                           ------------   ------------
                                                                            (Unaudited)
                                                                                    
ASSETS
Current assets:
   Cash and cash equivalents                                               $         --   $  9,985,000
   Receivables, net                                                          23,581,000     16,436,000
   Note receivable                                                              563,000             --
   Inventories, net                                                          21,474,000     14,570,000
   Prepaid expenses                                                           2,139,000        632,000
   Deferred income taxes, net                                                 3,639,000      2,571,000
                                                                           ------------   ------------
      Total current assets                                                   51,396,000     44,194,000
                                                                           ------------   ------------

Property, plant and equipment, net                                           11,650,000      8,754,000
Deferred income taxes, net                                                    6,687,000      3,409,000
Goodwill                                                                     15,990,000     10,303,000
Investments available for sale                                                       --        670,000
Other intangible assets, net                                                  1,029,000      1,085,000
Other assets and deferred charges                                             1,933,000      1,899,000
                                                                           ------------   ------------
      Total assets                                                         $ 88,685,000   $ 70,314,000
                                                                           ------------   ------------

LIABILITIES
Current liabilities:
   Debt, current portion                                                   $         --   $         --
   Accounts payable                                                          14,605,000      7,648,000
   Accrued income taxes                                                       1,063,000        417,000
   Accrued liabilities:
    Payroll and related costs                                                 6,283,000      6,229,000
    Other                                                                     5,514,000      4,093,000
                                                                           ------------   ------------
      Total current liabilities                                              27,465,000     18,387,000
                                                                           ------------   ------------
Debt, less current portion                                                    6,822,000             --
Deferred compensation and supplemental retirement benefits                    2,984,000      3,829,000
Other liabilities                                                             1,375,000      1,453,000
                                                                           ------------   ------------
      Total liabilities                                                      38,646,000     23,669,000
                                                                           ------------   ------------

Commitments and contingencies

SHAREHOLDERS' EQUITY
Preferred stock, no par value; authorized, 6,000,000 shares; none issued   $         --   $         --
Common stock, $0.20 par value; authorized, 25,000,000 shares;
   issued, 8,298,000 shares                                                   1,660,000      1,660,000
Capital in excess of par value                                               40,529,000     40,136,000
Accumulated other comprehensive income                                           28,000         67,000
Retained earnings                                                            27,879,000     24,837,000
Treasury stock at cost, 2,664,000 and 2,701,000 shares, respectively        (20,057,000)   (20,055,000)
                                                                           ------------   ------------
      Total shareholders' equity                                             50,039,000     46,645,000
                                                                           ------------   ------------
      Total liabilities and shareholders' equity                           $ 88,685,000   $ 70,314,000
                                                                           ------------   ------------


See accompanying notes to consolidated financial statements.


                                        1


                               SL INDUSTRIES, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                                   (Unaudited)



                                                               Three Months Ended           Six Months Ended
                                                                    June 30,                    June 30,
                                                           -------------------------   -------------------------
                                                               2006          2005          2006          2005
                                                           -----------   -----------   -----------   -----------
                                                                                         
Net sales ..............................................   $43,114,000   $31,259,000   $82,399,000   $63,715,000
Cost and expenses:
   Cost of products sold ...............................    29,003,000    19,830,000    55,137,000    40,425,000
   Engineering and product development .................     3,151,000     2,454,000     6,230,000     4,777,000
   Selling, general and administrative .................     7,262,000     6,388,000    14,818,000    12,715,000
   Depreciation and amortization .......................       590,000       497,000     1,181,000       971,000
                                                           -----------   -----------   -----------   -----------
Total costs and expenses ...............................    40,006,000    29,169,000    77,366,000    58,888,000
                                                           -----------   -----------   -----------   -----------
Income from operations .................................     3,108,000     2,090,000     5,033,000     4,827,000
Other income (expense):
   Amortization of deferred financing costs ............       (22,000)     (112,000)      (44,000)     (224,000)
   Interest income .....................................         1,000        38,000        29,000        67,000
   Interest expense ....................................      (170,000)      (61,000)     (299,000)     (149,000)
                                                           -----------   -----------   -----------   -----------
Income from continuing operations before income taxes ..     2,917,000     1,955,000     4,719,000     4,521,000
Income tax provision ...................................       810,000       597,000     1,379,000     1,194,000
                                                           -----------   -----------   -----------   -----------
Income from continuing operations ......................     2,107,000     1,358,000     3,340,000     3,327,000
(Loss) from discontinued operations (net of tax) .......      (185,000)     (231,000)     (297,000)     (301,000)
                                                           -----------   -----------   -----------   -----------
Net income .............................................   $ 1,922,000   $ 1,127,000   $ 3,043,000   $ 3,026,000
                                                           -----------   -----------   -----------   -----------

BASIC NET INCOME (LOSS) PER COMMON SHARE                                      *
   Income from continuing operations ...................   $      0.37   $      0.25   $      0.59   $      0.60
   (Loss) from discontinued operations (net of tax) ....         (0.03)        (0.04)        (0.05)        (0.05)
                                                           -----------   -----------   -----------   -----------
   Net income ..........................................   $      0.34   $      0.20   $      0.54   $      0.55
                                                           -----------   -----------   -----------   -----------

DILUTED NET INCOME (LOSS) PER COMMON SHARE                                                  *
   Income from continuing operations ...................   $      0.36   $      0.24   $      0.58   $      0.58
   (Loss) from discontinued operations (net of tax) ....         (0.03)        (0.04)        (0.05)        (0.05)
                                                           -----------   -----------   -----------   -----------
   Net income ..........................................   $      0.33   $      0.20   $      0.52   $      0.53
                                                           -----------   -----------   -----------   -----------

Shares used in computing basic net income (loss)
   per common share ....................................     5,631,000     5,533,000     5,620,000     5,503,000
Shares used in computing diluted net income (loss)
   per common share ....................................     5,824,000     5,763,000     5,807,000     5,699,000


                               SL INDUSTRIES, INC.
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                   (Unaudited)



                                                              Three Months Ended         Six Months Ended
                                                                   June 30,                  June 30,
                                                           -----------------------   -----------------------
                                                              2006         2005         2006         2005
                                                           ----------   ----------   ----------   ----------
                                                                                      
Net income .............................................   $1,922,000   $1,127,000   $3,043,000   $3,026,000
Other comprehensive income (net of tax):
   Foreign currency translation ........................       22,000           --       28,000           --
   Investments available for sale ......................           --       34,000      (67,000)      47,000
                                                           ----------   ----------   ----------   ----------
Comprehensive income ...................................   $1,944,000   $1,161,000   $3,004,000   $3,073,000
                                                           ----------   ----------   ----------   ----------


*    Earnings per share does not total due to rounding.

See accompanying notes to consolidated financial statements.


                                        2


                              SL INDUSTRIES, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                       FOR THE SIX MONTHS ENDED JUNE 30,
                                  (Unaudited)



                                                                                    2006          2005 *
                                                                                ------------   -----------
                                                                                         
OPERATING ACTIVITIES:
   Net income ...............................................................   $  3,043,000   $ 3,026,000
      Add:  losses from discontinued operations .............................        297,000       301,000
                                                                                ------------   -----------
   Income from continuing operations ........................................      3,340,000     3,327,000
                                                                                ------------   -----------
   Adjustments to reconcile income from continuing operations to net cash
   provided by operating activities:
      Depreciation ..........................................................        988,000       782,000
      Amortization ..........................................................        193,000       189,000
      Amortization of deferred financing costs ..............................         44,000       224,000
      Non-cash compensation expense .........................................         36,000       490,000
      Stock-based compensation ..............................................         33,000            --
      Provisions for losses on accounts receivable ..........................       (113,000)       29,000
      Deferred compensation and supplemental retirement benefits ............        254,000       186,000
      Deferred compensation and supplemental retirement benefit payments ....     (1,097,000)     (268,000)
      Deferred income taxes .................................................        435,000       445,000
      Loss on sale of equipment .............................................          2,000            --
      Changes in operating assets and liabilities, excluding effects of
      business acquisition:
         Accounts receivable ................................................       (231,000)   (2,107,000)
         Inventories ........................................................     (3,034,000)      490,000
         Prepaid expenses ...................................................       (578,000)     (113,000)
         Other assets .......................................................        (46,000)     (329,000)
         Accounts payable ...................................................        (20,000)      666,000
         Accrued liabilities ................................................        (43,000)   (1,227,000)
         Accrued income taxes ...............................................        804,000      (759,000)
                                                                                ------------   -----------
   Net cash provided by operating activities from continuing operations .....        967,000     2,025,000
   Net cash (used in) operating activities from discontinued operations .....       (377,000)      (61,000)
                                                                                ------------   -----------
NET CASH PROVIDED BY OPERATING ACTIVITIES ...................................        590,000     1,964,000
                                                                                ------------   -----------
INVESTING ACTIVITIES:
   Purchases of property, plant and equipment ...............................     (1,650,000)     (740,000)
   Acquisition of a business, net of cash acquired ..........................    (16,133,000)           --
   Purchases of securities available for sale ...............................             --      (567,000)
   Purchases of other assets ................................................             --      (216,000)
                                                                                ------------   -----------
NET CASH (USED IN) INVESTING ACTIVITIES .....................................    (17,783,000)   (1,523,000)
                                                                                ------------   -----------
FINANCING ACTIVITIES:
   Payments of term loans ...................................................             --      (327,000)
   Net borrowings from Revolving Credit Facility ............................      6,822,000            --
   Proceeds from stock options exercised ....................................        524,000     1,418,000
   Tax benefit from exercise of stock options ...............................        106,000            --
   Treasury stock (purchases) sales .........................................       (272,000)      117,000
                                                                                ------------   -----------
NET CASH PROVIDED BY FINANCING ACTIVITIES ...................................      7,180,000     1,208,000
                                                                                ------------   -----------
   Effect of exchange rate changes on cash ..................................         28,000            --
                                                                                ------------   -----------
NET CHANGE IN CASH AND CASH EQUIVALENTS .....................................     (9,985,000)    1,649,000
                                                                                ------------   -----------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD ............................      9,985,000     2,659,000
                                                                                ------------   -----------
CASH AND CASH EQUIVALENTS AT END OF PERIOD ..................................   $         --   $ 4,308,000
                                                                                ------------   -----------
Supplemental disclosures of cash flow information:
   Cash paid during the period for:
      Interest ..............................................................   $    246,000   $   215,000
      Income taxes ..........................................................   $    260,000   $ 1,244,000


*    Revised classification.

See accompanying notes to consolidated financial statements.


                                        3


SL INDUSTRIES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions for Form 10-Q and Article 10 of
Regulation S-X. Accordingly, they do not include all the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, the accompanying financial
statements contain all adjustments (consisting of normal recurring adjustments)
considered necessary for a fair presentation. Operating results for interim
periods are not necessarily indicative of the results that may be expected for
the year ending December 31, 2006. These financial statements should be read in
conjunction with the Company's audited financial statements and notes thereon
included in the Company's Annual Report on Form 10-K for the year ended December
31, 2005.

2. RECEIVABLES

Receivables at June 30, 2006 and December 31, 2005 consisted of the following:



                                        June 30,   December 31,
                                          2006         2005
                                        --------   ------------
                                             (in thousands)
                                             
Trade receivables                        $24,624     $16,638
Less allowances for doubtful accounts     (1,389)       (569)
                                         -------     -------
                                          23,235      16,069
Recoverable income taxes                       1           2
Other                                        345         365
                                         -------     -------
                                         $23,581     $16,436
                                         -------     -------


3. INVENTORIES

Inventories at June 30, 2006 and December 31, 2005 consisted of the following:



                                        June 30,   December 31,
                                          2006         2005
                                        --------   ------------
                                             (in thousands)
                                             
Raw materials                            $17,276      $ 9,774
Work in process                            5,267        4,699
Finished goods                             3,128        1,926
                                         -------      -------
                                          25,671       16,399
Less allowances                           (4,197)      (1,829)
                                         -------      -------
                                         $21,474      $14,570
                                         -------      -------


4. INCOME PER SHARE

The Company has presented net income per common share pursuant to Financial
Accounting Standards Board Statement of Financial Accounting Standard No. 128,
"Earnings per Share" ("SFAS 128"). Basic net income per common share is computed
by dividing reported net


                                        4

income available to common shareholders by the weighted average number of shares
outstanding for the period. Diluted net income per common share is computed by
dividing reported net income available to common shareholders by the weighted
average shares outstanding for the period, adjusted for the dilutive effect of
common stock equivalents, which consist of stock options, using the treasury
stock method.

The tables below set forth the computation of basic and diluted net income per
share:



                                        Three Months Ended June 30,
                         ---------------------------------------------------------
                                     2006                          2005
                         ---------------------------   ---------------------------
                                 (in thousands, except per share amounts)

                           Net             Per Share     Net             Per Share
                         Income   Shares     Amount    Income   Shares     Amount
                         ------   ------   ---------   ------   ------   ---------
                                                       
Basic net income per     $1,922    5,631    $ 0.34     $1,127    5,533     $0.20
   common share
Effect of dilutive
   securities                --      193     (0.01)        --      230        --
                         ------    -----    ------     ------    -----     -----
Diluted net income per
   common share          $1,922    5,824    $ 0.33     $1,127    5,763     $0.20
                         ------    -----    ------     ------    -----     -----




                                         Six Months Ended June 30,
                         ---------------------------------------------------------
                                     2006                          2005
                         ---------------------------   ---------------------------
                                 (in thousands, except per share amounts)

                           Net             Per Share     Net             Per Share
                         Income   Shares     Amount    Income   Shares     Amount
                         ------   ------   ---------   ------   ------   ---------
                                                       
Basic net income per     $3,043    5,620    $ 0.54     $3,026    5,503    $ 0.55
   common share
Effect of dilutive
  securities                 --      187     (0.02)        --      196     (0.02)
                         ------    -----    ------     ------    -----    ------
Diluted net income per
   common share          $3,043    5,807    $ 0.52     $3,026    5,699    $ 0.53
                         ------    -----    ------     ------    -----    ------


For the six-month period ended June 30, 2006, stock options of 6,250 were
excluded from the dilutive computations because the option exercise prices were
greater than the average market price of the Company's common stock. For the
six-month period ended June 30, 2005, no common stock options were excluded from
the diluted computations because the option exercise prices of all outstanding
options were less than the average market price of the Company's common stock
during this period.

STOCK-BASED COMPENSATION

Effective January 1, 2006, the Company adopted Statement of Financial Accounting
Standards No. 123(R), "Share-Based Payment ("SFAS No. 123(R)"), using the
modified prospective application method. Prior to adopting SFAS No. 123(R), the
Company followed the intrinsic value method of accounting for stock-based
employee compensation in accordance with


                                       5



Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees," and related interpretations.

The Company maintains two shareholder approved stock option plans: the
Non-Employee Director Nonqualified Stock Option Plan (the "Director Plan") and
the Long-Term Incentive Plan (the "1991 Incentive Plan"). Both plans have
expired, however, stock options issued under each plan remain outstanding.

The Director Plan provided for the granting of nonqualified options to purchase
up to 250,000 shares of the Company's common stock to non-employee directors of
the Company in lieu of paying quarterly retainer fees and regular quarterly
meeting attendance fees, when elected. The Director Plan enabled the Company to
grant options, with an exercise price per share not less than fair market value
of the Company's common stock on the date of grant, which are exercisable at any
time. Each option granted under the Director Plan expires no later than ten
years from date of grant. The expiration date of the Director Plan was May 31,
2003. The 1991 Incentive Plan enabled the Company to grant either nonqualified
options, with an exercise price per share established by the Board's
Compensation Committee, or incentive stock options, with an exercise price per
share not less than the fair market value of the Company's common stock on the
date of grant, which are exercisable at any time. Each option granted under the
1991 Incentive Plan expires no later than ten years from date of grant. The Plan
expired on September 25, 2001 and no future options can be granted under the
Plan.

During 2005, the Company issued 25,000 options to an executive of the Company in
accordance with the rules and regulations of the Securities and Exchange
Commission.

For the six months ended June 30, 2006, the Company recognized stock-based
employee compensation expense of $33,000, less a related income tax benefit of
approximately $13,000 under the provisions of the SFAS No. 123(R). Also under
the new standard, excess income tax benefits related to share-based compensation
expense that must be recognized directly in equity are treated as cash flow from
financing rather than operating activities. For the six months ended June 30,
2005, no compensation expense was recognized for stock option awards granted at
fair market value under the provisions of APB No. 25. However, the Company has
recognized a benefit of approximately $28,000 and an expense of approximately
$498,000 in the three-month periods ended June 30, 2006 and June 30, 2005,
respectively, and expenses of approximately $36,000 and $490,000 in the
six-month periods ended June 30, 2006 and June 30, 2005, respectively, in
compensation expense related to certain stock-based compensation arrangements.
The following table illustrates the pro forma effect on earnings per share if
the Company had accounted for its stock option plans prior to January 1, 2006,
using the fair value method of accounting under SFAS No. 123, "Accounting for
Stock-Based Compensation," as amended by SFAS No. 148, "Accounting for
Stock-Based Compensation-Transition and Disclosure."


                                       6





                                                       Three Months     Six Months
                                                          Ended           Ended
                                                      June 30, 2005   June 30, 2005
                                                      -------------   -------------
                                                        (in thousands, except per
                                                              share amounts)
                                                                
Net income, as reported                                   $1,127         $3,026
Add: Stock-based employee compensation
   expense included in reported net income,
   net of related tax effects                                317            311
                                                          ------         ------
                                                           1,444          3,337
Deduct: Total stock-based employee
   compensation expense determined under
   fair value based method for awards granted,
   modified, or settled, net of related tax effects         (344)          (394)
                                                          ------         ------
Pro forma net income                                      $1,100         $2,943
                                                          ------         ------
Earnings per common share:
   Basic - as reported                                    $ 0.20         $ 0.55
   Basic - pro forma                                      $ 0.20         $ 0.53

   Diluted - as reported                                  $ 0.20         $ 0.53
   Diluted - pro forma                                    $ 0.19         $ 0.52


The fair value of each option grant is estimated on the date of grant using the
Black-Scholes option pricing model with the following weighted average
assumptions:



                                                       Six Months
                                                         Ended
                                                      June 30, 2005
                                                      -------------
                                                   
Expected dividend yield                                   0.0%
Expected stock price volatility                         44.61%
Risk-free interest rate                                  3.84%
Expected life of stock option                         5 years


The following table summarizes stock option activity for all plans:


                                       7






                                       Outstanding     Weighted Average   Weighted Average      Aggregate
                                         Options        Exercise Price     Remaining Life    Intrinsic Value
                                      --------------   ----------------   ----------------   ---------------
                                      (in thousands)                                          (in thousands)
                                                                                 
Outstanding as of December 31, 2005        633              $10.41              4.78
Granted                                     --                  --
Exercised                                  (53)             $ 9.86
Forfeited                                   --                  --
Expired                                     --                  --
                                           ---              ------              ----             ------
Outstanding as of June 30, 2006            580              $10.46              4.37             $3,368
                                           ---              ------              ----             ------
Exercisable as of June 30, 2006            561              $10.24              4.37             $3,354
                                           ---              ------              ----             ------


At June 30, 2006, approximately $137,000 of total unrecognized compensation
expense associated with unvested stock options was expected to be recognized
over a period of 2.1 years. During the six month periods ended June 30, 2006 and
June 30, 2005, the total intrinsic value of options exercised was $328,000 and
$681,000, respectively, and the actual tax benefit realized for the tax
deduction from these option exercises was $106,000 and $262,000, respectively.
During the six months ended June 30, 2005, options to purchase 116,000 shares of
common stock with an aggregate exercise price of $1,173,000 were exercised by
option holders.

There were no options granted during the six months ended June 30, 2006 and June
30, 2005.

5. INCOME TAX

The following is a reconciliation of income tax expense from continuing
operations at the applicable federal statutory rate and the effective rates:



                                               Six Months Ended
                                                   June 30,
                                               ----------------
                                                  2006   2005
                                                  ----   ----
                                                   
Statutory rate                                     34%    34%
Tax rate differential on extraterritorial
   income exclusion benefit earnings               (1)    (1)
Tax rate differential on domestic
   manufacturing deduction                         (1)    (1)
International rate differences                     (2)     2
State income taxes, net of federal income
   tax benefit                                      3      2
Research and development credits                   (4)    (8)
Other                                              --     (2)
                                                  ---    ---
                                                   29%    26%
                                                  ---    ---


During the six months ended June 30, 2006, the Company recorded additional
benefits from research and development tax credits of $210,000. As of June 30,
2006, the Company's gross research and development tax credit carryforwards
totaled approximately $2,770,000. Of these credits, approximately $2,135,000 can
be carried forward for fifteen years and will expire between 2013 and 2021, and
approximately $635,000 can be carried forward indefinitely.


                                       8



As of June 30, 2006, the Company's gross foreign tax credits totaled
approximately $944,000. These credits can be carried forward for ten years and
will expire between 2009 and 2016.

6. RECENT AND PROPOSED ACCOUNTING PRONOUNCEMENTS

In November 2004, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 151, "Inventory Costs - an
amendment of ARB No. 43, Chapter 4" ("SFAS 151"). SFAS 151 amends the guidance
in ARB No. 43, Chapter 4, "Inventory Pricing," to clarify the accounting for
abnormal amounts of idle facility expense, freight, handling costs, and wasted
material (spoilage) and requires these costs be treated as current period
charges. In addition, SFAS 151 requires that allocation of fixed production
overheads to the costs of conversion be based on the normal capacity of the
production facilities. These provisions of SFAS 151 are effective for inventory
costs incurred during fiscal years beginning after June 15, 2005. The Company
adopted SFAS 151, and it did not have an impact on its financial position and
results of operations.

In December 2004, the FASB issued SFAS No. 153, "Exchanges of Nonmonetary Assets
- an amendment of APB Opinion No. 29" ("SFAS 153"). SFAS 153 amends the guidance
in APB Opinion No. 29, "Accounting for Nonmonetary Transactions," which is based
on the principle that exchanges of nonmonetary assets should be measured based
on the fair value of the assets exchanged, with certain exceptions. SFAS 153
amends APB Opinion No. 29 to eliminate the exception for nonmonetary exchanges
of similar productive assets and replaces it with a general exception for
exchanges of nonmonetary assets that do not have commercial substance. A
nonmonetary exchange has commercial substance if the future cash flows of the
entity are expected to change significantly as a result of the exchange. The
provisions of SFAS 153 are effective for nonmonetary asset exchanges occurring
in fiscal periods beginning after June 15, 2005. The Company adopted SFAS 153
and it did not have an impact on its financial position and results of
operations.

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error
Corrections" ("SFAS 154"), which replaces APB Opinion No. 20, "Accounting
Changes," and SFAS No. 3 "Reporting Accounting Changes in Interim Financial
Statements" ("SFAS 3"). This Statement changes the requirements for the
accounting for and reporting of a change in accounting principles, and applies
to all voluntary changes in accounting principles, as well as changes required
by an accounting pronouncement in the unusual instance it does not include
specific transition provisions. Specifically, this Statement requires
retrospective application to prior periods' financial statements, unless it is
impracticable to determine the period-specific effects or the cumulative effect
of the change. When it is impracticable to determine the effects of the change,
the new accounting principle must be applied to the balances of assets and
liabilities as of the beginning of the earliest period for which retrospective
application is practicable and a corresponding adjustment must be made to the
opening balance of retained earnings for that period rather than being reported
in an income statement. When it is impracticable to determine the cumulative
effect of the change, the new principle must be applied as if it were adopted
prospectively from the earliest practicable date. This Statement also requires
that a change in depreciation, amortization or depletion method for long-lived,
non-financial assets be accounted for as a change in accounting estimate
effected by a change in accounting principle. This Statement is effective for
the Company for all accounting changes and corrections of errors made in fiscal
years beginning after December 15, 2005. This Statement does not change the
transition provisions of any existing pronouncements. The Company adopted SFAS
154 and it did not have


                                       9

an impact on its financial position and results of operations. The Statement
will have an impact in the future only if the Company has any changes or
corrections of errors.

In June 2006, the FASB issued Interpretation (FIN) 48, "Accounting for
Uncertainty in Income Taxes." FIN 48 clarifies the accounting for uncertainty in
income taxes recognized in an enterprise's financial statements in accordance
with SFAS 109, "Accounting for Income Taxes." This Interpretation defines the
minimum recognition threshold a tax position is required to meet before being
recognized in the financial statements. FIN 48 is effective for fiscal years
beginning after December 15, 2006. The Company is currently evaluating the
effect that the adoption of FIN 48 will have on its financial position and
results of operations.

7. GOODWILL AND INTANGIBLE ASSETS

Goodwill and intangible assets consist of the following:



                                             June 30, 2006                          December 31, 2005
                                --------------------------------------   --------------------------------------
                                               Accumulated                              Accumulated
                                Gross Value   Amortization   Net Value   Gross Value   Amortization   Net Value
                                -----------   ------------   ---------   -----------   ------------   ---------
                                                                (in thousands)
                                                                                    
Goodwill                          $15,990         $  0        $15,990      $10,303         $  0        $10,303
                                  -------         ----        -------      -------         ----        -------
Other intangible assets:
   Patents                            919          758            161          919          723            196
   Trademarks                         572           --            572          572           --            572
   Licensing fees                     355           71            284          355           53            302
   Other                               51           39             12           51           36             15
                                  -------         ----        -------      -------         ----        -------
Total other intangible assets       1,897          868          1,029        1,897          812          1,085
                                  -------         ----        -------      -------         ----        -------
                                  $17,887         $868        $17,019      $12,200         $812        $11,388
                                  -------         ----        -------      -------         ----        -------


The other intangible assets that have definite lives are all amortizable and
have original estimated useful lives as follows: patents are amortized over
approximately 13 years, licensing fees over approximately 10 years, and
trademarks are not amortized. Amortization expense for intangible assets for
each of the three-month periods ended June 30, 2006 and June 30, 2005 was
$28,000. Amortization expense for intangible assets for each of the six-month
periods ended June 30, 2006 and June 30, 2005 was $55,000 and $56,000,
respectively. Amortization expense for intangible assets subject to amortization
in each of the next five fiscal years is estimated to be: $111,000 for the next
two years, $66,000 in the third year and $39,000 in each of the fourth and fifth
years. Intangible assets subject to amortization have a weighted average life of
approximately eleven years.

During the six-months ended June 30, 2006, the Company recorded preliminary
goodwill related to the acquisition of Ault Incorporated ("Ault") in the amount
of $5,687,000 (see Note 11). The change in the carrying amount of goodwill for
the quarter ended June 30, 2006 is as follows:


                                           
                                              (in thousands)
Balance as of March 31, 2006                     $6,502
   Goodwill re-allocated during the quarter        (997)
   Goodwill acquired during the quarter             182
                                                 ------
Balance as of June 30, 2006                      $5,687
                                                 ------



                                       10



The Company re-allocated goodwill due to the recording of certain deferred tax
assets primarily related to bad debt and inventory reserves and to the recording
of R&D tax credits in the aggregate amount of ($920,000). The Company reduced
opening balances of accruals in the amount of ($77,000). Goodwill acquired
during the quarter relates to cash expended for post acquisition costs related
to the acquisition of Ault.

8. DEBT

Debt consists of the following:



                       June 30,   December 31,
                         2006         2005
                       --------   ------------
                            (in thousands)
                            
Prime rate loan         $1,022        $ 0
LIBOR rate loan          5,800         --
                        ------        ---
                         6,822         --
Less current portion        --         --
                        ------        ---
Total long-term debt    $6,822        $ 0
                        ------        ---


On August 3, 2005, the Company entered into a revolving credit facility (the
"Revolving Credit Facility") with Bank of America, N.A. ("Bank of America"). The
Revolving Credit Facility (with a standby and commercial letter of credit
sub-limit of $5,000,000) provides for borrowings up to $25,000,000 and under
certain circumstances maximum borrowings of $30,000,000. The Revolving Credit
Facility expires on June 30, 2008. Borrowings under the Revolving Credit
Facility bear interest, at the Company's option, at the London interbank
offering rate ("LIBOR") plus a margin rate ranging from 0.9% to 1.9%, or the
higher of a Base Rate plus a margin rate ranging from 0% to 0.5%. The Base Rate
is equal to the higher of (i) the Federal Funds Rate plus 0.5%, or (ii) Bank of
America's publicly announced prime rate. The margin rates are based on certain
leverage ratios, as defined. The Company is subject to compliance with certain
financial covenants set forth in the Revolving Credit Facility, including but
not limited to, capital expenditures, consolidated net worth, and certain
interest and leverage ratios, as defined. As of June 30, 2006, the Company had
outstanding balances under its Revolving Credit Facility of $1,022,000 at the
Bank of America prime rate and $5,800,000 under the LIBOR rate.


                                       11



9. ACCRUED LIABILITIES - OTHER

Accrued liabilities - other consist of the following:



                                          June 30,   December 31,
                                            2006         2005
                                          --------   ------------
                                               (in thousands)
                                               
Taxes (other than income) and insurance    $  446       $  483
Commissions                                   723          451
Accrued litigation and legal fees             451          558
Other professional fees                       443          484
Environmental                               1,216        1,220
Warranty                                    1,075          851
Other                                       2,087          973
Reclassified to long-term liabilities        (927)        (927)
                                           ------       ------
                                           $5,514       $4,093
                                           ------       ------


Included in the category, "Other," above as of June 30, 2006, are a customer
advance for $642,000 received by RFL and accrued liabilities of $409,000 assumed
in the Ault acquisition.

The Company's warranty reserve, which is included in "Accrued Liabilities -
Other" above, for the period ended June 30, 2006, is as follows:



                                          June 30,
                                            2006
                                       --------------
                                       (in thousands)
                                    
Liability, beginning of year               $  851
Acquired liability                            181
Expense for new warranties issued             238
Expense related to accrual revisions
   for prior year                              90
Warranty claims                              (285)
                                           ------
Liability, end of period                   $1,075
                                           ------


10. COMMITMENTS AND CONTINGENCIES

LITIGATION

In the ordinary course of its business, the Company is subject to loss
contingencies pursuant to foreign and domestic federal, state and local
governmental laws and regulations and is also party to certain legal actions,
which may occur in the normal operations of the Company's business. It is
management's opinion that the impact of these legal actions will not have a
material adverse effect on the consolidated financial position or results of
operations of the Company.

The Company, through its wholly-owned subsidiary SLW Holdings, Inc., has been a
party to an arbitration proceeding brought by Niles Audio, Inc. SLW Holdings,
Inc. was formerly known as SL Waber, Inc., all the assets of which were sold in
August 2001. Niles Audio, Inc. is a former customer of SL Waber, Inc. The
parties are currently in discussions to settle this dispute. The Company
believes that neither the results of arbitration nor the terms of a potential
settlement, as


                                       12



the case may be, will have a material adverse impact on its consolidated
financial position or results of operations of the Company.

On June 12, 2002, the Company and its wholly owned subsidiary, SL Surface
Technologies, Inc. ("SurfTech"), were served with notice of a class action
complaint filed in Superior Court of New Jersey for Camden County.
(Substantially all of the operating assets of SurfTech were sold in November
2003). The Company and SurfTech are currently two of approximately 39 defendants
in this action. The complaint alleges, among other things, that the plaintiffs
may suffer personal injuries as a result of consuming water distributed from the
Puchack Wellfield in Pennsauken, New Jersey (which supplied Camden, New Jersey).

This case arises from the same factual circumstances as current administrative
actions involving the Puchack Wellfield, to which the Company is a party. The
administrative actions are discussed below. The administrative actions and the
class action lawsuit both allege that SurfTech and other defendants contaminated
ground water through the disposal of hazardous substances at industrial
facilities in the area. SurfTech once operated a chrome-plating facility in
Pennsauken, New Jersey (the "SurfTech Site").

On June 30, 2006, the Superior Court denied class certification in this action.
The Company expects the Court's ruling to stand. With the denial of a class
certification, the lawsuit will proceed as twelve individual claims. The Company
believes it has significant defenses against the plaintiffs' claims and intends
to pursue them vigorously. Technical data generated as part of remedial
activities at the SurfTech Site have not established offsite migration of
contaminants and there are several other technical factors and defenses
available to the Company. Based on the foregoing, the Company has been advised
by its outside counsel that it has a strong defense against the claims alleged
in the plaintiffs' complaint, as well as the environmental administrative
actions.

It is management's opinion that the impact of legal actions brought against the
Company and its operations will not have a material adverse effect on its
consolidated financial position or results of operations. However, the ultimate
outcome of these matters, as with litigation generally, is inherently uncertain,
and it is possible that some of these matters may be resolved adversely to the
Company. The adverse resolution of any one or more of these matters could have a
material adverse effect on the business, operating results, financial condition
or cash flows of the Company.

ENVIRONMENTAL

Loss contingencies include potential obligations to investigate and eliminate or
mitigate the effects on the environment of the disposal or release of certain
chemical substances at various sites, such as Superfund sites and other
facilities, whether or not they are currently in operation. The Company is
currently participating in environmental assessments and cleanups at a number of
sites under these laws and may in the future be involved in additional
environmental assessments and cleanups. Based upon investigations completed by
the Company and its independent engineering-consulting firms to date, management
has provided an estimated accrual for all known costs believed to be probable in
the amount of $1,216,000. However, it is in the nature of environmental
contingencies that other circumstances might arise, the costs of which are
indeterminable at this time due to such factors as changing government
regulations and stricter standards, the unknown magnitude of defense and cleanup
costs, the unknown timing and extent of the remedial actions that may be
required, the determination of the Company's


                                       13



liability in proportion to other responsible parties, and the extent, if any, to
which such costs are recoverable from other parties or from insurance. Although
these contingencies could result in additional expenses or judgments, or
off-sets thereto, at present such expenses or judgments are not expected to have
a material effect on the Company's consolidated financial position or results of
operations. Most of the Company's environmental costs relate to discontinued
operations and such costs have been recorded in discontinued operations.

The Company is the subject of various other lawsuits and actions relating to
environmental issues, including an administrative action in connection with the
SurfTech Site, which could subject the Company to, among other things,
$9,266,000 in collective reimbursements (with other parties) to the New Jersey
Department of Environmental Protection (the "NJDEP"). Technical data generated
as part of remedial activities at the SurfTech Site have not established offsite
migration of contaminants. Other technical factors and defenses are also
available to the Company. Based on the foregoing, the Company has been advised
by its outside counsel that it has significant defenses against all or any part
of the claim and that any material impact is unlikely.

The Company has reported a ground water contamination plume on its property in
Camden, New Jersey. In February 2006, the Company submitted to the NJDEP a plan
to certify the potential areas of concern for the site, which is currently under
review. Based on the information so far, the Company believes that the cost to
remediate the property should not exceed approximately $560,000, which has been
fully reserved. These costs have been recorded as a component of discontinued
operations in previous years.

The Company is investigating soil and ground water contamination on SL-MTI's
property in Montevideo, Minnesota. The Company has submitted to the Minnesota
Department of Environmental Protection a plan to remediate the site, which is
currently under review. The Company currently has an accrual of $216,000 for all
known costs believed to be probable related to this site. These costs are
recorded as a component of continuing operations.

The Company filed claims with several of its insurers seeking reimbursement for
past and future environmental costs. In settlement of its claims, the Company
received aggregate cash payments of $2,800,000 prior to fiscal 2001 and
contingent commitments from three insurers to pay for a portion of environmental
costs associated with the SurfTech Site equal to: 15% of costs up to $300,000,
15% of costs up to $150,000 and 20% of costs up to $400,000, respectively. The
Company has received from these three insurers a total of $785,000, as payment
of their contingent commitments through 2005, which have been recorded as
income, net of tax, in discontinued operations. In July 2006, the Company
received from one insurer the final contingent payment of $36,000, related to
these environmental costs.

As of June 30, 2006 and December 31, 2005, the Company has accrued $1,216,000
and $1,220,000, respectively, for known costs believed to be probable related to
environmental matters, which have been included in "Accrued Liabilities - Other"
(Note 9).

NOTE 11. ACQUISITION

On January 26, 2006, the Company, through a wholly-owned subsidiary, acquired
approximately 86.9% of the outstanding common stock of Ault at $2.90 per share.
The Company had previously purchased in the open market approximately 4.8% of
the outstanding common stock of Ault for an average price of $2.39 per share.
Immediately after acquiring the Ault shares, the Company's


                                       14



wholly-owned subsidiary was merged with and into Ault. As a result, Ault became
a wholly-owned subsidiary of the Company, and the shares not tendered were
converted into the right to receive $2.90 per share in cash, without interest.
The total purchase price for the common stock of Ault was approximately
$13,986,000, which includes the shares already owned by the Company. The Company
also paid approximately $2,079,000, including interest, to acquire all of the
outstanding shares of Ault's preferred stock and incurred additional acquisition
related costs of $2,577,000 primarily related to legal and investment banking
fees, due diligence expenses and the payment of certain pre-acquisition
contingencies. The source of funds for the acquisition was a combination of the
Company's available cash and borrowings of approximately $5,900,000 from its
Revolving Credit Facility.

Ault is a leading manufacturer of external power conversion products and is a
major supplier to the original equipment manufacturers of medical, wireless and
wire line communications infrastructure, computer peripherals, handheld devices,
and industrial equipment. Ault is headquartered in Minneapolis, Minnesota and
has an engineering and sales office in Norwood, Massachusetts, and engineering,
sales and manufacturing facilities in the People's Republic of China. Ault's
operating results are reported in the segment SLPE (Note 12) from the date of
acquisition.

At June 30, 2006, the purchase price allocated to acquired assets and assumed
liabilities are preliminary and are subject to the finalization of independent
appraisals of acquired tangible and intangible assets. The purchase price of the
Ault acquisition was preliminarily allocated as follows (in thousands):


                                             
Accounts receivable, net                        $ 6,243
Inventory, net                                    3,871
Note receivable - short term                      1,125
Other current assets                                785
Deferred income taxes, net                        4,659
Plant and equipment, net                          2,323
Goodwill                                          5,687
Note receivable - long term                         563
Other assets                                        111
Accounts payable                                 (6,977)
Accrued compensation                               (659)
Other current liabilities                          (564)
                                                -------
   Total purchase price, net of cash acquired   $17,167
Acquisition costs incurred in 2005               (1,034)
                                                -------
Acquisition costs for the six months
   ended June 30, 2006                          $16,133
                                                =======


The following unaudited pro forma financial information combines the
consolidated statements of income as if the acquisition of Ault had occurred as
of the beginning of the periods presented. The pro forma adjustments include
only the effects of events directly attributed to the transaction that are
factually supportable. The pro forma adjustments contained in the table below
include interest expense on the acquisition debt and the loss of interest income
on the available cash used in the acquisition. Ault's discontinued operation was
excluded from net income because that operation was not part of the acquisition.
All pro forma adjustments have been tax effected at the statutory rate.


                                       15






                                                    Three Months Ended           Six Months Ended
                                                         June 30,                    June 30,
                                                -------------------------   -------------------------
                                                    2006          2005          2006          2005
                                                -----------   -----------   -----------   -----------
                                                                              
                                                      (in thousands,              (in thousands,
                                                except per share amounts)   except per share amounts)
                                                       (unaudited)                 (unaudited)
Net sales                                         $43,114       $40,973       $87,072       $82,370
Income (loss) from continuing operations            2,107          (208)        3,465         1,177
(Loss) from discontinued operations, net of tax      (185)         (231)         (297)         (301)
Net income                                        $ 1,922         ($439)      $ 3,168       $   876

Basic net income per common share                 $  0.34        ($0.08)      $  0.56       $  0.16
Diluted net income per common share               $  0.33        ($0.08)      $  0.55       $  0.15


The pro forma financial information is presented for informational purposes only
and is not necessarily indicative of the operating results that would have
occurred had the acquisition of Ault been consummated as of the beginning of the
periods presented, and such information is not indicative of future operating
results.

12. SEGMENT INFORMATION

The Company currently operates under four business segments: SL Power
Electronics Corp. ("SLPE"), Teal Electronics Corp. ("Teal"), SL Montevideo
Technology, Inc. ("SL-MTI") and RFL Electronics Inc. ("RFL"). The Company
acquired Ault on January 26, 2006. In the period following the acquisition, the
Company consolidated the operations of Ault and its subsidiary, Condor D.C.
Power Supplies, Inc. ("Condor"), into one business segment in accordance with
the guidance provided in SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information." This segment is presented as SL Power
Electronics Corp. ("SLPE"). Management has combined SLPE and Teal into one
business unit classified as the Power Electronics Group.

SLPE produces a wide range of standard and custom internal and external power
supply products that convert AC or DC power to direct electrical current to be
used in customers' end products. Power supplies closely regulate and monitor
power outputs, using patented filter and other technologies, resulting in little
or no electrical interference. SLPE is a major supplier to the original
equipment manufacturers of medical, wireless and wire line communications
infrastructure, computer peripherals, handheld devices, and industrial
equipment. Teal is a leader in the design and manufacture of custom power
conditioning and power distribution units. Teal products are developed and
manufactured for custom electrical subsystems for original equipment
manufacturers of semiconductor, medical imaging, graphics, and
telecommunications systems. SL-MTI is a technological leader in the design and
manufacture of intelligent, high power density precision motors. These motor and
motion controls are used in numerous applications, including aerospace, medical,
and industrial products. RFL designs and manufactures communication and power
protection products/systems that are used to protect utility transmission lines
and apparatus by isolating faulty transmission lines from a transmission grid.
RFL also provides customer service and maintenance for all of its products. The
Other segment includes corporate related items, financing activities and other
costs not allocated to reportable segments, which includes but is not limited to
certain legal, litigation and public reporting charges and the results of
insignificant operations.


                                       16


The unaudited comparative results for the three-month periods and the six-month
periods ended June 30, 2006 and June 30, 2005 are as follows:



                           Three Months Ended       Six Months Ended
                                 June 30,               June 30,
                           -------------------      -----------------
                             2006       2005*         2006     2005*
                           -------     -------      -------   -------
                                         (in thousands)
                                                  
NET SALES
Power Electronics Group:
   SLPE                    $22,921     $11,066       $41,162   $22,384
   Teal                      8,674       7,684        17,792    15,237
                           -------     -------       -------   -------
      Total                 31,595      18,750        58,954    37,621
                           -------     -------       -------   -------
SL-MTI                       6,098       6,910        12,688    13,680
RFL                          5,421       5,599        10,757    12,414
                           -------     -------       -------   -------
Consolidated               $43,114     $31,259       $82,399   $63,715
                           -------     -------       -------   -------




                           Three Months Ended       Six Months Ended
                                 June 30,               June 30,
                           -------------------      -----------------
                             2006       2005*         2006     2005*
                           -------     -------      -------   -------
                                         (in thousands)
                                                  
INCOME FROM OPERATIONS
Power Electronics Group:
   SLPE                    $ 2,516     $ 1,295       $ 3,343   $ 2,428
   Teal                      1,218       1,064         2,835     2,135
                           -------     -------       -------   -------
      Total                  3,734       2,359         6,178     4,563
                           -------     -------       -------   -------
SL-MTI                         145         845           501     1,824
RFL                            360         493           710     1,316
Other                       (1,131)     (1,607)       (2,356)   (2,876)
                           -------     -------       -------   -------
Consolidated               $ 3,108     $ 2,090       $ 5,033   $ 4,827
                           -------     -------       -------   -------


*    SLPE does not include the net sales and income from the operations of Ault
     for 2005. The SLPE Group does include net sales and income from operations
     of Ault from the acquisition date, January 26, 2006 to June 30, 2006 (see
     Note 11).


                                       17





                           June 30,   December 31,
                             2006        2005*
                           --------   ------------
                                (in thousands)
                                
TOTAL ASSETS
Power Electronics Group:
   SLPE                     $41,442      $13,330
   Teal                      13,340       12,574
                            -------      -------
      Total                 $54,782      $25,904
                            -------      -------
SL-MTI                       12,690       12,495
RFL                          16,952       15,825
Other                         4,261       16,090
                            -------      -------
Consolidated                $88,685      $70,314
                            -------      -------




                           June 30,   December 31,
                             2006        2005*
                           --------   ------------
                                (in thousands)
                                
INTANGIBLE ASSETS, NET
Power Electronics Group:
   SLPE                     $ 5,687      $     0
   Teal                       5,787        5,822
                            -------      -------
      Total                 $11,474      $ 5,822
                            -------      -------
SL-MTI                           12           15
RFL                           5,533        5,551
                            -------      -------
Consolidated                $17,019      $11,388
                            -------      -------


*    The SLPE Group does not include the total assets and intangible assets
     of Ault for December 31, 2005.

13. RETIREMENT PLANS AND DEFERRED COMPENSATION

The Company maintains four noncontributory, defined contribution pension plans
covering all of its full-time, US employees. The Company's contributions to
these plans are based on a percentage of employee contributions and/or plan year
gross wages, as defined. Condor, Ault, Teal, SL-MTI and the corporate office
provide contributions to their plans based on a percentage of employee
contributions. Condor, SL-MTI, RFL and the corporate office also provide profit
sharing contributions annually, based on plan year gross wages. Costs incurred
under these plans amounted to $461,000 and $540,000 during the six-month periods
ended June 30, 2006 and June 30, 2005, respectively.

The Company has agreements with certain active and retired directors, officers
and key employees providing for supplemental retirement benefits. The liability
for supplemental retirement benefits is based on the most recent mortality
tables available at discount rates ranging from 6% to 12%. The amount charged to
income in connection with these agreements amounted to $208,000 and $138,000 for
the six-month periods ended June 30, 2006 and June 30, 2005, respectively.


                                       18



14. RELATED PARTY TRANSACTIONS

The compensation committee has approved the payment of certain fees from the
Company to Steel Partners, Ltd. ("SPL"), a company controlled by the Chairman of
the Board of the Company, Warren Lichtenstein. These fees are in consideration
for the services of Mr. Lichtenstein and Glen Kassan, the Company's Vice
Chairman, as well as other assistance provided by SPL from time to time. Until
August 10, 2005, Mr. Lichtenstein had been serving as both Chairman and Chief
Executive Officer, and Mr. Kassan had been serving as President of the Company.
During the six-month period ended June 30, 2006, the Company expensed $237,000
for SPL services. Of this amount, $40,000 remained payable at June 30, 2006. The
Company expensed $237,000 for services performed for the six-month period ended
June 30, 2005.

RFL has an investment of $15,000 in RFL Communications PLC ("RFL
Communications"), representing 4.5% of the outstanding equity thereof. RFL
Communications is a distributor of teleprotection and communication equipment
located in the United Kingdom. It is authorized to sell RFL products in
accordance with an international sales agreement. Sales to RFL Communications
for each of the six-month periods ended June 30, 2006 and June 30, 2005 were
$430,000 and $571,000, respectively. Accounts receivable due from RFL
Communications at June 30, 2006 were $177,000.

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

The Company, through its subsidiaries, designs, manufactures and markets power
electronics, motion control, power protection and specialized communication
equipment that is used in a variety of aerospace, computer, datacom, industrial,
medical, telecom, transportation and utility equipment applications. The Company
is comprised of four domestic business segments, three of which have significant
manufacturing operations in Mexico. With the acquisition of Ault on January 26,
2006, the Company added manufacturing, engineering and sales capability in the
People's Republic of China. Most of the Company's sales are made to customers
who are based in the United States. However, over the years the Company has
increased its presence in international markets. The Company places an emphasis
on high quality, well-built, dependable products and continues its dedication to
product enhancement and innovations.

The Company's business strategy has been to enhance the growth and profitability
of each of its businesses through the penetration of attractive new market
niches, further improvement of operations and expansion of global capabilities.
The Company expects to achieve these goals through organic growth and strategic
acquisitions. The Company also continues to pursue strategic alternatives to
maximize the value of its businesses. Some of these alternatives have included,
and will continue to include, selective acquisitions, divestitures and sales of
certain assets. The Company has provided, and may from time to time in the
future provide, information to interested parties regarding portions of its
businesses for such purposes.

CRITICAL ACCOUNTING POLICIES

The Company's Consolidated Financial Statements have been prepared in accordance
with accounting principles generally accepted in the United States. These
generally accepted accounting principles require management to make estimates
and assumptions that affect the amounts of reported and contingent assets and
liabilities at the date of the Consolidated Financial Statements and the amounts
of reported net sales and expenses during the reporting period.


                                       19



The Company's significant accounting policies are described in Note 1 in the
Notes to Consolidated Financial Statements included in Part IV of the Company's
Annual Report on Form 10-K. Not all of these significant accounting policies
require management to make difficult, subjective or complex judgments or
estimates. However, the following policies are deemed to be critical, as that
term is defined by the Securities and Exchange Commission.

REVENUE RECOGNITION

Revenue from product sales is recognized at the time the product is shipped,
with provisions established for estimated product returns and returns related to
one business segment's stock scrap program with distributors. Upon shipment, the
Company provides for the estimated cost that may be incurred for product
warranties. Rebates and other sales incentives offered by the Company are
recorded as a reduction of sales at the time of shipment. Revenue recognition is
significant because net sales is a key component of results of operations. In
addition, revenue recognition determines the timing of certain expenses, such as
commissions and royalties. The Company follows generally accepted accounting
principles in measuring revenue. Revenue is recorded in accordance with Staff
Accounting Bulletin ("SAB") No. 104. However, certain judgments affect the
application of its revenue policy. Revenue results are difficult to predict, and
any shortfall in revenue or delay in recognizing revenue could cause operating
results to vary significantly from quarter to quarter and could result in future
operating losses.

ALLOWANCE FOR DOUBTFUL ACCOUNTS

The Company's estimate for the allowance for doubtful accounts related to trade
receivables is based on two methods. The amounts calculated from each of these
methods are combined to determine the total amount reserved. First, the Company
evaluates specific accounts where it has information that the customer may have
an inability to meet its financial obligations (bankruptcy, etc.). In these
cases, the Company uses its judgment, based on the best available facts and
circumstances, and records a specific reserve for that customer against amounts
due to reduce the receivable to the amount that is expected to be collected.
These specific reserves are re-evaluated and adjusted as additional information
is received that impacts the amount reserved. Second, a general reserve is
established for all customers based on several factors, including historical
write-offs as a percentage of sales. If circumstances change (e.g., higher than
expected defaults or an unexpected material adverse change in a major customer's
ability to meet its financial obligation), the Company's estimates of the
recoverability of amounts due could be reduced by a material amount.

INVENTORIES

The Company values inventory at the lower of cost or market and continually
reviews the book value of discontinued product lines to determine if these items
are properly valued. The Company identifies these items and assesses the ability
to dispose of them at a price greater than cost. If it is determined that cost
is less than market value, then cost is used for inventory valuation. If market
value is less than cost, then related inventory is adjusted to that value.

If a write down to the current market value is necessary, the market value
cannot be greater than the net realizable value, which is defined as selling
price less costs to complete and dispose, and cannot be lower than the net
realizable value less a normal profit margin. The Company also continually
evaluates the composition of its inventory and identifies slow-moving and excess
inventories. Inventory items identified as slow-moving or excess are evaluated
to determine if


                                       20



reserves are required. If the Company is not able to achieve its expectations of
the net realizable value of the inventory at current market value, it adjusts
its reserves accordingly.

ACCOUNTING FOR INCOME TAXES

The Company's income tax policy records the estimated future tax effects of
temporary differences between the tax basis of assets and liabilities and
amounts reported in the accompanying consolidated balance sheets, as well as
operating loss and tax credit carryforwards. The Company follows the guidelines
under SFAS No. 109 in determining the recoverability of any tax assets recorded
on the balance sheet and provides any necessary allowances as required. As part
of the process of preparing its consolidated financial statements, the Company
is required to estimate its income taxes in each of the jurisdictions in which
it operates. This process involves estimating the actual current tax exposure,
together with assessing temporary differences resulting from the differing
treatment of certain items for tax and accounting purposes. These differences
result in deferred tax assets and liabilities, which are included within the
consolidated balance sheet. Management must then assess the likelihood that
deferred tax assets will be recovered from future taxable income, to the extent
it believes that recovery is not likely, the Company must establish a valuation
allowance. To the extent it establishes a valuation allowance or increases or
decreases this allowance in a period, it must include expense or income, as the
case may be, within the tax provision in the consolidated statement of income.

Significant management judgment is required in determining the provision for
income taxes, the deferred tax assets and liabilities and any valuation
allowance recorded against deferred tax assets. As of June 30, 2006 and December
31, 2005, the Company had recorded total valuation allowances of $3,692,000 and
$3,572,000, respectively, due to uncertainties related to the utilization of
some deferred tax assets, primarily consisting of certain research and
development tax credits, loss carryforwards and foreign tax credits, before they
expire. The valuation allowance is based on estimates of taxable income,
expenses and credits by the jurisdictions in which the Company operates and the
period over which deferred tax assets will be recoverable. In the event that
actual results differ from these estimates or these estimates are adjusted in
future periods, the Company may need to establish an additional valuation
allowance that could materially impact its consolidated financial position and
results of operations.

The net deferred tax assets as of June 30, 2006 and December 31, 2005 were
$10,326,000 and $5,980,000, respectively, net of valuation allowances of
$3,692,000 and $3,572,000, respectively. The carrying value of the Company's net
deferred tax assets assumes that the Company will be able to generate sufficient
future taxable income in certain tax jurisdictions, based on estimates and
assumptions to utilize these assets. If these estimates and related assumptions
change in the future, the Company may be required to record additional valuation
allowances against its deferred tax assets resulting in additional income tax
expense in the consolidated statement of income. Management evaluates the
ability to realize the deferred tax assets and assesses the need for additional
valuation allowances quarterly.

In accordance with SFAS 109 and SFAS No. 141, as of the date of acquisition of
Ault, the Company has recorded, separate from goodwill, the deferred taxes
related to Ault's federal and state net operating loss carryforwards. At the
date of acquisition, Ault's net operating loss carryforwards were $10,622,000.
The Company believes that these deferred tax assets will more likely than not be
realized.


                                       21



The Company has made a provision for US and state income taxes for the
anticipated repatriation of the profits of its Mexican subsidiaries. The Company
considers the undistributed earnings of its Chinese and United Kingdom
subsidiaries to be permanently reinvested. As of June 30, 2006, $654,000 of such
undistributed earnings were expected to be permanently reinvested.

LEGAL CONTINGENCIES

The Company is currently involved in certain legal proceedings. As discussed in
Note 10 in the Notes to the Consolidated Financial Statements included in Part I
to this Quarterly Report on Form 10-Q, the Company has accrued an estimate of
the probable costs for the resolution of these claims. This estimate has been
developed after investigation and is based upon an analysis of potential
results, assuming a combination of litigation and settlement strategies.
Management does not believe these proceedings will have a material adverse
effect on the Company's consolidated financial position. It is possible,
however, that future results of operations for any particular quarterly or
annual period could be materially affected by changes in these assumptions, or
the effectiveness of these strategies, related to these proceedings.

IMPAIRMENT OF LONG-LIVED AND INTANGIBLE ASSETS

The Company's long-lived and intangible assets primarily consist of fixed
assets, goodwill and other intangible assets. SFAS No. 142 "Goodwill and Other
Intangible Assets" requires that goodwill be tested for impairment at the
reporting unit level (operating segment or one level below an operating segment)
on an annual basis and between annual tests in certain circumstances.
Application of the goodwill impairment test requires judgment, including the
identification of reporting units, assigning assets and liabilities to reporting
units, assigning goodwill to reporting units, and determining the fair value of
each reporting unit. Significant judgments are required to estimate the fair
value of reporting units, including an estimate of future cash flows, a
determination of appropriate discount rates and other assumptions. Changes in
these estimates and assumptions could materially affect the determination of
fair value for each reporting unit.

The Company periodically reviews the carrying value of its long-lived assets
held and used, other than goodwill and intangible assets with indefinite lives,
and assets to be disposed, whenever events or circumstances indicate that the
carrying amount of an asset may not be recoverable. The Company assesses the
recoverability of the asset by estimated cash flows and at times by independent
appraisals. It compares estimated cash flows expected to be generated from the
related assets, or the appraised value of the asset, to the carrying amounts to
determine whether impairment has occurred. If the estimate of cash flows
expected to be generated changes in the future, the Company may be required to
record impairment charges that were not previously recorded for these assets. If
the carrying value of a long-lived asset is considered impaired, an impairment
charge is recorded for the amount by which the carrying value of the long-lived
asset exceeds its fair value.

ENVIRONMENTAL EXPENDITURES

The Company is subject to United States, Mexican and Chinese environmental laws
and regulations concerning emissions to the air, discharges to surface and
subsurface waters, and generation, handling, storage, transportation, treatment
and disposal of waste materials. The Company is also subject to other federal,
state and local environmental laws and regulations, including those that require
it to remediate or mitigate the effects of the disposal or release of certain
chemical substances at various sites, including some where the Company has
ceased


                                       22



operations. It is impossible to predict precisely what effect these laws and
regulations will have in the future.

Expenditures that relate to current operations are charged to expense or
capitalized, as appropriate. Expenditures that relate to an existing condition
caused by past operations are expensed and recorded as part of discontinued
operations. Expenditures include costs of remediation and legal fees to defend
against claims for environmental liability. Liabilities are recorded when
remedial efforts are probable and the costs can be reasonably estimated. The
liability for remediation expenditures includes, as appropriate, elements of
costs such as site investigations, consultants' fees, feasibility studies,
outside contractor expenses and monitoring expenses. Estimates are not
discounted, and they are not reduced by potential claims for recovery from
insurance carriers. The liability is periodically reviewed and adjusted to
reflect current remediation progress, prospective estimates of required activity
and other relevant factors, including changes in technology or regulations.

The above listing is not intended to be a comprehensive list of all of the
Company's accounting policies. In many cases, the accounting treatment of a
particular transaction is specifically dictated by generally accepted accounting
principles with no need for management's judgment in their application. There
are also areas in which management's judgment in selecting any available
alternatives would not produce a materially different result. See the Company's
audited Consolidated Financial Statements and Notes thereto included in Part IV
of its Annual Report on Form 10-K, which contain accounting policies and other
disclosures required by generally accepted accounting principles.

LIQUIDITY AND CAPITAL RESOURCES



                              June 30,   December 31,
                                2006         2005       $ Variance   % Variance
                              --------   ------------   ----------   ----------
                                                (in thousands)
                                                         
Cash and cash equivalents      $     0      $ 9,985       ($9,985)     (100%)
Bank debt                      $ 6,822      $     0      $  6,822       100%
Working capital (less cash)    $23,931      $15,822      $  8,109        51%
Shareholders' equity           $50,039      $46,645      $  3,394         7%


During the six-month period ended June 30, 2006, the net cash provided from
continuing operations was $967,000, as compared to net cash provided from
continuing operations of $2,025,000 during the six-month period ended June 30,
2005. The primary sources of cash from operating activities for the six-month
period ended June 30, 2006 were income from continuing operations of $3,340,000,
increased accrued income taxes of $804,000 and decreased deferred income tax
assets of $435,000. These sources of cash were partially offset by an aggregate
increase in inventory of $3,034,000. SLPE's inventory level increased
$1,463,000, which was caused by an increase in current period bookings and a
shift in existing orders. Teal's inventory increased by $171,000, primarily due
to its relatively high backlog. SL-MTI's inventory level increased by $581,000,
primarily due to a customer deferral of a large order and, to a lesser extent, a
customer redesign of a product. RFL's inventory increased $819,000, primarily as
a result of increased customer orders expected to ship during the third quarter
of the year. Other uses of cash included a lump sum payment of $770,000 to a
former employee from the Company's capital accumulation plan. The primary
sources of cash from operating activities for


                                       23



the six-month period ended June 30, 2005 were income from continuing operations
of $3,327,000, decreased inventories of $490,000 and increased accounts payable
of $666,000. These sources of cash were partially offset by an increase in
accounts receivable of $2,107,000 and a decrease in accrued liabilities of
$1,227,000. The increase in accounts receivable is primarily related to SLPE and
Teal, which had increases in accounts receivable of $798,000 and $1,238,000,
respectively. Increased accounts receivable at SLPE and Teal were due to the
timing of sales in the second quarter of 2005, compared to the quarter ended
December 31, 2004. The decrease in accrued liabilities is primarily related to
payments made by the Company to settle certain litigation, fees and claims,
which the Company had accrued at December 31, 2004.

During the six-month period ended June 30, 2006, net cash used in investing
activities was $17,783,000. The primary uses of cash in investing activities
during the period were related to the purchase of Ault on January 26, 2006 in
the amount of $16,133,000, net of cash acquired (cash in the amount of
$1,034,000 was used in 2005 (see Note 11)). In addition, the Company purchased
machinery and equipment in the amount of $1,650,000. During the six-month period
ended June 30, 2005, net cash used in investing activities was $1,523,000. The
primary uses of cash in investing activities were related to purchases of
securities available for sale (Ault) in the amount of $567,000 and the purchase
of machinery and equipment in the amount of $740,000.

During the six-month period ended June 30, 2006, net cash provided by financing
activities was $7,180,000. This source of cash was principally related to
proceeds from the Company's Revolving Credit Facility in the amount of
$6,822,000. Of this amount, approximately $5,900,000 was used in the acquisition
of Ault. Also $524,000 was received as proceeds from the exercise of stock
options. During the six-month period ended June 30, 2005, net cash provided by
financing activities was $1,208,000, principally due to the proceeds from the
exercise of stock options of $1,418,000. This source of cash was partially
offset by payments made against the Senior Credit Facility in the amount of
$327,000.

The Company's current ratio was 1.87 to 1 at June 30, 2006 and 2.40 to 1 at
December 31, 2005. The current ratio changed primarily due to a reduction in
cash and cash equivalents of $9,985,000. Current assets increased by $7,202,000
from December 31, 2005, while current liabilities increased by $9,078,000 during
the same period. The increase in current liabilities is primarily related to the
acquisition of Ault.

As a percentage of total capitalization, consisting of debt and shareholders'
equity, total borrowings by the Company were 12% at June 30, 2006 and 0% at
December 31, 2005. During the first six months of 2006, total debt increased by
$6,822,000.

Capital expenditures of $1,650,000 were made during the first six months of
2006. These expenditures primarily related to computer equipment and factory
machinery and equipment. Capital expenditures for the period represent a
$910,000 increase from the comparable period in 2005.

During the first six months of 2006, the Company, through a combination of
available cash and borrowings available under the Revolving Credit Facility, was
able to obtain adequate amounts of cash to meet its operating needs, purchase
Ault for $16,133,000 (see Note 11), acquire machinery and equipment in the
amount of $1,650,000 and fund its inventory levels. All of the Company's
operating segments had income from operations for the six months ended June 30,
2006.


                                       24



Management believes that cash from operations and funds expected to be available
under the Revolving Credit Facility will be sufficient to fund the Company's
operations, working capital requirements and strategic objectives.

CONTRACTUAL OBLIGATIONS

The following is a summary of the Company's contractual obligations that existed
as of June 30, 2006:



                    Less Than   1 to 3   4 to 5    After
                      1 Year     Years    Years   5 Years    Total
                    ---------   ------   ------   -------   -------
                                   (in thousands)
                                             
Operating Leases      $1,671    $2,157    $817      $  0    $ 4,645
Debt                      --     6,822      --        --      6,822
Capital Leases            38        --      --        --         38
Other Obligations         53       181     140       127        501
                      ------    ------    ----      ----    -------
                      $1,762    $9,160    $957      $127    $12,006
                      ------    ------    ----      ----    -------


OFF-BALANCE SHEET ARRANGEMENTS

It is not the Company's usual business practice to enter into off-balance sheet
arrangements, such as guarantees on loans and financial commitments,
indemnification arrangements, and retained interests in assets transferred to an
unconsolidated entity for securitization purposes. Consequently, the Company has
no off-balance sheet arrangements, except for operating lease commitments
disclosed in the table above, that have, or are reasonably likely to have, a
material current or future effect on its financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources.

RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2006, COMPARED WITH THREE MONTHS ENDED JUNE 30, 2005

The table below shows the comparison of net sales for the quarter ended June 30,
2006 ("2006") and the quarter ended June 30, 2005 ("2005").



                           Three Months   Three Months    $ Variance     % Variance
                               Ended          Ended          Over           Over
                             June 30,       June 30,     Same Quarter   Same Quarter
                               2006           2005         Last Year      Last Year
                           ------------   ------------   ------------   ------------
                                                 (in thousands)
                                                            
Power Electronics Group:
   SLPE                       $22,921        $11,066       $11,855          107%
   Teal                         8,674          7,684           990           13%
                              -------        -------       -------          ---
      Total                    31,595         18,750        12,845           69%
                              -------        -------       -------          ---
SL-MTI                          6,098          6,910          (812)         (12%)
RFL                             5,421          5,599          (178)          (3%)
                              -------        -------       -------          ---
Total                         $43,114        $31,259       $11,855           38%
                              -------        -------       -------          ---


The table below shows the comparison of income from operations for 2006 and
2005.


                                       25





                           Three Months   Three Months    $ Variance     % Variance
                               Ended          Ended          Over           Over
                             June 30,       June 30,     Same Quarter   Same Quarter
                               2006           2005         Last Year      Last Year
                           ------------   ------------   ------------   ------------
                                                 (in thousands)
                                                            
Power Electronics Group:
   SLPE                      $ 2,516        $ 1,295         $1,221           94%
   Teal                        1,218          1,064            154           14%
                             -------        -------         ------          ---
      Total                    3,734          2,359          1,375           58%
                             -------        -------         ------          ---
SL-MTI                           145            845           (700)         (83%)
RFL                              360            493           (133)         (27%)
Other                         (1,131)        (1,607)           476           30%
                             -------        -------         ------          ---
Total                        $ 3,108        $ 2,090         $1,018           49%
                             -------        -------         ------          ---


Consolidated net sales for 2006 increased by $11,855,000, or 38%, compared to
the same period in 2005. On a comparative basis, without the sales of Ault,
consolidated sales decreased by $469,000, or 2%. Teal experienced a significant
increase in sales of $990,000, or 13%. The remaining business segments
experienced a decline in sales ranging from 3% to 12%, which is discussed more
fully below.

The Company had income from operations of $3,108,000 for the three-month period
ended June 30, 2006, as compared to income from operations of $2,090,000 for the
corresponding period last year, an increase of $1,018,000, or 49%. On a
comparative basis without the inclusion of Ault, income from operations
decreased by $588,000, or 28%.

Income from continuing operations was $2,107,000, or $0.36 per diluted share in
the second quarter of 2006, compared to $1,358,000, or $0.24 per diluted share,
for the same period in 2005. The Company's business segments and the components
of operating expenses are discussed more fully in the following sections.

The Power Electronics Group, which is now comprised of SLPE (a combination of
Condor and Ault) and Teal, recorded a sales increase of $12,845,000, or 69%,
when comparing the second quarter of 2006 to the second quarter of 2005. Without
the Ault acquisition, sales would have increased by $521,000. Income from
operations increased by $1,375,000, or 58%, primarily due to the Ault
acquisition. Income from operations recorded at Ault were positively impacted as
Condor assumed the cost of integration, some management costs, shared department
cost and other expenses. As a percentage of revenue, income from operations for
SLPE was 11% in 2006, compared to 12% in 2005. Teal experienced a sales increase
of $990,000, or 13%, and an increase in income from operations of $154,000, or
14%. Teal's sales increase was primarily attributable to strong demand in the
semiconductor market and, to a lesser extent, the medical imaging market. Teal's
increase in income from operations is primarily due to the significant increase
in sales, partially offset by higher costs of products sold.

SL-MTI's sales decreased $812,000, or 12%, while income from operations
decreased $700,000, or 83%, when comparing the second quarter of 2006 to the
second quarter of 2005. The decrease in sales was driven by a $1,316,000, or
27%, decrease in sales to customers in the defense industry. Commercial
aerospace orders increased by $416,000, or 31%, over the comparable periods. The
decrease in income from operations is primarily due to lower high-volume


                                       26


programs, which decreased factory productivity. In addition, engineering and
product development expenses increased significantly in 2006, due to an increase
in ongoing development jobs and a decrease in customer funded programs. SL-MTI
reduced its selling, general and administrative expenses by 21%, over the
comparable periods.

RFL's sales decreased by $178,000, or 3%, in the second quarter of 2006,
compared to the second quarter of 2005. Income from operations decreased by
$133,000, or 27%, for the comparable periods. Sales of RFL's carrier
communications product line decreased by $217,000, or 32%, while sales of
protection products increased by $263,000, or 13%, for the comparable periods.
RFL's other product lines either decreased or remained relatively flat. This
increase was primarily driven by the sales of a new product and sales to an
international customer. Domestic sales decreased by $961,000, or 22%, while
international sales increased by $785,000, or 68%. The decrease in income from
operations is primarily related to reduced volume and increased costs of
products sold, partially offset by decreases in engineering and product
development expenses and decreases in selling, general and administrative
expenses.

COST OF PRODUCTS SOLD

As a percentage of net sales, cost of products sold for the second quarter of
2006 and for the second quarter of 2005 were approximately 67% and 63%,
respectively. Without the Ault operations, the comparable percentages remained
at 67% and 63%, respectively. SLPE's cost of products sold percentage increased
to 67% from 63%, primarily as a result of the Ault acquisition. Teal's cost of
products sold percentage increased by approximately 2%, primarily due to
increases in raw material prices. Copper prices, in particular, increased
approximately 50% in the three months ended June 30, 2006. In an effort to
improve its labor costs and to offset higher material costs, Teal has
transferred manufacturing of approximately 42% of its products to operations in
Tecate, Mexico. In the second quarter of 2006, SL-MTI recorded an increase in
its cost of products sold, as a percentage of net sales, to 77%, compared to 69%
in the same period last year. This increase was primarily due to lower plant
productivity and higher overhead costs, which resulted in less absorption of
fixed overhead. To a lesser extent, SL-MTI incurred additional training costs
and operational inefficiencies related to the transfer of new lower volume
programs to its manufacturing facility in Matamoros, Mexico. In an effort to
reduce costs in line with its current backlog requirements, in April 2006,
SL-MTI announced a lay-off of approximately 82 employees at its manufacturing
and administrative facilities. This planned layoff was completed in the second
quarter of 2006, which entailed separation payments of approximately $182,000.
RFL's cost of products sold, as a percentage of sales, increased by
approximately 3% due to product mix and reduced volume.

ENGINEERING AND PRODUCT DEVELOPMENT EXPENSES

Engineering and product development expenses for the second quarter of 2006 and
for the second quarter of 2005 were approximately 7% and 8% of net sales,
respectively. Engineering and product development expenses in 2006 increased by
$697,000, or 28%, of which Ault added $749,000. The largest increase was at
SL-MTI, which had an increase of $87,000, or 15%, as ongoing development jobs
increased and customer funded programs decreased, compared to the same period in
2005. Teal incurred a slight increase of 3%, while the Company's other operating
entities experienced an aggregate decrease of 11%.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses, as a percentage of net sales, for
the second quarter of 2006 and for the second quarter of 2005 were 17% and 20%,
respectively. These expenses


                                       27



increased by $874,000, or 14%, with Ault contributing $1,639,000 of the
increase. Selling, general and administrative expenses, without Ault, decreased
by $765,000, or 12%, for the comparable periods. All of the operating entities
experienced decreases in selling, general and administrative expenses except
Teal, which experienced an increase in sales volume of 13%, for the comparable
periods. Corporate and other expenses decreased by $476,000, or 30%, primarily
related to certain stock based compensation arrangements, which decreased by
$434,000 in the second quarter of 2006, as compared to the second quarter of
2005.

DEPRECIATION AND AMORTIZATION

Depreciation and amortization expenses remained relatively constant at
approximately 2% of net sales for each of the three-month periods ended June 30,
2006 and June 30, 2005.

AMORTIZATION OF DEFERRED FINANCING COSTS

In connection with entering into a Revolving Credit Facility on August 3, 2005,
the Company incurred costs of approximately $258,000. These costs have been
deferred and are being amortized over the three-year term of the Revolving
Credit Facility. For the second quarter of 2006, amortization of deferred
financing costs was $22,000, all of which related to the current Revolving
Credit Facility. For the second quarter of 2005, amortization of deferred
financing assets was $112,000, all of which related to the former line of credit
with LaSalle Business Credit LLC.

INTEREST INCOME (EXPENSE)

Interest income for the second quarter of 2006 was $1,000, compared to $38,000
in the same period last year. Interest expense was $170,000 for the second
quarter of 2006, compared to $61,000 for the second quarter of 2005. This
increase is primarily related to debt incurred as a result of the acquisition of
Ault.

TAXES

The effective tax rate for continuing operations for the second quarter of 2006
was approximately 28%. The effective tax rate reflects the statutory rate after
adjustments for state and international tax provisions, and the recording of
benefits primarily related to research and development tax credits. The
effective tax rate for the comparable period in 2005 was approximately 31%. The
effective tax rate reflected the statutory rate after adjustments for state and
international tax provisions, offset by the recording of benefits from research
and development tax credits primarily related to the prior year.

DISCONTINUED OPERATIONS

For the second quarter of 2006, the Company recorded a loss from discontinued
operations, net of tax, of $185,000. This amount includes current legal and
environmental charges related to discontinued operations. For the second quarter
of 2005, the Company recorded a loss from discontinued operations, net of tax,
of $231,000. This amount included legal and environmental charges related to
discontinued operations.

SIX MONTHS ENDED JUNE 30, 2006, COMPARED WITH SIX MONTHS ENDED JUNE 30, 2005

The table below shows the comparison of net sales for the six-month periods
ended June 30, 2006 and June 30, 2005. Ault's sales are reflected from the date
of acquisition (January 26, 2006) to June 30, 2006 and are included as part of
the SLPE segment.


                                       28





                           Six Months   Six Months    $ Variance    % Variance
                              Ended        Ended         Over          Over
                            June 30,     June 30,    Same Period   Same Period
                              2006         2005       Last Year     Last Year
                           ----------   ----------   -----------   -----------
                                              (in thousands)
                                                       
Power Electronics Group:
   SLPE                      $41,162      $22,384     $ 18,778         84%
   Teal                       17,792       15,237        2,555         17%
                             -------      -------     --------        ---
      Total                   58,954       37,621       21,333         57%
                             -------      -------     --------        ---
SL-MTI                        12,688       13,680         (992)        (7%)
RFL                           10,757       12,414       (1,657)       (13%)
                             -------      -------     --------        ---
Total                        $82,399      $63,715     $ 18,684         29%
                             -------      -------     --------        ---


The table below shows the comparison of income from operations for the six-month
periods ended June 30, 2006 and June 30, 2005. Ault's income from operations is
reflected from the date of acquisition to June 30, 2006 and is included in the
SLPE segment.




                           Six Months   Six Months    $ Variance    % Variance
                              Ended        Ended         Over          Over
                            June 30,     June 30,    Same Period   Same Period
                              2006         2005       Last Year     Last Year
                           ----------   ----------   -----------   -----------
                                              (in thousands)
                                                       
Power Electronics Group:
   SLPE                     $ 3,343      $ 2,428       $   915         38%
   Teal                       2,835        2,135           700         33%
                            -------      -------       -------        ---
      Total                   6,178        4,563         1,615         35%
                            -------      -------       -------        ---
SL-MTI                          501        1,824        (1,323)       (73%)
RFL                             710        1,316          (606)       (46%)
Other                        (2,356)      (2,876)          520         18%
                            -------      -------       -------        ---
Total                       $ 5,033      $ 4,827       $   206          4%
                            -------      -------       -------        ---


Consolidated net sales for the six-month period ended June 30, 2006 increased
$18,684,000, or 29%, compared to the six-month period ended June 30, 2005. On a
comparative basis, without the sales of Ault, consolidated sales decreased by
$2,245,000, or approximately 4%. Increased sales at the Power Electronics Group
was attributable to the Ault acquisition and a sales increase at Teal of
$2,555,000, or 17%. SL-MTI reported a sales decrease of $992,000, or 7%, for the
comparable periods. RFL experienced sales decrease of $1,657,000, or 13%, with
most of the decline occurring in the first quarter of 2006.

The Company recorded income from operations of $5,033,000 for the six-month
period ended June 30, 2006, compared to income from operations of $4,827,000 for
the corresponding period last year. This change represents an increase of
$206,000, or 4%. Without the inclusion of Ault, income from operations would
have decreased by $1,777,000, or 37%, for the comparable periods.

Income from continuing operations was $3,340,000, or $0.58 per diluted share, in
the first half of 2006, compared to $3,327,000, or $0.58 per diluted share, for
the same period in 2005. Research


                                       29



and development tax credits benefited income from continuing operations by
approximately $189,000, or $0.03 per diluted share, in the six-month period
ended June 30, 2006, and $362,000, or $0.06 per diluted share, for the same
period in 2005. Income from continuing operations remained relatively flat in
the first six months of 2006, compared to the same period in 2005, and were 4%
of net sales the first half of 2006, compared to 5% in the same period in 2005.

The Power Electronics Group recorded a sales increase of $21,333,000, or 57%,
and an increase in income from operations of $1,615,000, or 35%, when comparing
the first six months of 2006 to the first six months of 2005. Within the Power
Electronics Group, net sales increased $20,929,000 due to the Ault acquisition.
In addition, Teal reported a sales increase of $2,555,000, or 17%. SLPE had an
increase in income from operations of $915,000, or 38%, while Teal's income from
operations increased by $700,000, or 33%. SLPE's income from operations was 8%
of net sales for the first six months of 2006, compared to 11% of net sales for
the same period in 2005. Teal's sales increase was primarily attributable to
increased sales to medical equipment manufacturers and, to a lesser extent,
improved business demand in the semiconductor market. Teal's increase in income
from operations was attributable to a 17% increase in volume, partially offset
by higher selling, general and administrative costs.

SL-MTI's sales decreased by $992,000, or 7%, when comparing the first six months
of 2006 to the first six months of 2005. Income from operations decreased by
$1,323,000, or 73%, for the comparable periods. The decrease in sales was
attributable to a $1,765,000, or 19%, decrease to customers in the defense
industry. This decrease was partially offset by sales into other markets. Most
notably, sales to commercial aerospace customers increased by $475,000, or 16%,
for the comparable periods. The decrease in income from operations was the
result of decreased sales volume, operating inefficiencies and severance costs.
In addition, engineering and product development expenses increased $217,000, or
19%, in the first half of 2006, compared to the same period last year. These
increases were partially offset by a $201,000, or 16%, decrease of selling,
general and administrative costs.

RFL's sales decreased by $1,657,000, or 13%, in the six-month period of 2006,
compared to the same period of 2005. Income from operations decreased by
$606,000, or 46%, for the comparable periods. The largest decrease was
experienced in its carrier communications product line, which decreased by
approximately $1,183,000, or 20%. The decrease in income from operations was
primarily due to lower sales volume partially offset by a $226,000, or 7%,
decrease in selling, general and administrative costs.

COST OF PRODUCTS SOLD

Cost of products sold as a percentage of sales for the six months ended June 30,
2006 and June 30, 2005 were approximately 67% and 63%, respectively. Without the
Ault operations, the comparable percentages were approximately 66%, compared to
63%. SLPE's cost of products sold percentage increased to 67% from 63%,
primarily related to lower Condor sales volume and the Ault acquisition. Teal's
cost of products sold percentage remained relatively constant in the first six
months of 2006, compared to the same period of 2005. SL-MTI experienced an
increase of approximately 8% due to less absorption of fixed overhead,
manufacturing inefficiencies and severance costs, as previously discussed. RFL's
cost of products sold percentage remained relatively stable in both periods.


                                       30



ENGINEERING AND PRODUCT DEVELOPMENT EXPENSES

Engineering and product development expenses for the six months ended June 30,
2006 and June 30, 2005 remained at approximately 8% of sales. Engineering and
product development expenses increased in the first half of 2006 by $1,453,000,
or 30%, of which Ault added $1,300,000. The most significant increase in
engineering and product development costs on a comparative basis was experienced
at SL-MTI, which recorded an increase of $217,000, or 19%, for reasons
previously discussed. Teal's expenses increased by 4%, while the other operating
entities decreased by 2% to 4%.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

Selling, general and administrative expenses for the six months ended June 30,
2006 were approximately 18% of sales, compared to 20% of sales for the same
period of 2005. These expenses increased by $2,103,000, or 17%, for the
comparable periods. Without the Ault acquisition, these expenses would have
decreased by $1,084,000 for the comparative periods. All of the operating
entities had decreases in selling, general and administrative expenses except
Teal. Selling, general and administrative expenses at Teal increased 3%, on
increased sales volume of 17%. For the comparable periods, corporate and other
expenses decreased by $520,000, or 18%, primarily related to certain stock based
compensation arrangements, which decreased by $364,000 and reduced professional
fees, which decreased by $154,000.

DEPRECIATION AND AMORTIZATION

Depreciation and amortization expenses for the first six months of each of 2006
and 2005 were approximately 1% of sales.

AMORTIZATION OF DEFERRED FINANCING COSTS

Amortization of deferred financing costs was $44,000 and $224,000 in the first
six months of 2006 and 2005, respectively. These costs were less than 1% of
sales in each period.

INTEREST INCOME (EXPENSE)

Interest income for the six months ended June 30, 2006 decreased by $38,000, as
compared to the same period last year. Interest expense for the first half of
2006 increased by $150,000, as compared to the same period last year. Increased
interest expense was due to higher debt levels and increased interest rates.

TAXES

The effective tax rate for the six months ended June 30, 2006 was approximately
29%, compared to 26% for the six months ended June 30, 2005. The effective tax
rate for both periods reflects the statutory rate after adjustments for state
and international tax provisions, offset by the recording of certain income
exclusion benefits from research and development tax credits of 4% in 2006 and
8% in 2005.

DISCONTINUED OPERATIONS

For the six months ended June 30, 2006, the Company recorded a loss from
discontinued operations, net of tax, of $297,000. This amount consisted
primarily of the cost of environmental and legal charges, net of tax, related to
discontinued operations. For the six months ended June 30, 2005, the Company
recorded a loss from discontinued operations, net of tax, of $301,000. This
amount consisted primarily of the cost of environmental and legal charges, net
of tax, related to discontinued operations.


                                       31



FORWARD-LOOKING INFORMATION

From time to time, information provided by the Company, including written or
oral statements made by representatives, may contain forward-looking information
as defined in the Private Securities Litigation Reform Act of 1995. All
statements, other than statements of historical facts, contain forward-looking
information, particularly statements that address activities, events or
developments that the Company expects or anticipates will or may occur in the
future, such as expansion and growth of the Company's business, future capital
expenditures and the Company's prospects and strategy. In reviewing such
information, it should be kept in mind that actual results may differ materially
from those projected or suggested in such forward-looking information. This
forward-looking information is based on various factors and was derived
utilizing numerous assumptions. Many of these factors previously have been
identified in filings or statements made by or on behalf of the Company.

Important assumptions and other important factors that could cause actual
results to differ materially from those set forth in the forward-looking
information include changes in the general economy, changes in capital
investment and/or consumer spending, competitive factors and other factors
affecting the Company's business in or beyond the Company's control. These
factors include a change in the rate of inflation, a change in state or federal
legislation or regulations, an adverse determination with respect to a claim in
litigation or other claims (including environmental matters), the ability to
recruit and develop employees, the ability to successfully implement new
technology and the stability of product costs. These factors also include the
timing and degree of any business recovery in certain of the Company's markets
that are currently experiencing a cyclical economic downturn.

Other factors and assumptions not identified above could also cause actual
results to differ materially from those set forth in the forward-looking
information. The Company does not undertake to update forward-looking
information contained herein or elsewhere to reflect actual results, changes in
assumptions or changes in other factors affecting such forward-looking
information.

Future factors include the effectiveness of cost reduction actions undertaken by
the Company; increasing price, products and services competition by U.S. and
non-U.S. competitors, including new entrants; rapid technological developments
and changes and the Company's ability to continue to introduce and develop
competitive new products and services on a timely, cost-effective basis;
availability of manufacturing capacity, components and materials; credit
concerns and the potential for deterioration of the credit quality of customers;
customer demand for the Company's products and services; ability of the Company
to continue to finance its operations on satisfactory terms; U.S. and non-U.S.
governmental and public policy changes that may affect the level of new
investments and purchases made by customers; changes in environmental and other
U.S. and non-U.S. governmental regulations; protection and validity of patent
and other intellectual property rights; compliance with the covenants and
restrictions of bank credit facilities; and outcome of pending and future
litigation and governmental proceedings. These are representative of the future
factors that could affect the outcome of the forward-looking statements. In
addition, such statements could be affected by general industry and market
conditions and growth rates, general U.S. and non-U.S. economic conditions,
including increased economic uncertainty and instability, and interest rate and
currency exchange rate fluctuations and other future factors.


                                       32



For a further description of future factors that could cause actual results to
differ materially from such forward-looking statements, see the discussion in
the Company's Annual Report on Form 10-K for the year ended December 31, 2005,
Part I, Item 1 - Risk Factors.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material changes in quantitative and qualitative market risk
from the disclosure contained in Item 7A of the Company's Annual Report on Form
10-K for the year ended December 31, 2005, which is incorporated herein by
reference.

ITEM 4. CONTROLS AND PROCEDURES

The Company, under the supervision and with the participation of the Company's
management, including the Company's Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness of the design and operation of the
Company's "disclosure controls and procedures," as such term is defined in Rules
13a-15(e) and 15d-15(e) promulgated under the Securities Exchange Act of 1934,
as amended, (the "Exchange Act") as of this Quarterly Report on Form 10-Q (this
"Report"). Based upon that evaluation, the Chief Executive Officer and Chief
Financial Officer have concluded that the Company's disclosure controls and
procedures were effective as of the end of the period covered by this Report to
provide reasonable assurance that information required to be disclosed by the
Company in reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the
rules and forms of the Securities and Exchange Commission. There have been no
changes in internal controls or in other factors that could significantly affect
these controls subsequent to the date of their evaluation, including any
corrective actions with regard to significant deficiencies and material
weaknesses.

A control system, no matter how well conceived and operated, can provide only
reasonable, not absolute, assurance that the objectives of the control system
are met. Because of the inherent limitations in all control systems, no
evaluation of controls can provide absolute assurance that all control issues
and instances of fraud, if any, within the Company have been detected.


                                       33



                           PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Please see Note 13 to the Consolidated Financial Statements and the Company's
Annual Report on Form 10-K for the twelve months ended December 31, 2005, which
is incorporated by reference.

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

On December 12, 2003, the Company announced that its Board of Directors had
authorized the repurchase of up to 10% of the outstanding shares of common stock
of the Company. Any repurchases are to be made on the open market or in
negotiated transactions. For the six months ended June 30, 2006 and June 30,
2005, the Company did not purchase any shares pursuant to the repurchase
program; however, it did purchase 30,900 and 10,900 shares, respectively,
through its deferred compensation plans during these periods.

                      ISSUER PURCHASES OF EQUITY SECURITIES



                                            Total Number       Maximum Number
                                             of Shares       of Shares That May
                  Total                  Purchased as Part    Yet Be Purchased
                Number of     Average       of Publicly        under Publicly
                  Shares    Price Paid    Announced Plans    Announced Plans or
    Period      Purchased    per Share      or Programs           Programs
    ------      ---------   ----------   -----------------   ------------------
                                                 
January 2006        --            --             --                48,024
February 2006       --            --             --                48,024
March 2006       6,200(1)     $15.06             --                48,024
April 2006       8,800(1)     $16.47             --                48,024
May 2006        12,000(1)     $17.00             --                48,024
June 2006        3,900(1)     $17.00             --                48,024
                ------        ------            ---
Total           30,900        $16.46             --
                ======        ======            ===


1.   The Company purchased these shares other than through a publicly announced
     plan or program in open market transactions or in negotiated transactions.


                                       34



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

At the Company's Annual Meeting of Shareholders on May 17, 2006, the Company's
shareholders re-elected seven incumbent members (J. Dwane Baumgardner, Avrum
Gray, James R. Henderson, Glen M. Kassan, Warren G. Lichtenstein, James A.
Risher, and Mark E. Schwarz) to the Company's Board of Directors. The votes cast
for all nominees were as follows:



       NOMINEES             FOR      WITHHOLD AUTHORITY
       --------          ---------   ------------------
                               
J. Dwane Baumgardner     4,362,125         138,800
Avrum Gray               4,066,471         444,454
James R. Henderson       4,169,685         352,240
Glen M. Kassan           4,345,220         155,705
Warren G. Lichtenstein   4,359,275         141,650
James A. Risher          4,454,612          46,313
Mark E. Schwarz          4,361,125         139,800


The votes cast for, against, and withheld for the ratification of the
appointment of Grant Thornton LLP as the Company's independent auditors for the
fiscal year ending December 31, 2006 were as follows:



   FOR      AGAINST   ABSTAIN
   ---      -------   -------
                
4,465,494    33,920     1,511


ITEM 5. OTHER INFORMATION

Pursuant to Section 10A(i)(2) of the Exchange Act, the Company is responsible
for listing the non-audit services approved in the first six months of 2006 by
its Audit Committee to be performed by Grant Thornton, the Company's external
auditor. During the first six months of 2006, there were $24,600 of non-audit
services performed by Grant Thornton.


                                       35



ITEM 6. EXHIBITS

31.1 Certification by Principal Executive Officer pursuant to Rule 13a-15(e) or
15(d)-15(e) of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (transmitted
herewith).

31.2 Certification by Principal Financial Officer pursuant to Rule 13a-15(e) or
15(d)-15(e) of the Securities Exchange Act of 1934, as amended, as adopted
pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (transmitted
herewith).

32.1 Certification by Principal Executive Officer pursuant to Rule 13a or 15(d)
of the Securities Exchange Act of 1934, as amended, as adopted pursuant to
section 906 of the Sarbanes-Oxley Act of 2002 (transmitted herewith).

32.2 Certification by Principal Financial Officer pursuant to Rule 13a or 15(d)
of the Securities Exchange Act of 1934, as amended, as adopted pursuant to
section 906 of the Sarbanes-Oxley Act of 2002 (transmitted herewith).


                                       36



                                   SIGNATURES

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

Date: August 7, 2006                    SL INDUSTRIES, INC.
                                        (Registrant)


                                        By: /s/ James C. Taylor
                                            ------------------------------------
                                            James C. Taylor
                                            Chief Executive Officer
                                            (Principal Executive Officer)


                                        By: /s/ David R. Nuzzo
                                            ------------------------------------
                                            David R. Nuzzo
                                            Chief Financial Officer
                                            (Principal Accounting Officer)


                                       37