SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended May 31, 2006

o		TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                     to                    .

EDUCATIONAL DEVELOPMENT CORPORATION

(Exact name of registrant as specified in its charter)

Delaware (State or other jurisdiction of incorporation or organization)		73-0750007 (I.R.S. Employer Identification No.)
10302 East 55th Place, Tulsa Oklahoma 74146-6515 (Address of principal executive offices)                §

Registrant’s telephone number, including area code (918) 622-4522

     Indicate by check mark whether the registrant (1) has filed all reports 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 þ           No  o

     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. (Check one):

Large accelerated filer o		Accelerated filer o		Non-accelerated filer þ

     Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)

Yes o		No þ

     As of July 11, 2006 there were 3,758,264 shares of Educational Development Corporation Common Stock, $0.20 par value outstanding.

 

 

EDUCATIONAL DEVELOPMENT CORPORATION

PART I. FINANCIAL INFORMATION

ITEM 1

CONDENSED BALANCE SHEETS

		May 31, 2006				February 28, 2006
		(unaudited)
ASSETS
CURRENT ASSETS:
Cash and cash equivalents		$	210,741			$	321,537
Accounts receivable – (less allowances for doubtful accounts and returns: 05/31/06 - $191,840; 2/28/06 - $185,209)			2,934,466				2,946,462
Inventories – Net			11,042,925				12,159,360
Prepaid expenses and other assets			95,194				119,508
Deferred income taxes			130,400				141,700
Total current assets			14,413,726				15,688,567
INVENTORIES — Net			351,762				379,570
PROPERTY AND EQUIPMENT at cost (less accumulated depreciation: 05/31/06 - $1,941,385; 2/28/06 - $1,904,934)			2,457,479				2,493,929
DEFERRED INCOME TAXES			54,200				81,900
		$	17,277,167			$	18,643,966
LIABILITIES AND SHAREHOLDERS’ EQUITY
CURRENT LIABILITIES:
Note payable to bank		$	—			$	676,000
Accounts payable			2,214,478				3,042,937
Accrued salaries and commissions			562,369				566,379
Income taxes			227,156				71,749
Dividends payable			—				750,785
Other current liabilities			193,736				197,486
Total current liabilities			3,197,739				5,305,336
COMMITMENTS
SHAREHOLDERS’ EQUITY:
Common Stock, $.20 par value (Authorized 8,000,000 shares; Issued 5,772,840 (5/31/06) and 5,771,840 shares (02/28/06); Outstanding 3,762,379 (5/31/06) and 3,753,923 (2/28/06) shares)			1,154,568				1,154,368
Capital in excess of par value			7,582,334				7,577,495
Retained earnings			15,997,245				15,300,999
			24,734,147				24,032,862
Less treasury shares, at cost			( 10,654,719	)			( 10,694,232	)
			14,079,428				13,338,630
		$	17,277,167			$	18,643,966

See notes to condensed financial statements.

CONDENSED STATEMENTS OF EARNINGS (UNAUDITED)

		Three Months Ended May 31,
		2006				2005
REVENUES:
Gross sales		$	10,743,378			$	10,994,404
Less discounts & allowances			( 3,041,585	)			(3,111,541	)
Transportation revenue			405,184				343,816
Net revenues			8,106,977				8,226,679
COST OF SALES			2,879,370				3,004,776
Gross margin			5,227,607				5,221,903
OPERATING EXPENSES:
Operating & selling			1,841,743				1,678,171
Sales commissions			1,873,160				1,917,134
General & administrative			425,021				417,309
Interest			2,658				14,692
			4,142,582				4,027,306
OTHER INCOME			5,523				7,903
EARNINGS BEFORE INCOME TAXES			1,090,548				1,202,500
INCOME TAXES			393,900				457,300
NET EARNINGS		$	696,648			$	745,200
BASIC AND DILUTED EARNINGS PER SHARE:
Basic		$	0.19			$	0.20
Diluted		$	0.18			$	0.19
WEIGHTED AVERAGE NUMBER OF COMMON AND COMMON EQUIVALENT SHARES OUTSTANDING:
Basic			3,756,461				3,738,133
Diluted			3,886,939				3,901,588
DIVIDENDS DECLARED PER COMMON SHARE		$	—			$	0.15

See notes to condensed financial statements.

CONDENSED STATEMENT OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

		Common Stock
		(par value $.20 per share)																Treasury Stock
		Number of								Capital in								Number
		Shares								Excess of				Retained				of								Shareholders’
		Issued				Amount				Par Value				Earnings				Shares				Amount				Equity
BALANCE, MAR. 1, 2006			5,771,840			$	1,154,368			$	7,577,495			$	15,300,999				2,017,917			$	(10,694,232	)		$	13,338,630
Sales of treasury stock			—				—				2,539				—				(7,456	)			39,513				42,052
Exercise of options at $2.50/share			1,000				200				2,300				—				—				—				2,500
Cash dividends – net of accrual			—				—				—				( 402	)			—				—				( 402	)
Net earnings			—				—				—				696,648				—				—				696,648
BALANCE, MAY 31, 2006			5,772,840			$	1,154,568			$	7,582,334			$	15,997,245				2,010,461			$	(10,654,719	)		$	14,079,428

See notes to condensed financial statements.

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

		Three Months Ended May 31,
		2006				2005
CASH FLOWS FROM OPERATING ACTIVITIES		$	1,271,839			$	851,857
CASH FLOWS FROM INVESTING ACTIVITIES –
Purchases of property and equipment			(—	)			(30,944	)
Net cash used in investing activities			(—	)			(30,944	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings under revolving credit agreement			1,200,000				3,159,000
Payments under revolving credit agreement			(1,876,000	)			(4,077,000	)
Dividends paid			(751,187	)			—
Cash received from exercise of stock options			2,500				45,000
Tax benefit of stock options exercised			—				12,240
Cash received from sale of treasury stock			42,052				21,117
Cash paid to acquire treasury stock			(—	)			(77,250	)
Net cash used in financing activities			(1,382,635	)			(916,893	)
Net Decrease in Cash and Cash Equivalents			(110,796	)			(95,980	)
Cash and Cash Equivalents, Beginning of Period			321,537				364,024
Cash and Cash Equivalents, End of Period		$	210,741			$	268,044
Supplemental Disclosure of Cash Flow Information:
Cash paid for interest		$	6,064			$	17,699
Cash paid for income taxes		$	201,400			$	61,200
Supplemental Disclosure of Non-Cash Financing Activities –—
Dividends declared		$	—			$	560,720

See notes to condensed financial statements.

NOTES TO CONDENSED FINANCIAL STATEMENTS

Note 1 — The information shown with respect to the three months ended May 31, 2006 and 2005, which is unaudited, includes all adjustments which in the opinion of Management are considered to be necessary for a fair presentation of earnings for such periods. The adjustments reflected in the financial statements represent normal recurring adjustments. The results of operations for the three months ended May 31, 2006 and 2005, respectively, are not necessarily indicative of the results to be expected at year end due to seasonality of the product sales.

These financial statements and notes are prepared pursuant to the rules and regulations of the Securities and Exchange Commission for interim reporting and should be read in conjunction with the Financial Statements and accompanying notes contained in the Company’s Annual Report to Shareholders for the Fiscal Year ended February 28, 2006.

Note 2 — Effective June 30, 2005 the Company signed a Sixth Amendment to the Credit and Security Agreement with Arvest Bank which provided a $3,500,000 line of credit through June 30, 2006. Effective September 2, 2005, the Company signed a Seventh Amendment to the Credit and Security Agreement with Arvest Bank which increased the line of credit from $3,500,000 to $5,000,000 through June 30, 2006. Interest is payable monthly at the Wall Street Journal prime-floating rate minus 0.75% (7.25% at May 31, 2006) and borrowings are collateralized by substantially all the assets of the Company. At May 31, 2006 the Company had no debt outstanding under this agreement. Available credit under the revolving credit agreement was $5,000,000 at May 31, 2006. Borrowings outstanding under the agreement ranged from $0 to $676,000 during the first quarter ended May 31, 2006. This agreement was renewed under similar terms through June 30, 2007.

Note 3 — Inventories consist of the following:

		May 31, 2006				February 28, 2006
Current:
Book inventory		$	11,071,885			$	12,186,820
Inventory valuation allowance			(28,960	)			(27,460	)
Inventories net – current		$	11,042,925			$	12,159,360
Non-current:
Book inventory		$	588,000			$	657,000
Inventory valuation allowance			(236,238	)			(277,430	)
Inventories – non-current		$	351,762			$	379,570

The Company occasionally purchases book inventory in quantities in excess of what will be sold within the normal operating cycle due to minimum order requirements of the Company’s primary supplier. These amounts are included in non-current inventory.

Significant portions of inventory purchases by the Company are concentrated with an England based publishing company. Purchases from this England based publishing company were approximately $1.8 million and $3.0 million for the three months ended May 31, 2006 and 2005, respectively. Total inventory purchases from all suppliers were approximately $2.0 million and $3.6 million for the three months ended May 31, 2006 and 2005, respectively.

Note 4 — Basic earnings per share (“EPS”) is computed by dividing net earnings by the weighted average number of common shares outstanding during the period. Diluted EPS is based on the combined weighted average number of common shares outstanding and dilutive potential common shares issuable which include, where appropriate, the assumed exercise of options. In computing diluted EPS the Company has utilized the treasury stock method.

EDUCATIONAL DEVELOPMENT CORPORATION

The computation of weighted average common and common equivalent shares used in the calculation of basic and diluted earnings per share (“EPS”) is shown below.

		Three Months Ended May 31,
		2006				2005
Net Earnings		$	696,648			$	745,200
Basic EPS:
Weighted Average Shares Outstanding			3,756,461				3,738,133
Basic EPS		$	0.19			$	0.20
Diluted EPS:
Weighted Average Shares Outstanding			3,756,461				3,738,133
Assumed Exercise of Options			130,478				163,455
Shares Applicable to Diluted Earnings			3,886,939				3,901,588
Diluted EPS		$	0.18			$	0.19

Since March 1, 1998, when the Company began its stock repurchase program, 2,328,436 shares of the Company’s common stock at a total cost of $11,805,937 have been acquired. The Board of Directors has authorized purchasing up to 2,500,000 shares as market conditions warrant.

Note 5 — The Company accounts for stock-based compensation whereby share-based payment transactions with employees, such as stock options and restricted stock, are measured at estimated fair value at date of grant and recognized as compensation expense over the vesting period.

In the fourth quarter of fiscal year 2005, the Company early adopted Statement of Financial Accounting Standards No. 123 (revised 2004) “Share Based Payment” (SFAS No. 123R) which eliminates the alternative of applying the intrinsic value measurement provision of Accounting Principles Board Opinion No. 25 “Accounting for Stock Issued to Employees” to stock compensation awards and requires that share-based payment transactions with employees, such as stock options and restricted stock, be measured at fair value and recognized as compensation expense over the vesting period. The Company adopted SFAS No. 123R on the modified retrospective application method to all prior years for which SFAS No. 123R was effective. For the Company, this began with its fiscal year ended February 28, 1997. There were no stock options granted during the quarter ended May 31, 2006.

Note 6 — Freight costs and handling costs incurred are included in operating & selling expenses and were $559,028 and $533,311 for the three months ended May 31, 2006 and 2005, respectively.

Note 7 — The Company has two reportable segments: Publishing and Usborne Books at Home (“UBAH”). These reportable segments are business units that offer different methods of distribution to different types of customers. They are managed separately based on the fundamental differences in their operations. The Publishing Division markets its products to retail accounts, which include book, school supply, toy and gift stores and museums, through commissioned sales representatives, trade and specialty wholesalers and an internal telesales group. The UBAH Division markets its product line through a network of independent sales consultants through a combination of direct sales, home shows, book fairs and the Internet.

The accounting policies of the segments are the same as those of the Company. The Company evaluates segment performance based on earnings (loss) before income taxes of the segments, which is defined as segment net sales reduced by direct cost of sales and direct expenses. Corporate expenses, depreciation, interest expense and income taxes are not allocated to the segments, but are listed in the “other” column. Corporate expenses include the executive department, accounting department, information services department, general office management and building facilities management. The Company’s assets and liabilities are not allocated on a segment basis.

EDUCATIONAL DEVELOPMENT CORPORATION

Information by industry segment for the three months ended May 31, 2006 and 2005 is set forth below:

		Publishing				UBAH				Other				Total
Three Months Ended May 31, 2006
Net revenues from external customers		$	2,071,212			$	6,035,765			$	—			$	8,106,977
Earnings before income taxes		$	658,422			$	1,325,100			$	(892,974	)		$	1,090,548
Three Months Ended May 31, 2005
Net revenues from external customers		$	2,160,108			$	6,066,571			$	—			$	8,226,679
Earnings before income taxes		$	769,503			$	1,342,985			$	(909,988	)		$	1,202,500

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

Factors Affecting Forward Looking Statements

This Quarterly Report on Form 10-Q, including the documents incorporated herein by reference, contains certain “forward looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These statements are not historical facts but are expectations or projections based on certain assumptions and analyses made by our senior management in light of their experience and perception of historical trends, current conditions, expected future developments and other factors. Actual events and results may be materially different from anticipated results described in such statements. The Company’s ability to achieve such results is subject to certain risks and uncertainties. Such risks and uncertainties include but are not limited to, product prices, continued availability of capital and financing, and other factors affecting the Company’s business that may be beyond its control.

The words “estimate,” “project,” “intend,” “expect,” “anticipate,” “believe” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are found at various places throughout this report and the documents incorporated in this report by reference as well as in other written materials, press releases and oral statements issued by us or on our behalf. We caution you not to place undue reliance on these forward-looking statements, which speak only as of the date that they are made. We do not undertake any obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date of this report.

EDUCATIONAL DEVELOPMENT CORPORATION

Overview

The Company operates two separate divisions, Publishing and Usborne Books at Home (“UBAH”), to sell the Usborne line of children’s books. These two divisions each have their own customer base. The Publishing Division markets its products on a wholesale basis to various retail accounts. The UBAH Division markets its products to individual consumers as well as school and public libraries.

The following table sets forth consolidated statement of income data as a percentage of total revenues.

		Three Months Ended May 31,
		2006				2005
Net revenues			100.0	%			100.0	%
Cost of sales			35.5	%			36.5	%
Gross margin			64.5	%			63.5	%
Operating expenses:
Operating & selling			22.7	%			20.4	%
Sales commissions			23.1	%			23.3	%
General & administrative			5.3	%			5.1	%
Interest			0.0	%			0.2	%
Total operating expenses			51.1	%			49.0	%
Other income			0.0	%			0.1	%
Earnings before income taxes			13.4	%			14.6	%
Income taxes			4.8	%			5.5	%
Net earnings			8.6	%			9.1	%

Operating Results for the Three Months Ended May 31, 2006

The Company earned income before income taxes of $1,090,548 for the three months ended May 31, 2006 compared with $1,202,500 for the three months ended May 31, 2005

Revenues

		Three Months Ended May 31,								$ Increase/				% Increase/
		2006				2005				(decrease)				(decrease)
Gross sales		$	10,743,378			$	10,994,404			$	(251,026	)			( 2.3	%)
Less discounts & allowances			(3,041,585	)			(3,111,541	)			69,956				( 2.2	%)
Transportation revenue			405,184				343,816				61,368				17.8	%
Net revenues		$	8,106,977			$	8,226,679			$	(119,702	)			( 1.5	%)

The UBAH Division’s gross sales decreased 1.2% or $78,230 during the three month period ending May 31, 2006 when compared with the same quarterly period a year ago. The Company attributes this decrease primarily to an 8.1% decrease in home party sales, a 22.0% decrease in direct sales and a 7.1% decrease in school and library sales, offset by a 45.3% increase in Internet sales and a 3.3% increase in book fair sales. The decline in home shows is attributed in part to the consultants doing more book fairs and to the fact that when consultants host a home show and combine it with an e-show, the sale is categorized both as an Internet sale and a home show. The decline in direct sales occurred as more consultants replace these orders with Internet orders. The decline in school and library sales is due to the decline in funding received by the schools. The Publishing Division’s gross sales decreased 3.9% or $172,796 during the three month period ending May 31, 2006 when compared with the same quarterly period a year ago. The Company attributes this to an 11% decrease in sales to the smaller books stores, offset by a 5% increase in sales to the national chains.

EDUCATIONAL DEVELOPMENT CORPORATION

The UBAH Division’s discounts and allowances were $795,518 and $784,600 for the quarterly periods ended May 31, 2006 and 2005, respectively. The UBAH Division is a multi-level selling organization that markets its products through independent sales representatives (“consultants”). Sales are made to individual purchasers and school and public libraries. Most sales in the UBAH Division are at retail. As a part of the UBAH Division’s marketing programs, discounts between 40% and 50% of retail are offered on selected items at various times throughout the year. The discounts and allowances in the UBAH Division will vary from year to year depending upon the marketing programs in place during any given year. The UBAH Division’s discounts and allowances were 12.4% of UBAH’s gross sales for the quarterly period ended May 31, 2006 and 12.0% for the quarterly period ended May 31, 2005.

The Publishing Division’s discounts and allowances are a much larger percentage of gross sales than discounts and allowances in the UBAH Division due to the different customer markets that each division targets. The Publishing Division’s discounts and allowances were $2,246,067 and $2,326,941 for the quarterly periods ended May 31, 2006 and 2005, respectively. The Publishing Division sells to retail book chains, regional and local bookstores, toy and gift stores, school supply stores and museums. To be competitive with other wholesale book distributors, the Publishing Division sells at discounts between 48% and 55% of the retail price, based upon the quantity of books ordered and the dollar amount of the order. The Publishing Division’s discounts and allowances were 52.1% of Publishing’s gross sales for the quarterly period ended May 31, 2006 and 51.9% for the quarterly period ended May 31, 2005.

The increase in transportation revenues for the three months ended May 31, 2006 is the result of the January 2006 increase in the shipping rates charged in the UBAH Division.

Expenses

		Three Months Ended May 31,								$ Increase/				% Increase/
		2006				2005				(decrease)				(decrease)
Cost of sales		$	2,879,370			$	3,004,776			$	(125,406	)			(4.2	%)
Operating & selling			1,841,743				1,678,171				163,572				9.7	%
Sales commissions			1,873,160				1,917,134				(43,974	)			(2.3	%)
General & administrative			425,021				417,309				7,712				1.8	%
Interest			2,658				14,692				(12,034	)			(81.9	%)
Total		$	7,021,952			$	7,032,082			$	(10,130	)			0.1	%

Cost of sales decreased 4.2% for the three months ended May 31, 2006 when compared with the three months ended May 31, 2005. In comparing the 4.2% decrease in cost of sales with the 2.3% decrease in gross sales, consideration must be given to the mix of products sold. The Company’s cost of products it sells from inventory ranges from 25% to 34% of the gross sales price, depending upon the product sold. Cost of sales as a percentage of gross sales was 26.8% for the three months ended May 31, 2006 and for the three months ended May 31, 2005 was 27.3%. Cost of sales is the inventory cost of the product sold, which includes the cost of the product itself and inbound freight charges. Purchasing and receiving costs, inspection costs, warehousing costs, and other costs of our distribution network are included in operating and selling expenses. These costs totaled $290,683 in the quarter ended May 31, 2006 and $267,440 in the quarter ended May 31, 2005. Readers are advised to be cautious when comparing our gross margins with the gross margins of other companies, since some companies include the costs of their distribution networks in cost of sales.

In addition to costs associated with our distribution network (noted above), operating and selling costs include expenses of the Publishing Division, the UBAH Division and the order entry and customer service functions. Operating and selling expenses increased because of a $76,150 increase in the estimated costs of the travel contests held by the UBAH Division and increases in sales incentives offered by the UBAH Division totaling $35,910. Advertising costs in the Publishing Division increased $43,690 as the Company participated in more cooperative advertising programs with the major book chains. Operating and selling expenses as a percentage of gross sales were 17.1% for the quarter ended May 31, 2006 and 15.3% for the quarter ended May 31, 2005.

EDUCATIONAL DEVELOPMENT CORPORATION

Sales commissions in the Publishing Division increased 11.1% to $27,887 for the three months ended May 31, 2006. Publishing Division sales commissions are paid on net sales and were 1.4% of net sales for the three months ended May 31, 2006 and 1.2% of net sales for the three months ended May 31, 2005. Sales commissions in the Publishing Division will fluctuate depending upon the amount of sales made to the Company’s “house accounts,” which are the Publishing Division’s largest customers and do not have any commission expense associated with them, and sales made by the Company’s outside sales representatives. Sales commissions in the UBAH Division decreased 2.5% to $1,845,273 for the three months ended May 31, 2006, the direct result of decreased sales from home shows and school and library sales in this division. UBAH Division sales commissions are paid on retail sales and were 34.6% of retail sales for the three months ended May 31, 2006 and 35.6% of retail sales for the three months ended May 31, 2005. The fluctuation in the percentages of commission expense to retail sales is the result of the type of sale. Home shows, book fairs, school and library sales and direct sales have different commissions rates. Also contributing to the fluctuations in the percentages is the payment of overrides and bonuses, both dependent on consultants’ monthly sales and downline sales.

The Company’s effective tax rate was 36.1% and 38.0% for the quarterly periods ended May 31, 2006 and 2005, respectively. These rates are higher than the federal statutory rate due to state income taxes.

Liquidity and Capital Resources

The Company’s primary source of cash is operating cash flow. Its primary uses of cash are to repay borrowings on the Company’s line of credit, purchase property and equipment and pay dividends. The Company utilizes its bank credit facility to meet its short-term cash needs.

The Company’s Board of Directors has adopted a stock repurchase plan in which the Company may purchase up to 2,500,000 shares as market conditions warrant. Management believes the stock is undervalued and when stock becomes available at an attractive price, the Company will utilize free cash flow to repurchase shares. Management believes this enhances the value to the remaining stockholders and that these repurchases will have no adverse effect on the Company’s short-term and long-term liquidity. The Company did not repurchase any shares during the quarter ended May 31, 2006.

The Company has a history of profitability and positive cash flow. The Company can sustain planned growth levels with minimal capital requirements. Consequently, cash generated from operations is used to liquidate any existing debt and then to repurchase shares outstanding or capital distributions through dividends

The Company’s primary source of liquidity is cash generated from operations. During the first three months of fiscal year 2007 the Company experienced a positive cash flow from operating activities of $1,271,839. Cash flows from operating activities was increased by a decline in inventory of $1,144,243 and an increase in income taxes payable of $155,407. Offsetting this was a decrease in accounts payable and accrued expenses of $836,219. Fluctuations in inventory involve the timing of shipments received from the Company’s principal supplier. The Company believes that the inventory levels are at an adequate level to meet sales requirements and does not foresee increasing inventory significantly during fiscal year 2007. Fluctuations in accounts payable and accrued expenses involve timing of shipments received from the Company’s principal supplier and the payments associated with these shipments.

The Company believes that in fiscal year 2007 it will experience a positive cash flow and that this positive cash flow along with the bank credit facility will be adequate to meet its liquidity requirements for the foreseeable future.

There was no cash used in investing activities during the quarter ended May 31, 2006. The Company estimates that cash used in investing activities for fiscal year 2007 will be less than $250,000. This would consist of software and hardware enhancements to the Company’s existing data processing equipment, property improvements and additional warehouse equipment.

Cash used in financing activities was $1,382,635, comprised of $42,052 received from the sale of treasury stock, $2,500 received from the exercise of stock options, $751,187 cash dividend payment and a net reduction of $676,000 in borrowings under the bank credit agreement.

As of May 31, 2006 the Company did not have any commitments in excess of one year.

EDUCATIONAL DEVELOPMENT CORPORATION

Bank Credit Agreement

Effective June 30, 2005 the Company signed a Sixth Amendment to the Credit and Security Agreement with Arvest Bank which provided a $3,500,000 line of credit through June 30, 2006. Effective September 2, 2005, the Company signed a Seventh Amendment to the Credit and Security Agreement with Arvest Bank which increased the line of credit from $3,500,000 to $5,000,000 through June 30, 2006. Interest is payable monthly at the Wall Street Journal prime-floating rate minus 0.75% (7.25% at May 31, 2006) and borrowings are collateralized by substantially all the assets of the Company. At May 31, 2006 the Company had no debt outstanding under this agreement. Available credit under the revolving credit agreement was $5,000,000 at May 31, 2006. Borrowings outstanding under the agreement ranged from $0 to $676,000 during the first quarter ended May 31, 2006. This agreement was renewed under similar terms through June 30, 2007.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to our valuation of inventory, allowance for uncollectable accounts receivable, allowance for sales returns, long-lived assets and deferred income taxes. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may materially differ from these estimates under different assumptions or conditions. Historically, however, actual results have not differed materially from those determined using required estimates. The Company’s significant accounting policies are described in the notes accompanying the financial statements included in the Company’s Annual Report to Shareholders for the Fiscal Year ended February 28, 2006. However, the Company considers the following accounting policies to be more dependent on the use of estimates and assumptions

Revenue Recognition

Sales are recognized and recorded when products are shipped. Products are shipped FOB shipping point. The UBAH Division’s sales are paid before the product is shipped. These sales accounted for 74% of net revenues for the quarters ended May 31, 2006 and May 31, 2005. The provisions of the SEC Staff Accounting Bulletin No.104, “Revenue Recognition in Financial Statements,” have been applied, and as a result, a reserve is provided for estimated future sales returns. The Company’s sales return policy allows the customer to return all purchases for an exchange or refund for up to 30 days after the customer receives the item. Estimated allowances for sales returns are recorded as sales are recognized and recorded. Management uses a moving average calculation to estimate the allowance for sales returns. The Company is not responsible for product damaged in transit. Damaged returns are primarily from the retail stores. The damages occur in the stores, not in shipping to the stores. It is industry practice to accept returns from wholesale customers. Transportation revenue, the amount billed to the customer for shipping the product, is recorded when products are shipped. Management has estimated and included a reserve for sales returns of $70,000 as of May 31, 2006 and $73,000 as of February 28, 2006.

Allowance for Doubtful Accounts

The Company maintains an allowance for estimated losses resulting from the inability of its customers to make required payments. An estimate of uncollectable amounts is made by management based upon historical bad debts, current customer receivable balances, age of customer receivable balances, the customer’s financial condition and current economic trends. If the actual uncollected amounts significantly exceed the estimated allowance, then the Company’s operating results would be significantly adversely affected. Management has estimated and included an allowance for doubtful accounts of $121,840 and $112,209 as of May 31, 2006 and February 28, 2006, respectively.

Inventory

Management continually estimates and calculates the amount of non-current inventory. Non-current inventory arises due to the Company occasionally purchasing book inventory in quantities in excess of what will be sold within the normal operating cycle due to minimum order requirements of the Company’s primary supplier. Non-current inventory was estimated by management using the current year turnover ratio by title. All inventory in excess of 2 ¹/2 years of anticipated sales was classified as noncurrent inventory. Noncurrent inventory balances, before valuation allowance, were $588,000 at May 31, 2006 and $657,000 at February 28, 2006.

EDUCATIONAL DEVELOPMENT CORPORATION

Inventories are presented net of a valuation allowance. Management has estimated and included a valuation allowance for both current and noncurrent inventory. This reserve is based on management’s identification of slow moving inventory on hand at May 31, 2006 and February 28, 2006. Management has estimated a valuation allowance for both current and noncurrent inventory of $265,198 and $304,890 as of May 31, 2006 and February 28, 2006, respectively.

Deferred Tax Assets

The Company does not currently have a valuation allowance recorded against its deferred tax assets. If management determines it is more likely than not that its deferred tax assets would not be realizable in the future, a valuation allowance would be recorded to reduce the deferred tax asset to its net realizable value.

Long-lived Assets

In evaluating the fair value and future benefits of long-lived assets, we perform an analysis of the anticipated undiscounted future net cash flows of the related long-lived assets and reduce their carrying value by the excess, if any, of the result of such calculation. We believe at this time that the long-lived assets’ carrying values and useful lives continue to be appropriate.

Stock- Based Compensation

The Company accounts for stock-based compensation whereby share-based payment transactions with employees, such as stock options and restricted stock, are measured at estimated fair value at date of grant and recognized as compensation expense over the vesting period.

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The Company does not have any material market risk.

Item 4 CONTROLS AND PROCEDURES

     An evaluation was performed of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(e) and 15d-15(e) as of May 31, 2006. This evaluation was conducted under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and its Controller and Corporate Secretary (Principal Financial and Accounting Officer). Based on that evaluation, the Company’s Chief Executive Officer and its Controller and Corporate Secretary (Principal Financial and Accounting Officer) concluded that the Company’s disclosure controls and procedures were effective to ensure that information required to be disclosed in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported in accordance within the time periods specified in Securities and Exchange Commission rules and forms. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote. There have been no changes in the Company’s internal control over financial reporting that have materially affected or are reasonably likely to materially affect, its internal control over financial reporting, since the date these controls were evaluated.

PART II OTHER INFORMATION

Item 1A RISK FACTORS

     There were no material changes in the risk factors discussed in the Company’s Fiscal Year 2006 Form 10-K.

EDUCATIONAL DEVELOPMENT CORPORATION

Item 2 UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

     The following table sets forth certain information concerning the repurchase of the Company’s Common Stock made by the Company during the first quarter ended May 31, 2006.

ISSUER PURCHASES OF EQUITY SECURITIES

(d) Maximum

(c) Total Number

Number (or

of Shares (or

Approximate

Units) Purchased

Dollar Value)

as Part of

of Shares (or

Publicly

Units) that May

(a) Total Number

(b) Average

Announced

Yet Be Purchased

of Shares (or

Price Paid per

Plans

Under the

Period

Units) Purchased (1)

Share (or Unit)

or Programs (2)

Plans or Programs

March 1, 2006 — March 31, 2006

—

—

—

171,564

April 1, 2006 — April 30, 2006

—

—

—

171,564

May 1, 2006 — May 31, 2006

—

—

—

171,564

Total

—

—

—

	(1)		All of the shares of common stock set forth in this column (a) were purchased pursuant to a publicly announced plan as described in footnote 2 below.
	(2)		In July 1998, the Board of Directors authorized the Company to purchase up to 1,000,000 shares of the Company’s common stock pursuant to a plan that was announced publicly on October 14, 1998. In May 1999, the Board of Directors authorized the Company to purchase up to an additional 1,000,000 shares of its common stock under this plan, which was announced publicly on May 19, 1999. In April 2004 the Board of Directors authorized the Company to purchase up to an additional 500,000 shares of its common stock under this plan. Pursuant to the plan, the Company may purchase such 2,500,000 shares of the Company’s common stock until 2,500,000 shares have been repurchased.
	(3)		There is no expiration date for the repurchase plan.

Item 5 OTHER INFORMATION

On July 13, 2006, the Company entered into an agreement to provide Debtor in Possession financing and to participate in a Plan of Reorganization with Intervisual Books, Inc., located in Inglewood, California. Intervisual Books, Inc. is currently operating as a debtor-in-possession in a Chapter 11 bankruptcy case voluntarily filed May 8, 2006. Upon Bankruptcy Court approval, the Company will provide Intervisual Books, Inc. with interim financing intended to facilitate the acquisition by, the Company of substantially all of the assets of Intervisual which would then become an operating division of the Company.

Item 6 EXHIBITS

31.1		Certification of the Chief Executive Officer of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 furnished herewith.
31.2		Certification of Controller and Corporate Secretary (Principal Financial and Accounting Officer) of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 furnished herewith.
32.1		Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

EDUCATIONAL DEVELOPMENT CORPORATION

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.

		EDUCATIONAL DEVELOPMENT CORPORATION
		(Registrant)
Date July 13, 2006		By		/s/ Randall W. White   Randall W. White      President

EDUCATIONAL DEVELOPMENT CORPORATION

EXHIBIT INDEX

Exhibit No.		Description
31.1		Certification of the Chief Executive Officer of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 furnished herewith.
31.2		Certification of Controller and Corporate Secretary (Principal Financial and Accounting Officer) of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 furnished herewith.
32.1		Certification pursuant to 18 U.S.C Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.