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

                                  Form 10-Q

(Mark One)
[X]   Quarterly Report Pursuant to Section 13 or 15(d) of the Securities 
      Exchange Act of 1934.

                For the quarterly period ended June 30, 2005

                                     or

[ ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities 
      Exchange Act of 1934.

                       Commission File Number: 0-15938

                       Farmstead Telephone Group, Inc.
                       -------------------------------
           (Exact name of registrant as specified in its charter)

              Delaware                               06-1205743
   (State or other jurisdiction of                  (IRS Employer
   incorporation or organization)                Identification No.)

       22 Prestige Park Circle
          East Hartford, CT                             06108
(Address of principal executive offices)             (Zip Code)

                               (860) 610-6000
                       (Registrant's telephone number)


      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]

      As of July 31, 2005, the registrant had 3,352,730 shares of its 
$0.001 par value Common Stock outstanding.





                       TABLE OF CONTENTS TO FORM 10-Q

PART I. FINANCIAL INFORMATION

                                                                       Page
                                                                       ----

ITEM 1.  FINANCIAL STATEMENTS (Unaudited)
         Consolidated Balance Sheets - June 30, 2005 and 
          December 31, 2004                                              3
         Consolidated Statements of Operations - Three and Six 
          Months Ended June 30, 2005 and 2004                            4
         Consolidated Statement of Changes in Stockholders' 
          Equity - Six Months Ended June 30, 2005                        4
         Consolidated Statements of Cash Flows - Six Months Ended 
          June 30, 2005 and 2004                                         5
         Notes to Consolidated 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     15

ITEM 4.  CONTROLS AND PROCEDURES                                        15

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 SECURITY HOLDERS            16

ITEM 5.  OTHER INFORMATION                                              16

ITEM 6.  EXHIBITS                                                       16

SIGNATURES                                                              17


  2


PART I - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

                       FARMSTEAD TELEPHONE GROUP, INC.
                         CONSOLIDATED BALANCE SHEETS




                                                                         June 30,     December 31,
(In thousands)                                                               2005             2004

--------------------------------------------------------------------------------------------------
                                                                      (Unaudited)

                                                                                    
ASSETS
Current assets: 
  Cash and cash equivalents                                              $    390         $    217
  Accounts receivable, net                                                  3,467            1,453
  Inventories, net                                                          1,429            1,627
  Other current assets                                                        101              378
--------------------------------------------------------------------------------------------------
Total Current Assets                                                        5,387            3,675
--------------------------------------------------------------------------------------------------
Property and equipment, net                                                   289              268
Deferred financing costs (Note 7)                                             407                -
Other assets                                                                  107              107
--------------------------------------------------------------------------------------------------
Total Assets                                                             $  6,190         $  4,050
==================================================================================================

LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities: 
  Accounts payable                                                       $  2,674         $  1,110
  Debt maturing within one year (Note 7)                                      981              187
  Accrued expenses and other current liabilities                              342              242
--------------------------------------------------------------------------------------------------
Total Current Liabilities                                                   3,997            1,539
--------------------------------------------------------------------------------------------------
Postretirement benefit obligation                                             656              593
Long-term debt (Note 7)                                                       562               39
--------------------------------------------------------------------------------------------------
Total Liabilities                                                           5,215            2,171
--------------------------------------------------------------------------------------------------

Commitments and contingencies (Note 11)

Stockholders' Equity: 
  Preferred stock, $0.001 par value; 2,000,000 shares authorized;
   no shares issued and outstanding                                             -                -
  Common stock, $0.001 par value; 30,000,000 shares authorized; 
   3,352,730 and 3,322,182 shares issued and outstanding at 
   June 30, 2005 and December 31, 2004, respectively                            3                3
  Additional paid-in capital                                               12,523           12,320
  Accumulated deficit                                                     (11,532)         (10,420)
  Accumulated other comprehensive loss                                        (19)             (24)
--------------------------------------------------------------------------------------------------
Total Stockholders' Equity                                                    975            1,879
--------------------------------------------------------------------------------------------------
Total Liabilities and Stockholders' Equity                               $  6,190         $  4,050
==================================================================================================


        See accompanying notes to consolidated financial statements.


  3


                       FARMSTEAD TELEPHONE GROUP, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (UNAUDITED)




                                                    For the Three          For the Six
                                                    Months Ended           Months Ended
                                                      June 30,               June 30,
                                                  -----------------     ------------------
(In thousands, except loss per share amounts)       2005       2004        2005       2004
------------------------------------------------------------------------------------------

                                                                        
Revenues:
  Equipment                                       $3,723     $2,584     $ 5,688     $5,506
  Services and other revenue                         760        305       1,204        789
------------------------------------------------------------------------------------------
  Total revenues                                   4,483      2,889       6,892      6,295
Cost of Revenues: 
  Equipment                                        2,695      1,970       4,014      4,016
  Services and other revenue                         321        189         555        461
  Other cost of revenues                             131        126         233        337
------------------------------------------------------------------------------------------
  Total cost of revenues                           3,147      2,285       4,802      4,814
------------------------------------------------------------------------------------------
Gross profit                                       1,336        604       2,090      1,481
Selling, general and administrative expenses       1,765      1,010       3,148      2,220
------------------------------------------------------------------------------------------
Operating loss                                      (429)      (406)     (1,058)      (739)
Interest expense                                     (43)        (6)        (51)       (12)
Other income                                           1          1           4          2
------------------------------------------------------------------------------------------
Loss before income taxes                            (471)      (411)     (1,105)      (749)
Provision for income taxes                             3          3           7          6
------------------------------------------------------------------------------------------
Net loss                                          $ (474)    $ (414)    $(1,112)    $ (755)
==========================================================================================

Basic and diluted net loss per common share:      $ (.14)    $ (.12)    $  (.33)    $ (.23)

Weighted average common shares outstanding: 
   Basic and diluted                               3,353      3,316       3,340      3,314
==========================================================================================


                       FARMSTEAD TELEPHONE GROUP, INC.
          CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                 (UNAUDITED)
                       Six Months ended June 30, 2005




                                                                                           Accumulated
                                        Common Stock        Additional       Accum-              Other
                                      -----------------        Paid-in       ulated      Comprehensive
(In thousands)                        Shares     Amount        Capital      Deficit               Loss       Total
------------------------------------------------------------------------------------------------------------------

                                                                                         
Balance at December 31, 2004           3,322         $3        $12,320     $(10,420)              $(24)    $ 1,879
Net loss                                   -          -              -       (1,112)                 -      (1,112)
Amortization of pension liability 
 adjustment                                -          -              -            -                  5           5
                                                                                                           -------
Comprehensive loss                                                                                          (1,107)
Issuance of warrants                       -          -            186            -                  -         186
Issuance of common stock                  31          -             17            -                  -          17
------------------------------------------------------------------------------------------------------------------
Balance at June 30, 2005               3,353         $3        $12,523     $(11,532)              $(19)    $   975
==================================================================================================================


        See accompanying notes to consolidated financial statements.


  4


                       FARMSTEAD TELEPHONE GROUP, INC.
                    CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (UNAUDITED)
               For the Six Months Ended June 30, 2005 and 2004




(In thousands)                                                      2005       2004
-----------------------------------------------------------------------------------

                                                                        
Cash flows from operating activities:
  Net loss                                                       $(1,112)     $(755)
  Adjustments to reconcile net loss to net cash flows 
   used in operating activities: 
  Provision for doubtful accounts receivable                          18         18
  Provision for losses on inventories                                 18         68
  Depreciation and amortization of property and equipment             53         73
  Amortization of deferred financing costs                            36          -
  Decrease in accumulated other comprehensive loss                     5          4
  Increase in accrued postretirement benefit obligation               63         57
Changes in operating assets and liabilities: 
  Increase in accounts receivable                                 (2,032)      (119)
  Decrease (increase) in inventories                                 180       (245)
  Decrease in other assets                                           277          7
  Increase in accounts payable                                     1,564          5
  Increase in accrued expenses and other current liabilities         100        174
-----------------------------------------------------------------------------------
  Net cash used in operating activities                             (830)      (713)
-----------------------------------------------------------------------------------
Cash flows from investing activities: 
  Purchases of property and equipment                                (18)       (23)
-----------------------------------------------------------------------------------
      Net cash used in investing activities                          (18)       (23)
-----------------------------------------------------------------------------------
Cash flows from financing activities: 
  Borrowings under revolving credit line and minimum 
   borrowing note                                                  1,271        218
  Increase in deferred financing costs                              (257)         -
  Proceeds from issuance of common stock                              17          2
  Repayments of long-term debt                                       (10)         -
-----------------------------------------------------------------------------------
      Net cash provided by financing activities                    1,021        220
-----------------------------------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                 173       (516)
Cash and cash equivalents at beginning of period                     217        827
-----------------------------------------------------------------------------------
Cash and cash equivalents at end of period                       $   390      $ 311
===================================================================================

Supplemental disclosure of cash flow information: 
  Cash paid during the period for: 
    Interest                                                     $    20      $  14
    Income taxes                                                       2          4
  Non-cash financing and investing activities: 
    Purchase of equipment under capital lease                         56          -
    Value of warrant issued in connection with revolving 
     credit facility                                                 186          -


        See accompanying notes to consolidated financial statements.


  5


                       FARMSTEAD TELEPHONE GROUP, INC.
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (UNAUDITED)

1. BASIS OF PRESENTATION 

      The consolidated financial statements presented herein consist of the 
accounts of Farmstead Telephone Group, Inc. and its wholly-owned 
subsidiaries.  The accompanying consolidated financial statements as of 
June 30, 2005 and for the three and six months ended June 30, 2005 and 2004 
have been prepared in accordance with accounting principles generally 
accepted in the United States of America and the rules and regulations of 
the Securities and Exchange Commission for interim financial statements. In 
the Company's opinion, the unaudited interim consolidated financial 
statements and accompanying notes reflect all adjustments, consisting of 
normal and recurring adjustments that are necessary for a fair statement of 
results for the interim periods presented.  The results of operations for 
the interim periods are not necessarily indicative of the results to be 
experienced for the entire fiscal year. This Form 10-Q should be read in 
conjunction with the consolidated financial statements and notes thereto 
included in the Company's Annual Report on Form 10-K for the year ended 
December 31, 2004.

2. OPERATIONS

      As presented in the consolidated financial statements contained in 
this report, the Company incurred net losses of $474,000 and $1,112,000 for 
the three and six months ended June 30, 2005, respectively. In addition, 
the Company has incurred substantial losses in each of the past four fiscal 
years. As further described in the Company's Annual Report on Form 10-K for 
the year ended December 31, 2004, the Company has taken several measures to 
turnaround its operating performance. The turnaround strategy is 
principally based upon building a larger and more highly qualified sales 
force, and diversifying the Company's product offerings and targeted 
customers. The business strategy is to transition to a full communications 
solutions provider, becoming less dependent on parts sales, and developing 
more sources of recurring revenues, such as through installation and 
maintenance services. As a part of the turnaround plan, the Company hired a 
new President and CEO in October 2004, and two Executive Vice Presidents - 
one responsible for operations (hired in January 2005) and one responsible 
for sales (hired in March 2005). In March, the Company significantly 
expanded its sales infrastructure and opportunities, first by the hiring of 
twenty three sales and sales support professionals formerly employed by 
Avaya Inc., and second by entering into a trial agreement with Avaya to 
provide products and services to the SMB ("small-to-medium sized business") 
market which commenced in March with the launch of a nationwide SMB sales 
program. By the end of June 2005, the Company's direct sales and sales 
support group was 85% larger than June 2004. As a result of these efforts, 
the Company has been successful in uplifting revenues, as revenues for the 
three and six months ended June 30, 2005 were 55% and 9% higher than the 
comparable prior year periods. In fact, the $4,483,000 in revenues for the 
quarter ended June 30, 2005 was the highest revenue quarter since the 
second quarter of 2002, and the Company recorded a profit for the month of 
June, which was the Company's first profitable month since May 2003. 

      In May 2005, the Company took steps to further diversify its product 
offerings, forming a wholly-owned subsidiary named "One IP Voice" which, 
when operational, will offer carrier-based hosted IP telephony services 
along with network services. Its primary target will be the SMB market.

      In order to finance its business expansion plans, effective March 31, 
2005 the Company entered into a $3 million credit arrangement with a new 
lender, replacing a $1.7 million credit facility with Business Alliance 
Capital Corporation. For additional information, refer to Note 7, Debt 
Obligations contained herein.

3. RECLASSIFICATIONS

      Certain amounts in the prior year's financial statements have been 
reclassified to conform to the 2005 presentation.

4. ACCOUNTS RECEIVABLE, NET 




                                                June 30,     December 31,
      (Dollars in thousands)                        2005             2004
      -------------------------------------------------------------------

                                                             
      Trade accounts receivable                   $3,051           $1,379
      Less: allowance for doubtful accounts          (78)             (60)
      -------------------------------------------------------------------
      Trade accounts receivable, net               2,973            1,319
      Other receivables                              494              134
      -------------------------------------------------------------------
      Accounts receivable, net                    $3,467           $1,453
      ===================================================================



  6


      Other receivables primarily consist of commissions, rebates and other 
dealer incentives due from Avaya and are recorded in the consolidated 
financial statements when earned.

5. INVENTORIES, NET




                                                             June 30,     December 31,
      (Dollars in thousands)                                     2005             2004
      --------------------------------------------------------------------------------

                                                                          
      Finished goods and spare parts                           $1,260           $1,341
      Work in process (a)                                         208              352
      Rental equipment                                             13               52
      --------------------------------------------------------------------------------
                                                                1,481            1,745
      Less: reserves for excess and obsolete inventories          (52)            (118)
      --------------------------------------------------------------------------------
      Inventories, net                                         $1,429           $1,627
      ================================================================================


(a)   Work in process inventories consist of used equipment requiring 
      repair or refurbishing.



6. PROPERTY AND EQUIPMENT, NET




                                                           Estimated 
                                                          Useful Lives     June 30,     December 31,
      (Dollars in Thousands)                                 (Yrs.)            2005             2004
      ----------------------------------------------------------------------------------------------

                                                                                    

      Leased equipment under capital lease consists of computer equipment. 

7. DEBT OBLIGATIONS 




                                                June 30,     December 31,
      (Dollars In thousands)                        2005             2004
      -------------------------------------------------------------------

                                                              
      Laurus revolving credit facility note       $  950            $   -
      Laurus Minimum Borrowing Note                  500                -
      BACC revolving credit facility note              -              179
      Installment purchase note                       44               47
      Leased equipment under capital lease            49                -
      -------------------------------------------------------------------
                                                   1,543              226
      Less: debt maturing within one year           (981)            (187)
      -------------------------------------------------------------------
      Long-term debt obligations                  $  562            $  39
      ===================================================================


      Credit Arrangements:

      On March 31, 2005, the Company terminated its $1.7 million revolving 
credit facility with Business Alliance Capital Corporation ("BACC"), 
repaying the outstanding balance and an early-termination fee of $68,000 on 
April 1, 2005. On March 31, 2005, the Company entered into a financing 
transaction with Laurus Master Fund, Ltd., ("Laurus"), providing for a 
three-year, $3 million ("Capital Availability Amount") revolving loan 
credit facility which includes a Secured Revolving Note (the "Revolving 
Note") and a Secured Convertible Minimum Borrowing Note (together with the 
Revolving Note, the "Laurus Notes"). The initial Minimum Borrowing Note was 
set at $500,000, the proceeds of which were advanced to the Company on 
April 4, 2005. Amounts outstanding under the Laurus Notes will either be 
paid in cash at their March 31, 2008 maturity date or, at Laurus' option, 
by converting such amounts into shares of the Company's common stock from 
time to time. The Company also issued Laurus a five-year warrant (the 
"Warrant") to purchase an aggregate of 500,000 shares of 


  7


common stock at an exercise price of $1.82 per share. The warrant exercise 
price was set at 130% of the average closing price of the Company's common 
stock over the ten trading days preceding the execution of the agreement, 
and is subject to anti-dilution protection adjustments. This transaction 
was completed in a private offering pursuant to an exemption from 
registration under Section 4(2) of the Securities Act of 1933, as amended. 

      The fair value of the Warrant was estimated using the Black-Scholes 
pricing model with the following assumptions: fair market value of the 
underlying common stock of $1.08 per share (which amount represents the 
closing price of the common stock on the date that the principal terms and 
conditions of the financing were approved by both parties); zero dividends; 
expected volatility of 55%; a risk-free interest rate of 3.9% and an 
expected holding period of 4.5 years. The resulting value of $186,299, 
along with a $117,000 prepaid facility fee, have been recorded in deferred 
financing costs, and are being amortized to interest expense over the term 
of the facility. Other direct costs incurred by the Company in the 
execution of the agreements with Laurus, approximating $140,000, have also 
been recorded on the balance sheet under deferred financing costs, and are 
being amortized to SG&A expense over the term of the facility. 

      The following describes certain of the material terms of the 
financing transaction with Laurus. The description below is not a complete 
description of the material terms of the financing transaction and is 
qualified in its entirety by reference to the agreements entered into in 
connection with the financing which were included as exhibits to the 
Company's Annual Report on Form 10-K for the year ended December 31, 2004: 

      Principal Borrowing Terms and Prepayment: Borrowings are advanced 
pursuant to a formula consisting of (i) 90% of eligible accounts 
receivable, as defined (primarily receivables that are less than 90 days 
old), and (ii) 30% of eligible inventory, as defined (primarily inventory 
classified as "finished goods"), up to a maximum inventory advance of 
$600,000, less any reserves required by Laurus.  Interest on the 
outstanding borrowings is charged at the per annum rate of two percentage 
points (2%) above the prime rate, but not less than 6%. The interest rate 
charged, however, will be decreased by 2% (or 200 basis points) for every 
25% increase in the market price of the Company's common stock above the 
fixed conversion price, down to a minimum interest charge of 0.0%. The 
Company is additionally charged a fee equal to 0.25% of the unused portion 
of the facility. Should the Company terminate the financing agreement with 
Laurus prior to the maturity date, the Company will incur an early payment 
fee equal to 4%, 3% and 2% of the Capital Availability Amount if terminated 
in the first, second or third year, respectively, of the term.

      Security and Events of Default. Borrowings under the Laurus Notes are 
secured by a lien on substantially all of the Company's assets. The 
Security Agreement contains no specific financial covenants; however, it 
defines certain circumstances under which the agreement can be declared in 
default and subject to termination, including among others if (i) there is 
a material adverse change in the Company's business or financial condition; 
(ii) an insolvency proceeding is commenced; (iii) the Company defaults on 
any of its material agreements with third parties or there are material 
liens or attachments levied against the Company's assets; (iv) the 
Company's common stock ceases to be publicly traded; and (v) the Company 
fails to comply with the terms, representations and conditions of the 
agreement. Upon the occurrence of an Event of Default, the interest rate 
charged will be increased by 1-1/2 % per month until the default is cured; 
should the default continue beyond any applicable grace period, Laurus 
could require the Company to repay 120% of any principal and interest 
outstanding under the agreement.

      Conversion Rights and Limitation. All or a portion of the outstanding 
principal and interest due under the Laurus Notes may be converted, at the 
option of the Holder, into shares of the Company's common stock, at the 
Fixed Conversion Price ("FCP") of $1.54. The FCP was originally set at 110% 
of the average closing price of the Company's common stock over the ten 
trading days preceding the execution of the agreement, and is subject to 
anti-dilution protection adjustments. The FCP will be reset once $1.5 
million of debt has been converted. The Laurus Notes contain a mandatory 
conversion feature such that, if the average closing price of the common 
stock as reported by Bloomberg, L.P. on the Principal Market for five (5) 
consecutive trading days in any calendar month shall be greater than 115% 
of the FCP, the Holder shall convert into shares of common stock such 
portion of the principal amount outstanding under any Minimum Borrowing 
Note (together with accrued interest and fees in respect thereof) on such 
date equal to ten percent (10%) of the aggregate dollar trading volume of 
the common stock for the period of twenty-two (22) trading days preceding 
the date of the mandatory conversion. The Holder shall not be required 
under any circumstances to make more than one (1) mandatory conversion in 
any calendar month. By agreement between the parties, Laurus will not own 
greater than 4.99% of the outstanding shares of the Company's common stock 
except that (i) upon the occurrence and during the continuance of an Event 
of Default, or (ii) upon 75 days prior notice to the Company, their 
ownership could increase to 19.99%. Upon receipt of a conversion notice 
from the Holder, the Company can elect to pay cash to the Holder in lieu of 
issuing shares of common stock, at a price per share equal to the intraday 
high price of the stock. 

      Registration Rights. Pursuant to the terms of a Registration Rights 
Agreement, the Company is obligated to file and obtain effectiveness for a 
registration statement registering the resale of shares of the Company's 
common stock issuable 


  8


upon conversion of the Laurus Notes and the exercise of the Warrant. On 
June 24, 2005, the Company completed the registration of the common stock 
issuable upon conversion of the initial Minimum Borrowing Note and the 
Warrant. 

      As of June 30, 2005, outstanding borrowings with Laurus were 
$1,450,383, consisting of $950,383 under the revolving credit portion of 
the facility and a $500,000 Minimum Borrowing Note. The unused portion of 
the credit facility as of June 30, 2005 was $1,549,617, all of which was 
available to borrow.  The average and highest amounts borrowed under the 
Laurus credit facility during the three months ended June 30, 2005 were 
approximately $815,000 and $1,640,000, respectively. The average and 
highest amounts borrowed under all credit facilities during the six months 
ended June 30, 2005 were approximately $521,000 and $1,640,000, 
respectively. The Company was in compliance with the provisions of its loan 
agreement as of June 30, 2005.

      Obligations under Capital Lease:

      During 2005, the Company entered into non-cancelable lease agreements 
to finance $56,000 of computer equipment with payment terms ranging from 24 
to 36 months.  Monthly lease payments aggregate $1,984 and the agreements 
contain a $1.00 purchase option at the end of the lease term. The effective 
interest rate on the lease obligations is 10.38 to 10.5%.  The principal 
balance of these obligations at June 30, 2005 was $48,809, of which $22,531 
was classified under debt maturing within one year.

      Note Payable:

      The Company is financing an automobile through a $50,056, 3.75% note 
payable to a finance company. The note is payable in 38 monthly 
installments of $799, with a final payment of $24,236 on January 7, 2008. 
The note balance at June 30, 2005 was $43,941, of which $8,154 was 
classified under debt maturing within one year.

8. ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES




                                                         June 30,     December 31,
      (Dollars in thousands)                                 2005             2004
      ----------------------------------------------------------------------------

                                                                        
      Salaries, commissions and benefits                     $229             $167
      Other                                                   113               75
      ----------------------------------------------------------------------------
      Accrued expenses and other current liabilities         $342             $242
      ============================================================================


9. RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS

      In December 2004, the Financial Accounting Standards Board ("FASB") 
issued Statement of Financial Accounting Standards No. 123 (revised 2004), 
"Share-Based Payment," ("SFAS No. 123 (revised 2004)"), revising FASB 
Statement 123, "Accounting for Stock-Based Compensation" and superseding 
APB Opinion No. 25, "Accounting for Stock Issued to Employees,". This 
Statement establishes standards for the accounting for transactions in 
which an entity exchanges its equity instruments for goods or services, 
focusing primarily on transactions in which an entity obtains employee 
services in share-based payment transactions. SFAS No. 123 (revised 2004) 
requires a public entity to measure the cost of employee services received 
in exchange for an award of equity instruments based on the grant-date fair 
value of the award (with limited exceptions). That cost will be recognized 
over the period during which an employee is required to provide service in 
exchange for the award. Accounting for share-based compensation 
transactions using the intrinsic method supplemented by pro forma 
disclosures will no longer be permissible. This statement is effective as 
of the beginning of the first interim or annual reporting period that 
begins after December 15, 2005 and the Company will adopt the standard in 
the first quarter of fiscal 2006. The adoption of this standard will have 
an impact on the Company's results of operations as it will be required to 
expense the fair value of all share based payment; however the Company has 
not yet determined whether or not this impact will be significant.  

      In November 2004, the FASB issued SFAS No. 151, "Inventory Costs, an 
amendment of ARB No. 43, Chapter 4" ("SFAS No. 151"). This statement clarifies 
the accounting for abnormal amounts of idle facility expense, freight, handling
costs, and wasted material (spoilage). It also requires that these items be 
recognized as current-period charges regardless of whether they meet the 
criterion of "so abnormal". This statement also clarifies the circumstances 
under which fixed overhead costs associated with operating facilities 
involved in inventory processing should be capitalized. The provisions of 
SFAS No. 151 are effective for fiscal years beginning after June 15, 2005 
and the Company will adopt this standard in its third quarter of fiscal 
2005. The Company has not determined the impact, if any, that this 
statement will have on its consolidated financial position or results of 
operations.


  9


10. STOCK OPTIONS

      The Company applies the disclosure only provisions of Financial 
Accounting Standards Board Statement ("SFAS") No. 123, "Accounting for 
Stock-based Compensation" ("SFAS 123") and SFAS No. 148, "Accounting for 
Stock-based Compensation - Transition and Disclosure" ("SFAS 148") for 
employee stock option and warrant awards. Had compensation cost for the 
Company's stock option plan and issued warrants been determined in 
accordance with the fair value-based method prescribed under SFAS 123, the 
Company's net loss and basic and diluted net loss per share would have 
approximated the pro forma amounts indicated below (dollars in thousands 
except per share amounts):




                                                                Three months ended      Six months ended
                                                                     June 30,               June 30,
                                                                ------------------     ------------------
                                                                 2005        2004         2005       2004
      ---------------------------------------------------------------------------------------------------

                                                                                        
      Net loss, as reported                                     $(474)      $(414)     $(1,112)     $(755)
      Add: Total stock-based employee compensation 
       expense determined under fair value based method for 
       all awards, net of related tax effects                     (37)        (17)        (239)       (38)
      ---------------------------------------------------------------------------------------------------
      Pro forma net loss                                         (511)       (431)      (1,351)      (793)
      Pro forma net loss per share: 
        Basic and diluted                                       $(.15)      $(.13)     $  (.40)     $(.24)
      ===================================================================================================


      The weighted-average fair value of options granted during the three 
and six months ended June 30, 2005 was $.49 and $.40, respectively, 
compared to $.37 for the three and six months ended June 30, 2004. The fair 
value of stock options used to compute pro forma net loss and net loss per 
share disclosures was estimated on the date of grant using the Black-
Scholes option-pricing model with the following weighted average 
assumptions: dividend yield of 0% for 2005 and 2004; expected volatility of 
55% for 2005 and 108% for 2004; average risk-free interest rate of 3.8% for 
2005 and 3.30 % for 2004; and an expected option holding period of 3.5 
years for 2005 and 4.3 years for 2004.

11. COMMITMENTS AND CONTINGENCIES

      Employment agreements:  

      On January 15, 2005 the Company hired Mr. Alfred G. Stein to the 
position of Executive Vice President. From September 13, 2004 to his date 
of hire, Mr. Stein was a consultant to the Company, assisting management in 
the development of a strategic re-direction of the Company's sales 
organization and product offerings, for which he earned $40,000 in 
consulting fees.  Mr. Stein has an employment agreement expiring December 
31, 2007 which includes the following key provisions: (i) an annual base 
salary of $175,000, (ii) an annual bonus of up to 100% of base salary based 
upon the attainment of a Board-approved annual business plan which includes 
revenue and operating profit targets and (iii) the grant of a five-year 
warrant to purchase up to 250,000 shares of common stock at an exercise 
price of $0.67 per share, which was equal to the closing price of the 
common stock on his date of hire. The Company registered 150,000 shares 
underlying the warrant, and has agreed to register the remaining 100,000 
shares by January 15, 2007.   

      On March 1, 2005, the Company hired Mr. Nevelle R. Johnson to the 
position of Executive Vice President.  Mr. Johnson's responsibilities 
include management of the Company's national sales organization, as well as 
the development of new product and service offerings. Mr. Johnson has an 
employment agreement expiring December 31, 2008 which includes the 
following key provisions: (i) an initial annual base salary of $200,000; 
(ii) an annual bonus of up to 50% of base salary based upon attaining 
earnings targets approved by the Board of Directors; (iii) the grant of a 
five-year warrant to purchase up to 250,000 shares of common stock at an 
exercise price of $1.10 per share, which was equal to the closing price of 
the common stock on his date of hire; and (iv) payment by the Company of 
life insurance premiums not exceeding $5,000 per month, provided that the 
Company attains at least 75% of targeted earnings. The Company registered 
100,000 of the shares underlying the warrant, and has agreed to register an 
additional 100,000 shares by March 1, 2007 and the remaining 50,000 shares 
by March 1, 2008;

      Both Mr. Stein's and Mr. Johnson's employment agreements provide 
severance pay should they terminate their agreements for "good cause", as 
defined, or should the Company terminate their agreements without cause, or 
in the event of a change in control of the Company, as defined. Severance 
pay would amount to three times the amount of the then-current base salary 
and the average bonus paid during the three most recent calendar years. 
These individuals would not be entitled to any severance or other 
compensation if they voluntarily terminate their employment or if they are 
terminated by the Company "for cause", as defined. Their agreements also 
contain non-compete stipulations.


  10


12. EMPLOYEE BENEFIT PLANS

      The components of the net periodic benefit cost included in the 
results of operations for the three and six months ended June 30, 2005 and 
2004 are as follows:




                                     Three months ended    Six months ended
                                          June 30,             June 30,
                                     ------------------    ----------------
      (Dollars in thousands)           2005     2004        2005     2004
      -------------------------------------------------------------------

                                                          
      Service cost                      $21      $20         $43      $40
      Interest cost                      10        9          20       18
      Recognized actuarial losses         3        2           5        4
      -------------------------------------------------------------------
      Net expense                       $34      $31         $68      $62
      ===================================================================


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

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

      The discussions set forth below and elsewhere in this Quarterly 
Report on Form 10-Q contain certain statements, based on current 
expectations, estimates, forecasts and projections about the industry in 
which we operate and management's beliefs and assumptions, which are not 
historical facts and are considered forward-looking statements within the 
meaning of the Private Securities Litigation Reform Act of 1995 ("the 
Act"). Forward-looking statements include, without limitation, any 
statement that may predict, forecast, indicate, or imply future results, 
performance, or achievements, and may contain the words "believe," "will 
be," "will continue," "will likely result," "anticipates," "seeks to," 
"estimates," "expects," "intends," "plans," "predicts," "projects," and 
similar words, expressions or phrases of similar meaning. Our actual 
results could differ materially from those projected in the forward-looking 
statements as a result of certain risks, uncertainties and assumptions, 
which are difficult to predict. Many of these risks and uncertainties are 
described under the heading "Risks, Uncertainties and Other Factors That 
May Affect Future Results" below. All forward-looking statements included 
in this document are based upon information available to us on the date 
hereof. We undertake no obligation to update publicly any forward-looking 
statements, whether as a result of new information, future events or 
otherwise. In addition, other written or oral statements made or 
incorporated by reference from time to time by us or our representatives in 
this report, other reports, filings with the Securities and Exchange 
Commission ("SEC"), press releases, conferences, or otherwise may be 
forward-looking statements within the meaning of the Act. 

RESULTS OF OPERATIONS

      Overview

      For the three months ended June 30, 2005, we reported a net loss of 
$474,000 or $.14 per share on revenues of $4,483,000. This compares with a 
net loss of $414,000 or $.12 per share on revenues of $2,889,000 recorded 
for the three months ended June 30, 2004.  For the six months ended June 
30, 2005, we reported a net loss of $1,112,000 or $.33 per share on 
revenues of $6,892,000. This compares with a net loss of $755,000 or $.23 
per share on revenues of $6,295,000 recorded for the six months ended June 
30, 2004.  The net loss for the six month period of 2005 includes one-time 
expenses aggregating $84,000 incurred in connection with the termination of 
our credit facility with Business Alliance Capital Corporation. There 
continues to be intense competition in the market areas that we serve, 
particularly with our larger, "Enterprise" customers. This has particularly 
been the case in the aftermarket parts business in which, over the last 
several years, the Company has experienced significant sales price erosion, 
as aftermarket parts have become more of a commodity and subject to "price 
shopping" by customers. The Company has worked to lessen the effects of 
this trend by increasing its sales force and focusing on developing its 
systems sales business and, during the second quarter of 2005 has increased 
its market share of both parts and systems sales.

      As further described in the Company's Annual Report on Form 10-K for 
the year ended December 31, 2004, the Company has taken several measures to 
turnaround its operating performance. The turnaround strategy is 
principally based upon building a larger and more highly qualified sales 
force, and diversifying the Company's product offerings and targeted 
customers. The business strategy is to transition to a full communications 
solutions provider, becoming less dependent on parts sales, and developing 
more sources of recurring revenues, such as through installation and 
maintenance services. As a first step in the turnaround plan, the Company 
hired a new President and CEO in October 2004, and two Executive Vice 
Presidents - one responsible for operations (hired in January 2005) and one 
responsible for sales (hired in March 2005). In 


  11


March, the Company significantly expanded its sales infrastructure and 
opportunities, first by the hiring of twenty three sales and sales support 
professionals formerly employed by Avaya Inc., and second by entering into 
a trial agreement with Avaya to provide products and services to the SMB 
("small-to-medium sized business") market which commenced in March with the 
launch of a nationwide SMB sales program. By the end of June 2005, the 
Company's direct sales and sales support group was force was 85% larger 
than June 2004. As a result of these efforts, The Company has been 
successful in uplifting revenues, as revenues for the three and six months 
ended June 30, 2005 were 55% and 9% higher than the comparable prior year 
periods. In fact, the $4,483,000 in revenues for the quarter ended June 30, 
2005 was the highest revenue quarter since the second quarter of 2002, and 
the Company recorded a profit for the month of June, which was the 
Company's first profitable month since May 2003. 

      In May 2005, the Company took steps to further diversify its product 
offerings, forming a wholly-owned subsidiary named "One IP Voice" which, 
when operational by the end of 2005, will offer carrier-based hosted IP 
telephony services along with network services. Its primary target will be 
the SMB market. In order to finance its business expansion plans, effective 
March 31, 2005 the Company entered into a $3 million credit arrangement 
with a new lender, replacing a $1.7 million credit facility with Business 
Alliance Capital Corporation. For additional information on our financial 
resources, refer to Note 7, "Debt Obligations", and the "Liquidity and 
Capital Resources" section which follows. 

      Additional information on our results of operations and financial 
condition for the three and six months ended June 30, 2005 follows below.

      Revenues




                                           Three months ended     Six months ended
                                                June 30,              June 30,
                                           ------------------     -----------------
      (in thousands)                         2005        2004       2005       2004
      -----------------------------------------------------------------------------

                                                                 
      Equipment: 
      End-user equipment sales             $3,660      $2,272     $5,534     $5,035
      Equipment sales to resellers             63         312        154        471
      -----------------------------------------------------------------------------
      Total equipment sales                 3,723       2,584      5,688      5,506
      -----------------------------------------------------------------------------

      Services: 
        Installations                         401         189        659        520
        Rentals, repair and other              18          35         48         71
      Other revenue                           341          81        497        198
      -----------------------------------------------------------------------------
      Total services and other revenue        760         305      1,204        789
      -----------------------------------------------------------------------------
      Consolidated revenues                $4,483      $2,889     $6,892     $6,295
      =============================================================================


      Equipment Sales. Total equipment sales for the three months ended 
June 30, 2005, were $3,723,000, an increase of $1,139,000 or 44% from the 
comparable 2004 period. The increase consisted of a $1,388,000 increase in 
end-user sales, less a $249,000 decrease in equipment sales to resellers 
("wholesale sales"). The increase in end-user sales was attributable to a 
$1,068,000 or 201% increase in system sales and a $320,000 or 18% increase 
in parts sales. Total equipment sales for the six months ended June 30, 
2005, were $5,688,000, an increase of 182,000 or 3% from the comparable 
2004 period. The increase consisted of a $499,000 increase in end-user 
sales, less a $317,000 decrease in wholesale sales. The increase in end-
user sales was attributable to an $845,000 or 52% increase in system sales, 
partly offset by a $346,000 or 10% decline in parts sales. During 2005, we 
continued a strategy of diversifying our product offerings by marketing the 
sale of complete telecommunications systems to our customer base. In March 
2005, we significantly expanded our sales force and began targeting the SMB 
marketplace, which is primarily oriented towards systems sales.  Other 
factors affecting end-user equipment sales for 2005 have previously been 
described in the "Overview" section above. Wholesale sales have been 
impacted by some of the same factors which affected end user sales and our 
shift in emphasis to new system sales.

      Service revenues for the three months ended June 30, 2005 were 
$419,000, an increase of $195,000 or 87% from the comparable 2004 period. 
Service revenues for the six months ended June 30, 2005 were $707,000, an 
increase of $116,000 or 20% from the comparable 2004 period. The increases 
in each period were attributable to installation services which have 
increased due to the significant increase in second quarter system sales.  
An increase or decrease in installation revenues, however, does not always 
coincide with the reported increase or decrease in system sales since 
installations may occur in different periods than the related system sale. 

      Other revenue for the three months ended June 30, 2005 was $341,000, 
an increase of $260,000 or 321% from the comparable 2004 period. Other 
revenue for the six months ended June 30, 2005 was $497,000, an increase of 
$299,000 or 


  12


151% from the comparable 2004 period. The increase in each period was 
attributable to higher commissions earned on Avaya maintenance contract 
sales. In the sale of Avaya maintenance contracts, the Company receives a 
one-time commission, and all of the equipment service obligations are borne 
entirely by Avaya.

      Cost of Revenues and Gross Profit. Total cost of revenues for the 
three months ended June 30, 2005 was $3,147,000, an increase of $862,000 
or 38% from the comparable 2004 period. The gross profit for the three 
months ended June 30, 2005 was $1,336,000, an increase of $732,000 or 121% 
from the comparable 2004 period. As a percentage of revenue, the overall 
gross profit margin was 30% for the three months ended June 30, 2005, 
compared to 21% for the comparable 2004 period. 

      Total cost of revenues for the six months ended June 30, 2005 was 
$4,802,000, a decrease of $12,000, or less than one-half percent, from the 
comparable 2004 period. The gross profit for the six months ended June 30, 
2005 was $2,090,000, an increase of $609,000 or 41% from the comparable 
2004 period. As a percentage of revenue, the overall gross profit margin 
was 30% for the six months ended June 30, 2005, compared to 24% for the 
comparable 2004 period. 

      In general, our gross profit margins are dependent upon a variety of 
factors including (1) product mix - gross margins can vary significantly 
among parts sales, system sales and our various service offerings. The 
parts business, for example, involves hundreds of parts that generate 
significantly varying gross profit margins depending upon their 
availability, competition, and demand conditions in the marketplace; (2) 
customer mix - we sell parts to both end-users and to other equipment 
resellers. Our larger "Enterprise" companies often receive significant 
purchase discounts from Avaya, which could cause us to accept lower gross 
margins as we compete against Avaya directly for this business; (3) the 
level and amount of vendor discounts and purchase rebates available to us 
from Avaya and its master distributors; (4) capacity - as sales volume 
rises or falls, overhead costs, consisting primarily of product handling, 
purchasing, and facility costs, can become a lower or higher percentage of 
sales dollars; (5) competitive pressures - as a result of the slowdown in 
capital equipment spending in our industry, and the large number of Avaya 
dealers nationwide, we have been faced with increased price competition; 
and (6) obsolescence charges. The combined effect of all of these factors 
could result in varying gross profit margins from period to period. 

      Gross Profit Margins on Equipment Sales. For the three months ended 
June 30, 2005, the gross profit margin on equipment sales increased to 28% 
from 24% in 2004. The gross profit margin for the 2004 period was 
negatively impacted by an increase in obsolescence reserves and by the 
payment of license fees to Avaya from a program that terminated in June 
2004. Excluding the effects of these items, the gross profit margin on 2004 
equipment sales would have also been 27%. For the six months ended June 30, 
2005, the gross profit margin on equipment sales increased to 29% from 27% 
in 2004. The gross profit margin for the 2004 period was also negatively 
impacted by an increase in obsolescence reserves and by the payment of 
license fees to Avaya. Excluding the effects of these items, the gross 
profit margin on 2004 equipment sales would have been 30%. As compared to 
the prior year periods, the Company experienced a decline in the gross 
profit margins generated by the sale of aftermarket parts. This is 
attributable to the fact that the parts business has become more of a 
"commodity" business and less of a "value-added" business. It has therefore 
become more prone to price-shopping by customers, who are tending more 
towards awarding contracts to the lowest bidder. The impact of a reduced 
parts business however, has been offset by significantly higher sales of 
systems at improved profit margins from 2004. These results can be 
primarily attributed to increased sales of systems to the SMB marketplace 
as well as to our larger "Enterprise" customers. We expect continued 
pressure on our equipment profit margins going forward, particularly in the 
sale of parts and systems to our larger customers, due to continuing price 
competition.  

      Gross Profit Margins on Services and Other Revenue. For the three 
months ended June 30, 2005, the Company realized an overall 58% profit 
margin on its combined service and other revenues, compared to 38% recorded 
in 2004. The profit margin increase was attributable to significantly 
higher commission revenues earned from the sale of Avaya maintenance 
contracts, which generate a 100% profit margin, and to improved margins on 
installations. For the six months ended June 30, 2005, the Company realized 
an overall 54% profit margin on its combined service and other revenues, 
compared to 42% recorded in 2004. The profit margin increase for the six 
month period was attributable to significantly higher commission revenues 
earned from the sale of Avaya maintenance contracts. 

      Other Cost of Revenues. Other cost of revenues consists of product 
handling, purchasing and facility costs and expenses. For the three months 
ended June 30, 2005, these expenses were 4% higher than 2004, and 
represented approximately 4% of 2005 equipment sales revenues, compared to 
5% of 2004 equipment sales revenues. For the six months ended June 30, 2005, 
these expenses were 31% lower than 2004, and represented approximately 4% 
of 2005 equipment sales revenues, compared to 6% of 2004 equipment sales 
revenues. The reduction in other cost of revenues primarily resulted from 
lower personnel levels and other overhead costs. 


  13


      Selling, General and Administrative ("SG&A") Expenses. SG&A expenses 
for the three months ended June 30, 2005 were $1,765,000, an increase of 
$755,000 or 75% from the comparable 2004 period. SG&A expenses for the 
three months ended June 30, 2005 were 39% of revenues, compared to 35% of 
revenues in 2004.  Approximately 90% of the increase in SG&A was 
attributable to increased personnel levels, including compensation and 
benefits, recruiting fees, and incremental office and travel expenses.  
SG&A expenses for the six months ended June 30, 2005 were $3,148,000, an 
increase of $928,000 or 42% from the comparable 2004 period. SG&A expenses 
for the six months ended June 30, 2005 were 46% of revenues, compared to 
35% of revenues in 2004.  Approximately 85% of the increase in SG&A was 
attributable to increased personnel levels, including compensation and 
benefits, recruiting fees, and incremental office and travel expenses.  

      As a part of the Company's turnaround plan, it hired a new President 
and CEO in October 2004, and two Executive Vice Presidents - one 
responsible for operations (hired in January 2005) and one responsible for 
sales (hired in March 2005). In addition, by June 30, 2005, the Company's 
sales and support group was 85% larger than June 2004. The increase in the 
sales and support group was attributable to the launch of a Company 
initiative to market its products and services to small to medium-sized 
business ("SMB") marketplace.

      In connection with the replacement of the BACC credit facility with 
the Laurus credit facility, the Company incurred in March 2005 one-time 
expenses totaling $84,000, consisting of a $68,000 early termination fee, 
and a $16,000 charge to write-off of the remaining balance of its annual 
loan commitment fee with BACC. In addition, as of June 30, 2005 the Company 
had incurred $140,000 of direct expenses associated with the acquisition of 
the Laurus credit facility. These costs are included in deferred financing 
costs on the balance sheet and are being amortized to SG&A expense over the 
term of the facility. As of June 30, 2005 approximately $11,000 has been 
expensed.  

      We expect our SG&A expenses to increase as we continue the execution 
of our turnaround strategy, which has begun to focus on the development and 
deployment of the hosted VOIP services and products to be marketed through 
our newly-formed subsidiary, One IP Voice, Inc. 

      Interest Expense and Other Income. Interest expense for the three 
months ended June 30, 2005 was $43,000, compared with $6,000 for 2004. 
Interest expense for the six months ended June 30, 2005 was $51,000, 
compared with $12,000 for 2004. Included in interest expense for the three 
and six months of 2005 is $25,000 representing the amortization of a 
portion of deferred financing costs incurred in connection with the 
acquisition of the Laurus credit facility, as further described in Note 7. 
These costs, consisting of a $117,000 facility fee and a $186,299 value 
ascribed to the warrants issued to Laurus, are being amortized to interest 
expense over the term of the facility. The increase in interest expense was 
also attributable to higher average borrowing levels and higher borrowing 
rates.  Other income for all periods presented consisted of interest earned 
on invested cash.  

      Provision for Income Taxes. The provision for income taxes represents 
estimated minimum state taxes in all reported periods.  We maintain a full 
valuation allowance against our net deferred tax assets, which consist 
primarily of net operating loss and capital loss carryforwards, and timing 
differences between the book and tax treatment of inventory and other asset 
valuations. Realization of these net deferred tax assets is dependent upon 
our ability to generate future taxable income. 

LIQUIDITY AND CAPITAL RESOURCES

      Working capital, defined as current assets less current liabilities, 
was $1,390,000 at June 30, 2005, a decrease of $746,000 or 35% from 
$2,136,000 at December 31, 2004. The working capital ratio was 1.3 to 1 at 
June 30, 2005, compared to 2.4 to 1 at December 31, 2004.  Operating 
activities used $830,000 during the six months ended June 30, 2005, 
compared to the use of $713,000 in the comparable 2004 period. Net cash 
used by operating activities in 2005 consisted of a net loss of $1,112,000 
less non-cash items of $193,000, and net cash generated by changes in 
operating assets and liabilities of $89,000. Net cash generated by changes 
in operating assets and liabilities was primarily attributable to an 
increase in accounts payable and accrued expenses, a decrease in 
inventories and other assets, partly offset by an increase in accounts 
receivable resulting from higher sales levels.

      Investing activities used $18,000 during the six months ended June 
30, 2005, compared to $23,000 in 2004. Net cash used by investing 
activities in 2005 and 2004 consisted of capital expenditures. Capital 
expenditures during 2005 were principally for computer and office equipment 
to support our expanded personnel levels, most of which were financed 
through lease agreements. Pursuant to our loan agreement with Laurus, we 
may obtain external financing on capital expenditures up to $500,000 in any 
fiscal year period before requiring Laurus's prior approval.

      Financing activities provided $1,021,000 during the six months ended 
June 30, 2005 principally from borrowings under our revolving credit lines, 
net of related costs incurred. On March 31, 2005, we terminated our $1.7 
million revolving credit 


  14


facility with BACC, repaying the outstanding balance on April 1, 2005, and 
entered into a financing transaction with Laurus Master Fund, Ltd., 
("Laurus"), providing for a three-year, $3 million revolving loan credit 
facility. Our borrowing formulas with Laurus are less restrictive than the 
formulas provided under the BACC agreement, thereby increasing our 
borrowing capacity.  Refer to Note 7, "Debt Obligations", of the Notes to 
Consolidated Financial Statements included herein for further information 
on the principal terms and conditions of this financing transaction. 

      Our ability to provide cash to satisfy working capital requirements 
continues to be dependent upon generating positive cash flow from 
operations and upon formula borrowings under our revolving credit facility. 
Historically, our working capital borrowings have increased during periods 
of revenue growth. This is because our cash receipts cycle is longer than 
our cash disbursements cycle. As our revenues from systems sales increases, 
as management expects, the cash receipts cycle may lengthen, unless we can 
consistently negotiate up-front deposits and progress payments under our 
systems sales contracts. In addition, our working capital requirements are 
expected to significantly increase by year end as we continue to buildout 
the infrastructure of capital equipment, systems and personnel required to 
deploy our hosted VOIP service offerings through our newly-formed 
subsidiary One IP Voice, Inc. No assurances can be given that we will have 
sufficient cash resources to finance all of our future growth plans, and it 
may become necessary to seek additional financing sources for such 
purposes. In order to obtain additional financing, we may first need to 
demonstrate improved operating performance. 

CRITICAL ACCOUNTING POLICIES AND ESTIMATES 

      The discussion included in Item 7 of our Annual Report on Form 10-K 
for the year ended December 31, 2004 under the subheading "Critical 
Accounting Policies and Estimates" is still considered current and 
applicable, and is hereby incorporated into this Quarterly Report on Form 
10-Q.

RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY AFFECT FUTURE RESULTS

      The discussion included in Item 7 of our Annual Report on Form 10-K 
for the year ended December 31, 2004 under the subheading "Risks, 
Uncertainties and Other Factors That May Affect Future Results" is still 
considered current and applicable, and is hereby incorporated into this 
Quarterly Report on Form 10-Q.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

The discussion included in Item 7A of our Annual Report on Form 10-K for 
the year ended December 31, 2004, "Quantitative and Qualitative Disclosures 
About Market Risk", is still considered current and applicable, and is 
hereby incorporated into this Quarterly Report on Form 10-Q.

ITEM 4. CONTROLS AND PROCEDURES.

      (a) Evaluation of Disclosure Controls and Procedures. We maintain 
disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-
15(e) under the Securities Exchange Act of 1934, as amended (the "Exchange 
Act")) that are designed to ensure that information required to be 
disclosed in our reports filed under the Exchange Act, is recorded, 
processed, summarized and reported within the time periods specified in the 
Security and Exchange Commission's rules and forms, and that such 
information is accumulated and communicated to our management, including 
our Chief (principal) Executive Officer and Chief (principal) Financial 
Officer, as appropriate, to allow timely decisions regarding required 
disclosure. In designing and evaluating the disclosure controls and 
procedures, management recognized that any controls and procedures, no 
matter how well designed and operated, can provide only reasonable 
assurance of achieving the desired control objectives, and management 
necessarily was required to apply its judgment in evaluating the cost-
benefit relationship of possible controls and procedures.

      An evaluation was conducted by our Chief Executive Officer and Chief 
Financial Officer of the effectiveness of the Company's disclosure controls 
and procedures as of the end of the period covered by this report. Based on 
that evaluation, our Chief Executive Officer and Chief Financial Officer 
concluded that our disclosure controls and procedures were effective to 
ensure that information required to be disclosed in our reports filed under 
the Exchange Act, is recorded, processed, summarized and reported within 
the time periods specified in the Security and Exchange Commission's rules 
and forms. 

      (b) Changes in Internal Controls. There have been no changes in our 
internal control over financial reporting (as defined in Rules 13a-15(f) 
and 15d-15(f) under the Exchange Act) during the most recently completed 
fiscal quarter that materially affected, or are reasonably likely to 
materially affect, our internal control over financial reporting.


  15


                         PART II. OTHER INFORMATION.

ITEM 1. LEGAL PROCEEDINGS

      None.

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

      Refer to the Company's Current Report on Form 8-K filed April 5, 
      2005.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

      None.

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

      The proposals voted upon at the Company's Annual Meeting of 
      Stockholders, held July 14, 2005, along with the voting results, were 
      as follows:

      (1)   Election of Directors: All nominees were elected: The results 
            of the balloting were as follows:

                                        Votes        Votes
            Nominees                     For        Withheld
            ---------------------     ---------     --------
            Jean-Marc Stiegemeier     3,208,981      41,071
            George J. Taylor, Jr.     3,188,401      61,651
            Harold L. Hanson          3,207,714      42,338
            Hugh M Taylor             3,205,551      44,501
            Joseph J. Kelley          3,208,534      41,518
            Ronald P. Pettirossi      3,212,658      37,394

      (2)   Ratification of the appointment of Carlin, Charron & Rosen LLP 
            as independent auditors of the Company for the year ending 
            December 31, 2005: The proposal was approved with 3,197,907 
            votes for, 40,840 votes against and 11,305 abstentions.

ITEM 5. OTHER INFORMATION

      None.

ITEM 6. EXHIBITS:

      The following documents are filed as Exhibits to this Quarterly 
      Report on Form 10-Q:

      31.1  Certification of the Chief Executive Officer, pursuant to 
            Section 302 of the Sarbanes-Oxley Act of 2002.

      31.2  Certification of the Chief Financial Officer, pursuant to 
            Section 302 of the Sarbanes-Oxley Act of 2002.

      32.1  Certification of the Chief Executive Officer, pursuant to 
            Section 906 of the Sarbanes-Oxley Act of 2002.

      32.2  Certification of the Chief Financial Officer, pursuant to 
            Section 906 of the Sarbanes-Oxley Act of 2002.


  16


                                 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.

                                       FARMSTEAD TELEPHONE GROUP, INC.


Dated: August 10, 2005                 /s/ Jean-Marc Stiegemeier
                                       ------------------------------------
                                       Jean-Marc Stiegemeier
                                       Chief Executive Officer, President

Dated: August 10, 2005                 /s/ Robert G. LaVigne
                                       ------------------------------------
                                       Robert G. LaVigne
                                       Executive Vice President, Chief 
                                       Financial Officer


  17