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

                                    FORM 10-Q

                        (x) Quarterly report pursuant to
           Section 13 or 15(d) of the Securities Exchange Act of 1934

                 For the quarterly period ended October 1, 2005

                                       or

          [ ] Transition report pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

                         COMMISSION FILE NUMBER: 0-27617

                       THE MANAGEMENT NETWORK GROUP, INC.


             (Exact name of registrant as specified in its charter)



          DELAWARE                                        48-1129619
-------------------------------                       ------------------
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                        Identification No.)


             7300 COLLEGE BLVD., SUITE 302, OVERLAND PARK, KS 66210
               (Address of principal executive offices) (Zip Code)

                                  913-345-9315
               Registrant's telephone number, including area code

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

Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [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]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date.

As of November 11, 2005 TMNG had outstanding 35,547,521 shares of common stock.




                       THE MANAGEMENT NETWORK GROUP, INC.


                                      INDEX



                                                                            PAGE
PART I. FINANCIAL INFORMATION:
         ITEM 1. Consolidated Condensed Financial Statements (unaudited)

                 Consolidated Condensed Balance Sheets - October 1, 2005
                   and January 1, 2005 ....................................... 3

                 Consolidated Condensed Statements of Operations and
                   Comprehensive Income (Loss) - Thirteen weeks and
                   Thirty-nine weeks ended October 1, 2005 and
                   October 2, 2004 ........................................... 4

                 Consolidated Condensed Statements of Cash Flows
                   Thirty-nine weeks ended October 1, 2005 and
                   October 2, 2004............................................ 5

                 Notes to Consolidated Condensed Financial
                   Statements ................................................ 6

         ITEM 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations .........................11

         ITEM 3. Quantitative and Qualitative Disclosures about
                 Market Risk .................................................16

         ITEM 4. Controls and Procedures .....................................16

PART II. OTHER INFORMATION

         ITEM 1. Legal Proceedings ...........................................16

         ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds..16

         ITEM 3. Defaults Upon Senior Securities..............................16

         ITEM 4. Submission of Matters to a Vote of Securities Holders........16

         ITEM 5. Other Information............................................16

         ITEM 6. Exhibits.....................................................17

         Signatures ..........................................................17

         Certifications ......................................................18




                          PART I. FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                       THE MANAGEMENT NETWORK GROUP, INC.
                      CONSOLIDATED CONDENSED BALANCE SHEETS
                        (In thousands, except share data)

                                  (unaudited)



                                                                                       

                                                                        October 1,           January 1,
                                                                           2005                 2005
                                                                        ----------           ----------
CURRENT ASSETS:
  Cash and cash equivalents ................................            $  11,974            $ 10,882
  Short-term investments ...................................               40,300              41,300
  Receivables:
    Accounts receivable ....................................                4,833               4,663
    Accounts receivable - unbilled .........................                2,309               1,911
                                                                        ----------           ----------
                                                                            7,142               6,574
    Less: Allowance for doubtful accounts ..................                 (363)               (396)
                                                                        ----------           ----------
                                                                            6,779               6,178

  Prepaid and other assets .................................                1,079               1,945
                                                                        ----------           ----------
            Total current assets ...........................               60,132              60,305
                                                                        ----------           ----------
  Property and equipment, net ..............................                  974                 896
  Goodwill .................................................               13,365              13,365
  Identifiable intangible assets, net ......................                  242                 487
  Loan to officer ..........................................                  300                 300
                                                                        ----------           ----------
Total Assets ...............................................            $  75,013            $ 75,353
                                                                        ==========           ==========
CURRENT LIABILITIES:
  Trade accounts payable ...................................            $     457            $    845
  Accrued payroll, bonuses and related expenses ............                1,826               1,040
  Other accrued liabilities ................................                2,059               2,574
  Unfavorable and capital lease obligations ................                  605                 725
                                                                        ----------           ----------
            Total current liabilities ......................                4,947               5,184

Unfavorable and capital lease obligations ..................                2,970               3,422

STOCKHOLDERS' EQUITY:
  Common Stock: ............................................                   35                  35
    Voting - $.001 par value, 100,000,000 shares authorized;
    35,256,785 and 34,750,562 shares issued and outstanding
    on October 1, 2005 and January 1, 2005, respectively
  Preferred stock - $.001 par value, 10,000,000 shares
    Authorized, no shares issued or outstanding
  Additional paid-in capital ...............................              158,670             157,857
  Accumulated deficit ......................................              (91,439)            (90,885)
  Accumulated other comprehensive income -
   Foreign currency translation adjustment .................                  186                 352
  Unearned compensation ....................................                 (356)               (612)
                                                                        ----------           ----------
           Total stockholders' equity ......................               67,096              66,747
                                                                        ----------           ----------
Total Liabilities and Stockholders' Equity .................            $  75,013            $ 75,353
                                                                        ==========           ==========


See notes to consolidated condensed financial statements.



                       THE MANAGEMENT NETWORK GROUP, INC.
               CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS AND
                           COMPREHENSIVE INCOME (LOSS)
                      (In thousands, except per share data)
                                   (unaudited)




                                                                                            

                                                          For the thirteen                 For the thirty-nine
                                                             weeks ended                       weeks ended
                                                  ------------------------------      -------------------------------
                                                    October 1,       October 2,          October 1,       October 2,
                                                      2005             2004                2005              2004
                                                  -------------    -------------      -------------     -------------
Revenues                                            $  8,057         $  6,546           $  24,141         $  17,509
Cost of Services:
  Direct cost of services ....................         3,846            3,441              11,759             9,093
  Equity related charges .....................            12               51                  81               157
                                                    --------         --------            --------          --------
    Total cost of services ...................         3,858            3,492              11,840             9,250
                                                    --------         --------            --------          --------
Gross Profit                                           4,199            3,054              12,301             8,259
Operating Expenses:
  Selling, general and administrative ........         4,484            3,860              13,293            12,318
  Real estate restructuring ..................                                                 75
  Intangible asset amortization ..............            42              218                 245               774
  Equity related charges .....................            60              261                 448               776
                                                    --------         --------            --------          --------
    Total operating expenses .................         4,586            4,339              14,061            13,868
                                                    --------         --------            --------          --------
Loss from operations .........................          (387)          (1,285)             (1,760)           (5,609)
Other Income:
  Interest income ............................           424              189               1,127               470
  Other, net.................................                             (10)                110               (25)
                                                    --------         --------            --------          --------
    Total other income .......................           424              179               1,237               445
                                                    --------         --------            --------          --------
Income (loss) from continuing operations
  before income tax provision ................            37           (1,106)               (523)           (5,164)
Income tax provision .........................           (13)             (13)                (31)              (47)
                                                    --------         --------            --------          --------
Income (loss) from continuing operations .....            24           (1,119)               (554)           (5,211)

Discontinued operations:
 Net loss from discontinued operations
   (includes a charge for impairment of
   goodwill of $2,163 for thirty-nine weeks
   ended October 2, 2004) ....................                                                               (2,276)
                                                    --------         --------            --------          --------
Net income (loss) ............................            24           (1,119)               (554)           (7,487)

Other comprehensive item -
  Foreign currency translation adjustment ....            26               (1)               (165)               (6)
                                                    --------         --------            --------          --------
Comprehensive income (loss) ..................      $     50         $ (1,120)           $   (719)         $ (7,493)
                                                    ========         ========            ========          ========
Income (loss) from continuing operations
  per common share
  Basic and diluted ..........................      $   0.00         $  (0.03)           $  (0.02)         $  (0.15)
                                                    ========         ========            ========          ========
Net loss from discontinued operations
  per common share
  Basic and diluted...........................                                                             $  (0.07)
                                                    ========         ========            ========          ========

Net income (loss) per common share
  Basic and diluted ..........................      $   0.00         $  (0.03)           $  (0.02)         $  (0.22)
                                                    ========         ========            ========          ========

Shares used in calculation of income (loss)
 from continuing operations, net loss from
 discontinued operations, and net income
 (loss) per common share
  Basic ......................................        35,156           34,631              35,079            34,586
                                                    ========         ========            ========          ========
  Diluted ....................................        35,525           34,631              35,079            34,586
                                                    ========         ========            ========          ========




See notes to consolidated condensed financial statements.



                       THE MANAGEMENT NETWORK GROUP, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                   (unaudited)



                                                                                    

                                                                     For the thirty-nine weeks ended
                                                                     -------------------------------
                                                                     October 1,           October 2,
                                                                        2005                 2004
                                                                     ----------           ----------
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss ..............................................            $   (554)            $  (7,487)
  Adjust for loss from discontinued operations
     (includes non-cash goodwill impairment
     charge of $2,163 in the thirty-nine weeks
     ended October 2, 2004)..............................                                     2,276
                                                                     ----------           ----------
  Loss from continuing operations                                        (554)               (5,211)
  Adjustments to reconcile net loss to net cash
    provided by operating activities:
     Depreciation and amortization ......................                 622                 1,294
     Equity related charges .............................                 529                   933
     Loss on retirement of assets .......................                                        40
     Other changes in operating assets and liabilities:
          Accounts receivable ...........................                (202)                  (85)
          Accounts receivable - unbilled ................                (398)                 (762)
          Prepaid and other assets ......................                 865                  (158)
          Trade accounts payable ........................                (388)                  (52)
          Accrued liabilities ...........................                 107                   373
                                                                     ----------           ----------
             Net cash provided by (used in) operating
               activities from continuing operations.....                 581                (3,628)

             Net cash used in discontinued operations ...                                      (113)
                                                                     ----------           ----------
             Net cash provided by (used in) operating
               activities ...............................                 581                (3,741)
                                                                     ----------           ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchases of short-term investments ...................              (7,350)                 (400)
  Proceeds from maturities and sales of short-term
   investments ..........................................               8,350                 4,600
  Acquisition of property and equipment, net ............                (288)                 (107)
                                                                     ----------           ----------
             Net cash provided by investing activities ..                 712                 4,093
                                                                     ----------           ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payments made on long-term obligations ................                (576)                 (538)
  Proceeds from exercise of options .....................                 452                   564
  Issuance of common stock through employee
    stock purchase plan..................................                  88                    49
                                                                     ----------           ----------
             Net cash provided by (used in)
               financing activities .....................                 (36)                   75
                                                                     ----------           ----------
Effect of exchange rate on cash and cash equivalents ....                (165)                   (6)
                                                                     ----------           ----------
Net increase in cash and cash equivalents ...............               1,092                   421
Cash and cash equivalents, beginning of period ..........              10,882                 8,825
                                                                     ----------           ----------
Cash and cash equivalents, end of period ................            $ 11,974                 9,246
                                                                     ==========           ==========
Supplemental disclosure of cash flow information:

Cash paid during period for interest ....................            $      3             $     26
                                                                     ==========           ==========
Cash paid during period for taxes .......................            $     31             $     47
                                                                     ==========           ==========



See notes to consolidated condensed financial statements.



                       THE MANAGEMENT NETWORK GROUP, INC.
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1.   BASIS OF REPORTING

The accompanying  consolidated  condensed financial statements of The Management
Network Group, Inc. ("TMNG" or the "Company") as of October 1, 2005, and for the
thirteen and  thirty-nine  weeks ended October 1, 2005 and October 2, 2004,  are
unaudited and reflect all normal recurring adjustments which are, in the opinion
of management, necessary for the fair presentation of the Company's consolidated
condensed financial position,  results of operations, and cash flows as of these
dates  and for the  periods  presented.  The  consolidated  condensed  financial
statements have been prepared in accordance with accounting principles generally
accepted  in the United  States of America for  interim  financial  information.
Consequently,  these  statements  do not  include all the  disclosures  normally
required by  accounting  principles  generally  accepted in the United States of
America for annual financial statements nor those normally made in the Company's
annual  report  on  Form  10-K.  Accordingly,  reference  should  be made to the
Company's  annual report on Form 10-K for  additional  disclosures,  including a
summary of the Company's accounting policies.

Changes in Presentation

Auction rate securities, which prior to the fourth quarter of 2004 were recorded
in cash and cash  equivalents  due to their liquidity and pricing reset feature,
have been included as short-term  investments in the accompanying balance sheets
and sales and  maturities of these  securities  have been reflected as investing
activities in the statements of cash flows.

Stock Based Compensation

During the thirteen  weeks ended  October 1, 2005,  the Company  granted  25,000
shares of restricted stock to key management personnel.  These grants had a fair
value on the date of grant of $55,000.  During the thirteen  weeks ended October
1, 2005,  and October 2, 2004 the  Company  recognized  compensation  expense of
$72,000 and $312,000, respectively,  related to the restricted stock grants made
to key management  personnel.  The compensation cost associated with such grants
is being amortized  through  charges to operations on a graded vesting  schedule
over periods ranging from two to four years.

During the thirteen weeks ended October 1, 2005, the Company  granted options to
purchase  112,000 and 100,000 shares of the Company's  common stock to employees
and members of the  Company's  Board of Directors,  respectively,  at a weighted
average  exercise  price of $2.28.  During the thirteen  weeks ended  October 2,
2004,  the Company  granted  options to purchase  66,000 shares of the Company's
common stock to employees at a weighted  average exercise price of $2.12. At the
date of the grants,  the exercise  price of the option awards equaled the market
price of the Company's common stock.

During the thirty-nine  weeks ended October 1, 2005, the Company granted 200,000
shares of restricted stock to key management personnel.  These grants had a fair
value on the date of grant of  $447,000.  During  the  thirty-nine  weeks  ended
October 1, 2005 and October 2, 2004, the Company recognized compensation expense
of $529,000 and  $933,000,  respectively,  related to the issuance of restricted
stock grants made to key management personnel.

During the thirty-nine  weeks ended October 1, 2005, the Company granted options
to  purchase  397,500  and  300,000  shares  of the  Company's  common  stock to
employees and members of the Company's  Board of Directors,  respectively,  at a
weighted  average  exercise price of $2.26.  During the thirty-nine  weeks ended
October 2, 2004, the Company  granted  239,000 options to purchase the Company's
common stock to employees at a weighted  average exercise price of $2.98. At the
dates of grants,  the  exercise  price of the option  awards  equaled the market
price of the Company's common stock.

The Company  utilizes an intrinsic  value  methodology  in accounting  for stock
based  compensation  for  employees  and  certain   non-employee   directors  in
accordance  with the provisions of Accounting  Principles  Board Opinion ("APB")
No. 25, "Accounting for Stock Issued to Employees" and related  Interpretations,
and accounts for stock-based  compensation  for  non-employees  utilizing a fair
value methodology in accordance with Statement of Financial Accounting Standards
("SFAS") No. 123,  "Accounting for Stock-Based  Compensation" as amended by SFAS
No. 148 "Accounting for Stock Based  Compensation - Transition and  Disclosure."
If  compensation  cost for the  Company's  APB 25 grants and the employee  stock
purchase plan had been determined  under SFAS No. 123, based upon the fair value
at the grant date, consistent with the Black-Scholes option pricing methodology,
the Company's net income for the thirteen weeks ended October 1, 2005 would have
decreased by  approximately  $0.5 million,  the net loss for the thirteen  weeks
ended October 2, 2004 would have  increased by $0.5  million,  and the Company's
net loss for the  thirty-nine  weeks ended  October 1, 2005 and October 2, 2004,
would  have   increased  by   approximately   $1.2  million  and  $2.2  million,
respectively.

For purposes of pro forma disclosures  required under the provisions of SFAS No.
123,  as  amended  by SFAS No.  148,  the  estimated  fair  value of  options is
amortized to pro forma expense over the options'  vesting period.  The following
table  contains pro forma  information  for the thirteen and  thirty-nine  weeks
ended  October 1, 2005,  and  October  2, 2004 (in  thousands,  except per share
amounts):







                                                                                           

                                                 FOR THE THIRTEEN WEEKS ENDED       FOR THE THIRTY-NINE WEEKS ENDED
                                                 -----------------------------      -------------------------------
                                                  October 1,       October 2,         October 1,       October 2,
                                                      2005            2004               2005            2004
                                                 ------------     ------------        -----------      -----------
Net income (loss), as reported:                      $    24        $ (1,119)          $   (554)        $ (7,487)
  Add: Stock-based employee
   compensation expense included in reported
   net income (loss), net of related tax effects          72             312                529              933
  Deduct: Total stock-based compensation
   expense determined under fair value
   based method for all awards, net of related
   tax effects                                          (539)           (785)            (1,759)          (3,170)
                                                 ------------     ------------        -----------      -----------
Pro forma net loss                                   $  (443)       $ (1,592)          $ (1,784)        $ (9,724)
                                                 ============     ============        ===========      ===========

Net income (loss) per share
  Basic and diluted, as reported                     $  0.00        $  (0.03)          $  (0.02)        $  (0.22)
                                                 ============     ============        ===========      ===========
  Basic and diluted, pro forma                       $ (0.01)       $  (0.05)          $  (0.05)        $  (0.28)
                                                 ============     ============        ===========      ===========




Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS 123(R),  "Share-Based Payment".  SFAS No.
123(R) revises SFAS 123, Accounting for Stock-Based Compensation, and supersedes
APB Opinion No. 25,  Accounting  for Stock Issued to Employees,  and its related
implementation  guidance. SFAS 123(R) will require compensation costs related to
share-based  payment  transactions to be recognized in the financial  statements
(with  limited  exceptions).  The amount of  compensation  cost will be measured
based on the  grant-date  fair  value of the  equity  or  liability  instruments
issued.  Compensation  cost will be recognized  over the period that an employee
provides  service in exchange  for the award.  The  Company  will adopt SFAS No.
123(R)  effective  January 1, 2006 and is  currently  evaluating  the  financial
statement  impact of the adoption of SFAS No. 123(R),  although this is expected
to result in increased compensation expense in future periods.

2.   EARNINGS (LOSS) PER SHARE

The  Company  calculates  and  presents  earnings  (loss) per share using a dual
presentation  of basic and diluted  earnings  (loss) per share.  Basic  earnings
(loss) per share is  computed  by  dividing  net income  (loss) by the  weighted
average number of common shares  outstanding  for the period.  Diluted  earnings
(loss) per share is  computed  in the same manner  except the  weighted  average
number of shares is increased for dilutive securities.  The following table sets
forth the computation of diluted shares outstanding (amounts in thousands):



                                                                                           

                                                 FOR THE THIRTEEN WEEKS ENDED       FOR THE THIRTY-NINE WEEKS ENDED
                                                 -----------------------------      -------------------------------
                                                  October 1,        October 2,         October 1,      October 2,
                                                     2005              2004               2005            2004
                                                 ------------      -----------         -----------     -----------
Weighted average shares outstanding - basic           35,156           34,631             35,079          34,586
  Effect of dilutive securities:
       Stock options                                     369
                                                 ------------     ------------         -----------     -----------
Weighted average shares outstanding - diluted         35,525           34,631             35,079          34,586
                                                 ============     ============         ===========     ===========



In accordance  with the  provisions  of SFAS No. 128  "Earnings Per Share",  the
Company  has not  included  the effect of stock  options in the  calculation  of
diluted  loss per  share  for the  thirteen  weeks  ended  October  2,  2004 and
thirty-nine  weeks  ended  October 1, 2005 and  October 2, 2004,  as the Company
reported a loss from  continuing  operations  for these  periods  and the effect
would  have been  anti-dilutive.  Had the  Company  reported  net income for the
thirteen weeks ended October 2, 2004, the treasury method of calculating  common
stock  equivalents  would have  resulted  in  approximately  230,000  additional
diluted shares.  Had the Company  reported net income for the thirty-nine  weeks
ended October 1, 2005, and October 2, 2004,  the treasury  method of calculating
common  stock  equivalents  would have  resulted  in  approximately  394,000 and
754,000 additional diluted shares, respectively.

3.   DISCONTINUED OPERATIONS

During the  thirteen  weeks  ended  April 3, 2004,  management  and the Board of
Directors  elected to  discontinue  the  hardware  segment of the  Company.  The
Company  concluded that this segment of the business did not align well with the
strategic focus of the Company.  Charges related to the  discontinuation  of the
hardware business were $2.3 million and relate primarily to goodwill  impairment
and severance charges. These charges are reported as a component of discontinued
operations. The hardware segment's results of operations have been classified as
discontinued operations.





Net sales and loss from  discontinued  operations  are as  follows  (amounts  in
thousands):


                                          FOR THIRTY-NINE WEEKS ENDED
                ------------------------------------------------------
                                                    October 2,
                                                      2004
                                                    ----------
                Revenue                             $      13

                Goodwill impairment
                 and severance charge               $  (2,213)
                Operating loss                            (63)
                                                    ----------
                Loss from discontinued operations   $  (2,276)
                                                    ==========

4.   BUSINESS SEGMENTS

The Company  identifies its segments  based on the way management  organizes the
Company  to  assess  performance  and make  operating  decisions  regarding  the
allocation  of  resources.  In  accordance  with the  criteria  in SFAS No.  131
"Disclosure  about  Segments  of an  Enterprise  and Related  Information,"  the
Company has  concluded it has four  operating  segments:  Operations,  Strategy,
Marketing and International; which are aggregated in one reportable segment, the
Management Consulting Services segment.  Management Consulting Services includes
business strategy and planning,  marketing and customer relationship management,
billing system support,  operating system support, revenue assurance,  corporate
investment services, and business model transformation.

In accordance with the provisions of SFAS No 131,  revenues earned in the United
States  and  internationally  based  on the  location  where  the  services  are
performed are shown in the following table (amounts in thousands):



                                                                                   

                                  -----------------------------------------------------------------------------
                                     FOR THE THIRTEEN WEEKS ENDED            FOR THE THIRTY-NINE WEEKS ENDED
                                  -----------------------------------------------------------------------------
                                   October 1, 2005     OCTOBER 2, 2004     October 1, 2005     OCTOBER 2, 2004
                                  ------------------   ----------------   ------------------   ----------------
United States                             $ 7,705             $ 5,352             $22,726            $13,930
International:
 United Kingdom                               248                 825               1,019              1,374
 Australia                                    104                  65                 351                 65
 Portugal                                                                                              1,124
 The Netherlands                                                  304                  39                705
 Canada                                                                                                  113
 Belize                                                                                                  173
 Other                                                                                  6                 25
                                          -------             -------             -------            -------
 Total                                    $ 8,057             $ 6,546             $24,141            $17,509
                                          =======             =======             =======            =======



5.   GOODWILL

During the thirty-nine  weeks ended October 2, 2004, the Company recorded a $2.2
million goodwill  impairment loss related to the discontinuation of the hardware
segment  and has  reflected  this  amount in the  Statement  of  Operations  and
Comprehensive Loss as a component of discontinued operations. The changes in the
carrying  amount of  goodwill  as of October 1, 2005 are as follows  (amounts in
thousands):



                                                                                          

                                                   Management Consulting    Discontinued
                                                          Segment             Operations             Total
                                                   ---------------------     ------------           -------

Balance as of January 3, 2004                            $ 13,365             $  2,163             $15,528
Impairment loss in year ended January 1, 2005                                   (2,163)             (2,163)
                                                         --------             ---------            --------
Balance as of January 1, 2005 and October 1, 2005        $ 13,365             $      0             $13,365
                                                         ========             =========            ========







6.   OTHER IDENTIFIABLE INTANGIBLE ASSETS

Included in the Company's  consolidated balance sheet as of October 1, 2005, and
January 1, 2005, are the following identifiable assets (amounts in thousands):




                                                        

                              October 1, 2005                January 1, 2005
                          ------------------------      ------------------------
                                      Accumulated                   Accumulated
                           Cost       Amortization        Cost      Amortization
                          -------     ------------      -------     ------------
Customer relationships    $ 1,908       $(1,666)        $ 1,908       $(1,538)
Employment agreements       3,200        (3,200)          3,200        (3,083)
                          -------       -------         -------       -------
Total                     $ 5,108       $(4,866)        $ 5,108       $(4,621)
                          =======       =======         =======       =======




Intangible amortization expense for the thirteen weeks ended October 1, 2005 and
October 2, 2004 was $42,000 and $218,000, respectively.  Intangible amortization
expense for the thirty-nine  weeks ended October 1, 2005 and October 2, 2004 was
$245,000  and  $774,000,   respectively.   Intangible  amortization  expense  is
estimated  to be  approximately  $43,000 for the  remainder of fiscal year 2005,
$171,000 in fiscal year 2006 and $28,000 in fiscal year 2007.

7.   INCOME TAXES

In the thirteen weeks ended October 1, 2005, the Company  generated  income from
continuing operations of $37,000,  which would result in a statutory tax expense
of $15,000,  however, the Company utilized its net operating loss carry-forwards
to offset a portion  of this  income tax  expense,  with the  remaining  expense
related  to state  income  taxes  in  jurisdictions  where  net  operating  loss
carry-forwards  were not available.  In the  thirty-nine  weeks ended October 1,
2005 and the thirteen  weeks and  thirty-nine  weeks ended October 2, 2004,  the
Company  generated  income tax benefits of $210,000,  $437,000 and $2.1 million,
respectively.  The Company  recorded  full  valuation  allowances  against these
income  tax  benefits  in  accordance  with  the  provisions  of SFAS  No.  109,
"Accounting   for  Income   Taxes,"   which   requires  an   estimation  of  the
recoverability  of the recorded  income tax asset  balances.  In  addition,  the
Company  reported  income tax provisions of $13,000 for the thirteen weeks ended
October 1, 2005 and October 2, 2004,  and income tax  provisions  of $31,000 and
$47,000 for the  thirty-nine  weeks  ended  October 1, 2005 and October 2, 2004,
respectively,  related to state tax expense.  As of October 1, 2005, the Company
recorded  $26.8 million of valuation  allowance in connection  with its deferred
tax assets.

As of October 1,  2005,  the  Company  had an income tax  receivable  balance of
$162,000, net of reserves, related to pending foreign tax returns. Subsequent to
the end of the third quarter of fiscal year 2005,  the Company was notified that
the refunds related to these returns were being challenged.  Management  intends
to fight  this  matter  vigorously  and  believes  it has  established  adequate
reserves against these receivables.

The Company establishes reserves for potential tax liabilities when, despite the
belief that tax return  positions  are fully  supported,  certain  positions are
likely to be challenged and not fully sustained.  Such tax reserves are analyzed
on a quarterly basis and adjusted based upon changes in facts and circumstances,
such as the  progress  of  federal  and  state  audits,  case  law and  emerging
legislation.  The Company  establishes the reserves based upon its assessment of
exposure  associated with possible future  assessments  that may result from the
examination of Federal,  state, or international tax returns. These tax reserves
did not change  materially  during the thirteen  weeks ended October 1, 2005 and
October 2, 2004.  Management believes that it has established  adequate reserves
in the event of loss or settlement of any potential tax liabilities.

8.   REAL ESTATE RESTRUCTURING

In the fourth  quarter of fiscal  year 2004,  the Company  made the  decision to
consolidate office space. In connection with this decision, a sublease agreement
for  unutilized  space was entered into with a third party for the  remainder of
the original lease term. In accordance  with SFAS No. 146  "Accounting for Costs
Associated with Exit or Disposal Activities," the decision to consolidate office
space  resulted  in  charges  of  $75,000  related  to the  buyout  of an office
equipment   lease  in  the   thirty-nine   weeks  ended  October  1,  2005.  The
restructuring  charge of $75,000 has been  reflected as a component of Loss from
Operations in the Statement of Operations and Comprehensive Loss.

9.   LOAN TO OFFICER

As of October 1, 2005, there is one remaining line of credit between the Company
and its Chief Executive Officer,  Richard P. Nespola, which originated in fiscal
year 2001.  Aggregate  borrowings  available and outstanding against the line of
credit at October 1, 2005 and January 1, 2005 totaled  $300,000.  The balance is
due in 2011. In accordance with the loan  provisions,  the interest rate charged
on the loans is equal to the Applicable  Federal Rate (AFR), as announced by the
Internal Revenue Service,  for short-term  obligations (with annual compounding)
in effect for the month in which the  advance is made,  until  fully  paid.  All
interest  payments  have  been  made  in  a  timely  fashion.  Pursuant  to  the
Sarbanes-Oxley  Act, no further loan agreements or draws against the line may be
made by the Company to, or arranged by the Company for its executive officers.

10.  CONTINGENCIES

In June 1998, the bankruptcy trustee of a former client,  Communications Network
Corporation,  sued TMNG for a total of $320,000 in the U.S.




Bankruptcy Court in New York seeking  recovery of $160,000  alleging an improper
payment of consulting fees paid by the former client during the period from July
1, 1996,  when an involuntary  bankruptcy  proceeding was initiated  against the
former client, through August 6, 1996, when the former client agreed to an order
for relief in the bankruptcy proceeding, and $160,000 in consulting fees paid by
the former client after August 6, 1996. Although the Company denies these claims
and plans to vigorously  defend itself,  management has established  reserves of
$160,000  as of October  1, 2005 and  January 1,  2005,  which it  believes  are
adequate.

The bankruptcy  trustee has also sued TMNG for at least $1.85 million for breach
of  contract,  breach of fiduciary  duties and  negligence.  Although  assurance
cannot be given as to the ultimate outcome of this proceeding, TMNG believes the
Company has meritorious  defenses to the claims made by the bankruptcy  trustee,
including  particularly  the claims for breach of contract,  breach of fiduciary
duty and  negligence,  and that the ultimate  resolution of this matter will not
materially harm the Company's business.

As  of  October  1,  2005  the  Company  has  outstanding   demands  aggregating
approximately $1.0 million by the bankruptcy  trustees of several former clients
in connection with collected balances near the customers'  respective bankruptcy
filing dates.  Although the Company does not believe it received any  preference
payments from these former clients and plans to vigorously  defend its position,
the  Company  has  established  reserves  of  $727,000 as of October 1, 2005 and
January 1, 2005, which it believes are adequate.

The Company  may become  involved in various  legal and  administrative  actions
arising in the normal course of business. These could include actions brought by
taxing authorities  challenging the employment status of consultants utilized by
the  Company.  In  addition,   future  customer  bankruptcies  could  result  in
additional  claims on collected  balances  for  professional  services  near the
bankruptcy filing date. While the resolution of any of such actions,  claims, or
the matters  described above may have an impact on the financial results for the
period in which they occur, the Company  believes that the ultimate  disposition
of these matters will not have a material  adverse effect upon its  consolidated
results of operations, cash flows or financial position.





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

In  addition  to  historical   information,   this  quarterly   report  contains
forward-looking  statements.  Certain risks and uncertainties could cause actual
results  to differ  materially  from  those  reflected  in such  forward-looking
statements.  Factors that might cause a difference include,  but are not limited
to, those  discussed  in the  sections  entitled  "Management's  Discussion  and
Analysis of Financial  Condition and Results of Operations" and "Business - Risk
Factors" in our annual  report on Form 10-K for the fiscal year ended January 1,
2005. Readers are cautioned not to place undue reliance on these forward-looking
statements,  which  reflect  management's  opinions  only as of the date of this
report. We undertake no obligation to revise, or publicly release the results of
any revision to, these  forward-looking  statements.  Readers  should  carefully
review the risk factors  described in our annual  report and in other  documents
that we file from time to time with the Securities and Exchange Commission.


EXECUTIVE FINANCIAL OVERVIEW

As  discussed  in our 2004 annual  report on Form 10-K for the fiscal year ended
January 1, 2005 the communications  industry  experienced a significant economic
recession from 2001 through 2004. We are a consultancy to the industry, and as a
result  experienced a significant  reduction in consulting  business during that
period  primarily  due to the  recession.  We  experienced  significant  revenue
declines  and/or net losses from 2001 to 2004.  During this period we maintained
relatively   consistent  gross  margins  through  innovative  pricing  and  high
consultant utilization levels.

Beginning in late 2004 and continuing  through the third quarter of 2005, we see
significant  change in the industry  resulting  from  consolidation,  technology
transformation   and  the   convergence   of   telecommunications,   media   and
entertainment  sectors.  During the thirteen and thirty-nine weeks ended October
1, 2005,  our revenues  increased 23% and 38%,  respectively,  compared with the
same periods in 2004.  Additionally,  gross  margins  improved to 51% during the
thirty-nine weeks ended October 1, 2005 compared with 47% during the same period
of 2004. We believe these improved  operating results and margins are reflective
of our efforts to identify,  adapt to and  capitalize on these change  elements,
combined with growth of wireless and Internet  protocol (IP) initiatives  within
the communications sector.

Selling,  general and administrative costs in the thirteen and thirty-nine weeks
ended  October  1,  2005  were up  approximately  15% and 8%,  respectively,  as
compared to the same period of 2004. The increase reflects  management's efforts
to  invest  in  intellectual   property,   including  proprietary  toolsets  and
methodologies  to support new wireless and IP consultative  and managed services
offerings  as well as  increases  in  variable  selling  expenses to support the
significant  increase in revenues.  Although these investments have impacted our
short-term profitability, we believe they will better enable us to capitalize on
the industry  migration  toward wireless and IP platforms.  We are also focusing
our  marketing  efforts  on growth  markets  surrounding  large and  sustainable
clients to maintain a portfolio of business  that is high credit  quality,  thus
reducing bad debt risks.

Our  comprehensive  cost  containment   efforts  have  provided  offset  to  our
investment  initiatives,  and have assisted us in generating  positive cash from
operations  for the  thirty-nine  weeks ended October 1, 2005, and allowed us to
maintain  strong  levels  of cash and  short-term  investments.  Our  short-term
investments primarily consist of money market funds and investment-grade auction
rate  securities.  Returns on our  short-term  investments  have  increased over
recent periods as a result of increasing interest rates.

OPERATIONAL OVERVIEW

Revenues  typically  consist of consulting  fees for  professional  services and
related expense reimbursements. Our consulting services are typically contracted
on a time and materials basis, a time and materials basis not to exceed contract
price,  a fixed fee  basis,  or  contingent  fee  basis.  Contract  revenues  on
contracts  with a not to exceed  contract  price or a fixed  price are  recorded
under the  percentage  of  completion  method,  utilizing  estimates  of project
completion under both of these types of contracts.  Larger fixed price contracts
have  recently  begun to represent a more  significant  component of our revenue
mix.  Contract  revenues on  contingent  fee  contracts  are deferred  until the
revenue is realizable and earned.

Generally a client relationship begins with a short-term  engagement utilizing a
few consultants.  Our sales strategy focuses on building long-term relationships
with  both  new and  existing  clients  to gain  additional  engagements  within
existing accounts and referrals for new clients.  Strategic alliances with other
companies are also used to sell services. We anticipate that we will continue to
pursue these  marketing  strategies  in the future.  Because we are a consulting
company, we experience  fluctuations in revenues derived from clients during the
course of a project  lifecycle.  As a result,  the volume of work  performed for
specific clients varies from period to period and a major client from one period
may not use our  services or the same volume of services in another  period.  In
addition,  clients generally may end their engagements with little or no penalty
or notice. If a client engagement ends earlier than expected,  we must re-deploy
professional  service personnel as any resulting  unbillable time could harm our
margins.

Cost of services  consists  primarily of  compensation  for  consultants who are
employees  and  amortization  of equity  related  non-cash  charges  incurred in
connection with  restricted  stock awards  primarily to consultants,  as well as
fees  paid  to  independent   contractor   organizations   and  related  expense
reimbursements.   Employee   compensation   includes  certain  unbillable  time,
training, vacation time, benefits and payroll taxes. Gross margins are primarily
impacted  by the type of  consulting  services  provided;  the  size of  service
contracts and negotiated volume  discounts;  changes in our pricing policies and
those of competitors;  utilization rates of consultants and independent  subject
matter experts;  and employee and  independent  contractor  organization  costs,
which tend to be higher in a competitive labor market.

Operating expenses include selling,  general and administrative,  equity related
charges,  intangible asset amortization,  and real estate restructuring charges.
Sales and marketing expenses consist primarily of personnel  salaries,  bonuses,
and related  costs for direct  client  sales  efforts and  marketing




staff. We primarily use a relationship sales model in which partners, principals
and senior  consultants  generate  revenues.  In addition,  sales and  marketing
expenses   include  costs   associated   with  marketing   collateral,   product
development,  trade shows and advertising.  General and administrative  expenses
consist mainly of costs for  accounting,  recruiting  and staffing,  information
technology,  personnel,  insurance,  rent,  and  outside  professional  services
incurred in the normal course of business. The equity related charges consist of
non-cash  amortization  charges  incurred in connection  with  restricted  stock
awards, primarily to principals and certain senior executives.

CRITICAL ACCOUNTING POLICIES

While the selection and  application of any  accounting  policy may involve some
level of subjective judgments and estimates, we believe the following accounting
policies  are  the  most  critical  to our  consolidated  financial  statements,
potentially  involve  the  most  subjective  judgments  in their  selection  and
application,  and  are  the  most  susceptible  to  uncertainties  and  changing
conditions:

Allowance for Doubtful Accounts;
Impairment of Goodwill and Long-lived Intangible Assets;
Revenue Recognition; and
Deferred Income Tax Assets.

Allowances for Doubtful  Accounts--Substantially all of our receivables are owed
by companies in the  communications  industry.  We typically  bill customers for
services  after all or a portion of the services have been performed and require
customers  to pay within 30 days.  We attempt  to control  credit  risk by being
diligent  in  credit  approvals,  limiting  the  amount of  credit  extended  to
customers and monitoring customers' payment records and credit status as work is
being performed for them.

We recorded no bad debt expense for the thirteen  and  thirty-nine  week periods
ended October 1, 2005 and recorded bad debt expense of $134,000 and $348,000 for
the thirteen and  thirty-nine  week periods  ended  October 2, 2004.  During the
thirteen  weeks and thirty nine weeks ended  October 1, 2005,  no provision  was
necessary in our allowance for doubtful accounts to maintain a level appropriate
with  the  anticipated  default  rate  of  the  underlying  accounts  receivable
balances.  Our allowance for doubtful  accounts totaled $363,000 and $396,000 as
of October 1, 2005 and January 1, 2005,  respectively.  The calculation of these
amounts is based on judgment about the  anticipated  default rate on receivables
owed to us as of the end of the  reporting  period.  That  judgment was based on
uncollected  account experience in prior years and our ongoing evaluation of the
credit status of our customers and the communications industry in general.

We have attempted to mitigate credit risk by concentrating our marketing efforts
on the largest and most stable companies in the  communications  industry and by
tightly  controlling  the  amount of credit  provided  to  customers.  If we are
unsuccessful  in these  efforts,  or if our  customers  file for  bankruptcy  or
experience  financial  difficulties,  it is  possible  that  the  allowance  for
doubtful  accounts will be insufficient and we will have a greater bad debt loss
than the  amount  reserved,  which  would  adversely  affect  our cash  flow and
financial performance.

Impairment  of Goodwill and  Long-lived  Intangible  Assets--Goodwill  and other
long-lived  intangible  assets  arising from our  acquisitions  are subjected to
periodic  review for impairment.  SFAS No. 142 requires an annual  evaluation at
the  reporting  unit  level  of the fair  value of  goodwill  and  compares  the
calculated  fair  value of the  reporting  unit to its book  value to  determine
whether  impairment  has been deemed to occur.  Any  impairment  charge would be
based  on the  most  recent  estimates  of the  recoverability  of the  recorded
goodwill and  intangibles  balances.  If the  remaining  book value  assigned to
goodwill and other  intangible  assets acquired in an acquisition is higher than
the estimated fair value of the reporting unit,  there is a requirement to write
down these assets.  The determination of fair value requires  management to make
assumptions  about future cash flows and  discounted  rates.  These  assumptions
require  significant  judgment and estimations  about future events and are thus
subject to  significant  uncertainty.  If actual  cash flows turn out to be less
than  projected,  we may be required to take  further  write-downs,  which could
increase the variability and volatility of our future results.

Effective  March 4,  2004,  management  and the Board of  Directors  elected  to
discontinue our hardware business. We concluded this segment of the business did
not align well with our strategic focus. We incurred goodwill impairment charges
of $2.2  million  in the first  quarter  of fiscal  year  2004,  related  to the
discontinuation of the hardware  business,  in accordance with the provisions of
SFAS No. 142.

Revenue  Recognition--We   recognize  revenue  from  time  and  materials  based
contracts in the period in which our services are performed. In addition to time
and materials contracts, our other types of contracts include time and materials
contracts not to exceed contract price, fixed fee contracts,  and contingent fee
contracts.

We recognize  revenues on time and materials  contracts  not to exceed  contract
price  and fixed  fee  contracts  using the  percentage  of  completion  method.
Percentage of  completion  accounting  involves  calculating  the  percentage of
services  provided during the reporting period compared with the total estimated
services to be provided  over the duration of the contract.  For all  contracts,
estimates of total contract revenues and costs are continuously monitored during
the term of the  contract,  and  recorded  revenues  and  costs are  subject  to
revisions  as the contract  progresses.  Such  revisions  may result in material
increases or decreases in revenues and income and are reflected in the financial
statements in the periods in which they are first identified.

Due to the nature of contingent  fee contracts,  we recognize  costs as they are
incurred  on the  project  and defer  revenue  recognition  until the revenue is
realizable and earned as agreed to by our clients.  Although these contracts can
be very  rewarding,  the  profitability  of these  contracts is dependent on our
ability to deliver results for our clients.




As we continue to adapt to changes in the communications consulting industry, we
periodically  enter into more fixed fee contracts in which revenue is based upon
delivery  of services or  solutions,  and  contingent  fee  contracts,  in which
revenue is subject to  achievement  of  savings or other  agreed  upon  results,
rather than time spent.  Both of these types of  contracts  are  typically  more
results-oriented  and are  subject  to  greater  risk  associated  with  revenue
recognition  and  overall  project   profitability  than  traditional  time  and
materials contracts.

Deferred  Income Tax Assets--We have generated  substantial  deferred income tax
assets primarily from the accelerated financial statement write-off of goodwill,
the charge to  compensation  expense  taken for stock  options and net operating
loss carry  forwards.  For us to realize the income tax benefit of these assets,
we  must  generate  sufficient  taxable  income  in  future  periods  when  such
deductions  are allowed for income tax  purposes.  In some cases where  deferred
taxes were the result of compensation  expense recognized on stock options,  our
ability to realize the income tax benefit of these  assets is also  dependent on
our share price increasing to a point where these options will be exercised.  In
assessing  whether  a  valuation  allowance  is needed  in  connection  with our
deferred  income tax  assets,  we have  evaluated  our ability to carry back tax
losses to prior years that reported taxable income,  and our ability to generate
sufficient  taxable  income in future  periods  to  utilize  the  benefit of the
deferred  income tax assets.  Such  projections of future taxable income require
significant  subjective  judgments  and  estimates by us. As of October 1, 2005,
cumulative  valuation allowances in the amount of $26.8 million were recorded in
connection  with the  deferred  income tax assets.  We continue to evaluate  the
recoverability  of the  recorded  deferred  income  tax  asset  balances.  If we
continue to report net operating losses for financial reporting for the entirety
of 2005 or in future years,  no additional  income tax benefit may be recognized
for those losses, since we would be required to increase our valuation allowance
to offset such amounts.

RESULTS OF OPERATIONS

THIRTEEN WEEKS ENDED OCTOBER 1, 2005 COMPARED TO THIRTEEN WEEKS ENDED OCTOBER 2,
2004

                                    REVENUES

Revenues increased 23.1% to $8.1 million for the thirteen weeks ended October 1,
2005 from $6.5  million  for the  thirteen  weeks  ended  October 2,  2004.  The
increase  in revenue is  primarily  attributable  to  increased  penetration  of
consulting services to our top 5 client  relationships,  with emphasis in growth
areas of wireless and IP.  During the thirteen  weeks ended  October 1, 2005 and
October 2,  2004,  we  provided  services  on a  comparable  number of  customer
projects,  however,  revenue per project was $86,000 in the thirteen weeks ended
October 1, 2005,  compared to $67,000 in the  thirteen  weeks  ended  October 2,
2004. The increase in average revenue per project was primarily  attributable to
a small  number of large  engagements  in the mix in the  thirteen  weeks  ended
October  2,  2005.  Our  international  revenue  base  decreased  to 4.4% of our
revenues in the thirteen weeks ended October 1, 2005, from 18.2% in the thirteen
weeks ended October 2, 2004,  due primarily to the  completion of multiple large
projects  in Western  Europe at the end of fiscal  year 2004,  combined  with an
increase in our domestic project and revenue base.

Revenues   recognized  in  connection   with  fixed  price  and  contingent  fee
engagements  totaled $1.5 million and $2.4 million for the thirteen  weeks ended
October 1, 2005 and October 2, 2004, respectively,  representing 18.3% and 37.2%
of total revenue,  respectively.  The mix of contract engagement types will vary
by quarter, depending on the type of engagement.

                                COSTS OF SERVICES

Direct costs of services  increased to $3.8 million for the thirteen weeks ended
October 1, 2005,  compared to $3.4 million for the thirteen  weeks ended October
2, 2004. As a percentage  of revenues,  our gross margin based on direct cost of
service  was 52.3% for the  thirteen  weeks ended  October 1, 2005,  compared to
47.4% for the thirteen weeks ended October 2, 2004. The increase in gross margin
was  primarily  attributable  to a shift in the mix of services to more strategy
and management consulting  engagements which typically yield higher margins than
staffing engagements,  coupled with higher revenue leading to better utilization
levels.

Non-cash  stock based  compensation  charges were $12,000 for the thirteen weeks
ended October 1, 2005,  compared to $51,000 for the thirteen weeks ended October
2, 2004.  Non-cash  stock based  compensation  charges  primarily  relate to the
Company's  granting of restricted stock to select executives and key consultants
during the fourth  quarter of fiscal year 2003,  which are being  amortized on a
graded vesting schedule over a period of two years from the date of grant.

                               OPERATING EXPENSES

In total,  operating  expenses  increased to $4.6 million for the thirteen weeks
ended  October 1, 2005,  or 5.7% from $4.3 million for the thirteen  weeks ended
October 2, 2004. Operating expenses include selling,  general and administrative
costs,  equity related  charges,  and intangible  asset  amortization.  Selling,
general and administrative  expense for the thirteen weeks ended October 1, 2005
was $4.5 million  compared to $3.9 million for the thirteen  weeks ended October
2, 2004.  The  increase is  primarily  related to  increased  investment  in our
initiative to develop our Mobile Virtual Network Enablement (MVNE) offerings and
toolsets for IP transformation.

Intangible  asset  amortization  was $42,000 and $218,000 for the thirteen weeks
ended October 1, 2005 and October 2, 2004,  respectively.  The $176,000 decrease
in  amortization  expense was due to certain  intangible  assets  becoming fully
amortized during fiscal year 2004 and first quarter 2005.

Non-cash  stock based  compensation  charges were $60,000 in the thirteen  weeks
ended October 1, 2005 compared to $261,000 for the thirteen  weeks ended October
2,  2004.  The  charges  relate  to the  award of  restricted  stock  to  select
executives  and key  employees,  which are being  amortized on a graded  vesting
schedule  over a period of two years from the date of grant for the fiscal  year
2003  grants  and four  years  from the date of grant for the  fiscal  year 2005
grants.  The  decrease in  equity-related  charges is the result of reversals of
previously recognized  compensation expense related to




forfeitures of restricted stock.


                                  OTHER INCOME

Interest  income was $424,000 and $189,000 for the thirteen  weeks ended October
1, 2005 and October 2, 2004,  respectively,  and represented  interest earned on
invested  balances.  Interest  income  increased  for the  thirteen  weeks ended
October 1, 2005 as compared  to the  thirteen  weeks  ended  October 2, 2004 due
primarily to increases in interest rates from 2004 to 2005. We primarily  invest
in money market funds and  investment-grade  auction rate  securities as part of
our overall investment policy.

                                  INCOME TAXES

In the  thirteen  weeks ended  October 1, 2005 and October 2, 2004,  we recorded
provision  for state  income  taxes of  $13,000.  For the  thirteen  weeks ended
October 1, 2005, the effective tax rate differed from the federal statutory rate
primarily due to our use of net operating loss  carry-forwards  to offset income
tax expense.  For the thirteen  weeks ended  October 2, 2004,  the effective tax
rate  differed  from the  federal  statutory  rate  primarily  due to  valuation
allowances  recorded on tax  benefits as a result of  uncertainties  about their
recoverability.


THIRTY-NINE  WEEKS ENDED  OCTOBER 1, 2005  COMPARED TO  THIRTY-NINE  WEEKS ENDED
OCTOBER 2, 2005

                                    REVENUES

Revenues  increased  37.9% to $24.1  million  for the  thirty-nine  weeks  ended
October 1, 2005, from $17.5 million for the  thirty-nine  weeks ended October 2,
2004. The increase in revenue is primarily attributable to increased penetration
of  consulting  services  to our top 5 client  relationships,  with  emphasis in
growth areas of wireless and IP. During the  thirty-nine  weeks ended October 1,
2005, we provided  services on 197 customer  projects,  compared to 153 projects
performed in the  thirty-nine  weeks ended October 2, 2004.  Average revenue per
project was $123,000 in the thirty-nine  weeks ended October 1, 2005 compared to
$114,000 in the thirty-nine weeks ended October 23, 2004.  International revenue
base  decreased to 5.9% of revenues for the  thirty-nine  weeks ended October 1,
2005, from 20.4% for the thirty-nine  weeks ended October 2, 2004, due primarily
to the  completion of multiple  large  projects in Western  Europe at the end of
fiscal year 2004,  combined with an increase in our domestic project and revenue
base.

Revenues recognized by the Company in connection with fixed price and contingent
fee engagements  totaled $6.5 million and $4.5 million for the thirty-nine weeks
ended October 1, 2005 and October 2, 2004, respectively,  representing 26.9% and
25.6% of total revenue, respectively.

                                COST OF SERVICES

Direct costs of services  increased to $11.8 million for the  thirty-nine  weeks
ended October 1, 2005 compared to $9.1 million for the  thirty-nine  weeks ended
October 2, 2004. As a percentage  of revenues,  our gross margin based on direct
cost of services  was 51.3% for the  thirty-nine  weeks  ended  October 1, 2005,
compared to 48.1% for the thirty-nine  weeks ended October 2, 2004. The increase
in gross margin was primarily  attributable to a shift in the mix of services to
more strategy and management consulting engagements which typically yield higher
margins than staffing engagements.

Non-cash stock based compensation charges were $81,000 for the thirty-nine weeks
ended  October 1, 2005,  compared to $157,000  for the  thirty-nine  weeks ended
October 2, 2004.  Non-cash stock based compensation  charges primarily relate to
our granting of restricted stock to select executives and key consultants during
the fourth  quarter of fiscal year 2003,  which are being  amortized on a graded
vesting schedule over a period of two years from the date of grant. The decrease
in  equity-related  charges is the result of reversals of previously  recognized
compensation expense related to forfeitures of restricted stock.

                               OPERATING EXPENSES

In total,  operating  expenses  increased to $14.1  million for the  thirty-nine
weeks ended  October 1, 2005,  or 1.4% from $13.9  million  for the  thirty-nine
weeks ended October 2, 2004.  Operating  expenses include  selling,  general and
administrative  costs, real estate  restructuring,  equity related charges,  and
intangible asset amortization.  Selling, general and administrative expenses for
the thirty-nine weeks ended October 1, 2005 were $13.3 million compared to $12.3
million  for the  thirty-nine  weeks  ended  October 2, 2004.  The  increase  is
primarily related to increased  investment in our initiative to develop our MVNE
offerings  and toolsets for IP  transformation,  as well as increases in selling
expenses due to significant increase in revenues.

Intangible  asset  amortization  was $245,000  and $774,000 for the  thirty-nine
weeks ended October 1, 2005 and October 2, 2004,  respectively.  The decrease in
amortization  expense  was  due to  certain  intangible  assets  becoming  fully
amortized during fiscal year 2004 and first quarter 2005.

Non-cash stock based compensation charges were $448,000 in the thirty-nine weeks
ended  October 1, 2005  compared to  $776,000  for the  thirty-nine  weeks ended
October 2, 2004. The charges  relate to the award of restricted  stock to select
executives  and key  employees,  which are being  amortized on a graded  vesting
schedule  over a period of two years from the date of grant for the fiscal  year
2003  grants  and four  years  from the date of grant for the  fiscal  year 2005
grants.  The  decrease in  equity-related  charges is the result of reversals of
previously recognized  compensation expense related to forfeitures of restricted
stock.





                                  OTHER INCOME

Interest  income was  $1,127,000  and $470,000 for the  thirty-nine  weeks ended
October 1, 2005 and  October 2, 2004,  respectively,  and  represented  interest
earned on invested balances. Interest income increased for the thirty-nine weeks
ended October 1, 2005 due primarily to increases in interest  rates from 2004 to
2005.  We primarily  invest in money market funds and  investment-grade  auction
rate securities as part of our overall investment policy. Other income increased
due to investment  gains  recognized in the  thirty-nine  weeks ended October 1,
2005.

                                  INCOME TAXES

In the thirty-nine  weeks ended October 1, 2005 and October 2, 2004, we recorded
provision  for state  income  taxes of $31,000 and  $47,000,  respectively.  The
effective tax rate for these periods  differed from the federal  statutory  rate
primarily  due to valuation  allowances  recorded on tax benefits as a result of
uncertainties about their recoverability.

                             DISCONTINUED OPERATIONS

In  the  thirty-nine  weeks  ended  October  2,  2004,  charges  related  to the
discontinuation  of  the  hardware  business  were  $2.2  million  for  goodwill
impairment  and  severance  charges.  In  addition,   operating  losses  of  the
discontinued  operations were $63,000 for the thirty-nine weeks ended October 2,
2004. These amounts are reported within discontinued operations in the Statement
of Operations and Comprehensive Loss.

                         LIQUIDITY AND CAPITAL RESOURCES

In fiscal year 2004, through additional  clarifying guidance, we determined that
our investments in auction rate securities are more appropriately  classified as
available-for-sale  short-term  investments  rather than cash equivalents and we
have reflected such change  retroactively in our financial statements and in our
liquidity  discussions.  Auction rate securities generally have long-term stated
maturities;  however,  for the investor,  these securities have certain economic
characteristics  of  short-term   investments  because  of  their  rate  setting
mechanism.  The  return on these  securities  is  designed  to track  short-term
interest rates due to a "Dutch" auction process which resets the coupon rate (or
dividend rate). Auction rate securities are designed to be highly liquid. Unless
an auction fails,  an investor can, by electing not to bid, recoup the principal
amount of its  investment at each auction date. To date we have  experienced  no
failed auctions.

Net cash provided by operating  activities was $0.6 million for the  thirty-nine
weeks ended October 1, 2005,  compared to net cash used in operating  activities
of $3.7 million for the  thirty-nine  weeks ended  October 2, 2004. We generated
positive cash flow from our operating activities for the thirty-nine weeks ended
October  1, 2005 after  offsetting  net losses by  non-cash  operating  expenses
consisting of depreciation,  amortization,  and equity related charges. Negative
cash flow from operating  activities for the thirty-nine  weeks ended October 2,
2004 was primarily due to operating losses.

Net cash provided by investing  activities was $0.7 million and $4.1 million for
the thirty-nine  weeks ended October 1, 2005 and October 2, 2004,  respectively.
This  includes  net  proceeds  from  sales and  reinvestments  of  auction  rate
securities  of $1.0  million  and $4.2  million in the  thirty-nine  weeks ended
October 1, 2005 and October 2, 2004,  respectively.  Cash  provided by investing
activities  also  includes the  acquisition  of office  equipment,  software and
computer  equipment of $288,000 and  $107,000  for the  thirty-nine  weeks ended
October 1, 2005 and October 2, 2004, respectively.

Net cash used in financing activities was $36,000 in the thirty-nine weeks ended
October 1, 2005 and related to payments  made on  unfavorable  and capital lease
obligations,  partially  offset by  proceeds  received  from  exercise  of stock
options and purchases  under our employee stock purchase plan. Net cash provided
by financing  activities was $75,000 in the  thirty-nine  weeks ended October 2,
2004 and proceeds  from the exercise of stock  options and  purchases  under our
employee  stock  purchase  plan were  slightly  in excess  of  payments  made on
unfavorable and capital lease obligations.

At  October  1,  2005,  we had  approximately  $52.3  million  in cash  and cash
equivalents  and short-term  investments.  We believe we have sufficient cash to
meet anticipated cash requirements,  including anticipated capital expenditures,
consideration  for possible  acquisitions,  and any future operating losses that
may be incurred, for at least the next 12 months. We have established a flexible
model that provides a lower fixed cost  structure  than most  consulting  firms,
enabling us to scale  operating  cost  structures  more quickly  based on market
conditions.  Our  strong  cash  position  has  enabled  us  to  weather  adverse
conditions  in the  telecommunications  industry  and  to  make  investments  in
intellectual  property we believe are enabling us to  capitalize  on the current
recovery and transformation of the industry; however, if the industry and demand
for consulting services do not continue to rebound and we continue to experience
negative  cash flow,  we could  experience  liquidity  challenges at some future
point.





ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We do not invest  excess  funds in  derivative  financial  instruments  or other
market  rate  sensitive  instruments  for the  purpose of  managing  our foreign
currency  exchange or interest  rate risk.  We invest excess funds in short-term
investments, including auction rate securities, the yield of which is exposed to
interest  rate  market  risk.   Auction  rate   securities   are  classified  as
available-for-sale and reported on the balance sheet at cost, which approximates
market value,  as the rate on such  securities  resets  generally every 28 to 35
days. Consequently, interest rate movements do not materially affect the balance
sheet  valuation of fixed income  investments.  Changes in the overall  level of
interest rates do affect our interest income generated from investments.

We do not have  material  exposure to market  related  risks.  Foreign  currency
exchange rate risk may become  material  given U.S.  dollar to foreign  currency
exchange  rate changes in  international  engagements  denominated  in the local
currency of our clients.

ITEM 4. CONTROLS AND PROCEDURES

A review and  evaluation  was performed by our  management,  including our Chief
Executive  Officer (the "CEO") and Chief Financial  Officer (the "CFO"),  of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures as of the end of the period covered by this quarterly  report.  Based
on that review and  evaluation,  the CEO and CFO have concluded that our current
disclosure controls and procedures, as designed and implemented, were effective.
There have been no  significant  changes in our internal  control over financial
reporting  or in other  factors  that could  significantly  affect our  internal
control over  financial  reporting  subsequent to the date of their  evaluation.
There were no significant  material weaknesses  identified in the course of such
review and evaluation and, therefore, we took no corrective measures.

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We have not been subject to any material new litigation or claims since the time
of our 10-K filing,  on April 1, 2005.  For a summary of  litigation in which we
are currently  involved,  refer to our annual report on Form 10-K, as filed with
the  Securities  and  Exchange  Commission  on April 1,  2005 and Note 10 to the
Condensed Consolidated financial statements included elsewhere in this report.

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

None

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None

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

None

ITEM 5. OTHER INFORMATION

None





ITEM 6. EXHIBITS

(a) Exhibits

Exhibit 31.    Certifications  pursuant to Section 302 of the Sarbanes-Oxley Act
               of 2002.

Exhibit 32.    Certifications   furnished   pursuant   to  Section  906  of  the
               Sarbanes-Oxley Act of 2002


SIGNATURES

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




                                                              

         SIGNATURE                        TITLE                        DATE
         ---------                        -----                        ----
/s/ Richard P. Nespola          CHAIRMAN, PRESIDENT AND CHIEF       NOVEMBER 15, 2005
------------------------------  EXECUTIVE OFFICER
RICHARD P. NESPOLA




/s/ Donald E. Klumb             CHIEF FINANCIAL OFFICER AND         NOVEMBER 15, 2005
-----------------------------   TREASURER
DONALD E. KLUMB                 (PRINCIPAL FINANCIAL OFFICER
                                AND PRINCIPAL ACCOUNTING
                                OFFICER)