Back to GetFilings.com



SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

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

         For the quarterly period ended September 24, 2004

Commission file number 1-8048

TII NETWORK TECHNOLOGIES, INC.
(Exact name of registrant as specified in its charter)


State of Incorporation: Delaware                          IRS Employer Identification No: 66-0328885

1385 Akron Street, Copiague, New York 11726
(Address and zip code of principal executive office)


(631)789-5000
(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 Securities Exchange Act of 1934). Yes ___ No X

The number of shares of the registrant’s Common Stock, $.01 par value, outstanding as of November 1, 2004 was 11,907,784.




Part I. FINANCIAL INFORMATION

Item 1. Financial Statements

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)

September 24,
2004

June 25,
2004

(Unaudited)
                                            ASSETS            
Current Assets:  
     Cash and cash equivalents   $ 5,573   $ 4,164  
     Accounts receivable, net    3,068    3,435  
     Inventories    4,652    5,405  
     Other current assets       377     374  


         Total current assets    13,670    13,378  


Property, plant and equipment, net    3,826    3,947  
Other assets    422    477  


TOTAL ASSETS   $ 17,918   $ 17,802  


                            LIABILITIES AND STOCKHOLDERS' EQUITY  
Current Liabilities:  
     Accounts payable and accrued liabilities   $ 1,860   $ 2,341  


         Total current liabilities    1,860    2,341  


Commitments and contingencies  
Stockholders' Equity:  
       Preferred stock, par value $1.00 per share; 1,000,000 shares authorized;  
     Series D Junior Participating, no shares outstanding    --    --  
      Common stock, par value $.01 per share; 30,000,000 shares authorized;  
             11,925,421 shares issued at September 24, 2004 and June 25, 2004 and  
             11,907,784 shares outstanding at September 24, 2004 and June 25, 2004    119    119  
     Additional paid-in capital    37,992    37,992  
     Accumulated deficit    (21,772 )  (22,369 )


     16,339    15,742  
     Less: 17,637 common treasury shares, at cost    (281 )  (281 )
              Total stockholders' equity    16,058    15,461  


TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY   $ 17,918   $ 17,802  


See Notes to Consolidated Financial Statements




TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)

Three months ended
September 24,
2004

September 26,
2003

(Unaudited)
Net sales     $ 6,952   $ 9,211      
Cost of sales    4,817    6,424  


               Gross profit    2,135    2,787  


Operating expenses:  
         Selling, general and administrative    1,244    1,486  
         Research and development    291    386  


              Total operating expenses    1,535    1,872  


              Operating income    600    915  
Interest expense    (2 )  (10 )
Interest income    14    8  
Other expense    (3 )  --  


Earnings before income taxes    609    913  
Provision for income taxes    12    --  


Net earnings   $ 597   $ 913  


Net earnings per common share:  
     Basic   $ .05   $ .08


     Diluted   $ .05   $ .08


Weighted average common shares outstanding:  
     Basic    11,908    11,686  
     Diluted    12,474    11,959  

See Notes to Consolidated Financial Statements




TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY
(Dollars in thousands)

(Unaudited)

Common Stock
Shares

Common
Stock
Amount

Additional
Paid-In
Capital

Accumulated
Deficit

Treasury
Stock

Total
Stockholders'
Equity

Balance, June 25, 2004       11,907,784   $ 119   $ 37,992   $ (22,369 ) $ (281 ) $ 15,461  
Net earnings for the  
three months ended  
September 24,2004       --     --     --     597     --     597  






Balance, September 24, 2004    11,907,784   $ 119   $ 37,992   $ (21,772 ) $ (281 ) $ 16,058  






See Notes to Consolidated Financial Statements




TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

Three months ended
September 24,
2004

September 26, 2003
(Unaudited)
Cash Flows from Operating Activities:            
Net earnings   $ 597   $ 913  
Adjustments to reconcile net earnings to net cash provided by operating  
activities:  
         Depreciation and amortization    255    284  
         (Gain) loss on disposal of capital assets    (116 )  144  
         Changes in operating assets and liabilities:  
              Accounts receivable    367    (1,202 )
              Inventories    753    1,505  
              Other assets    (3 )  (30 )
              Accounts payable and accrued liabilities    (481 )  952  


                  Net cash provided by operating activities    1,372    2,566  


Cash Flows from Investing Activities:  
         Capital expenditures, net of proceeds from dispositions    (125 )  (62 )
             Net proceeds from sales of condominium    162    --  


                  Net cash provided by (used in) investing activities    37    (62 )


Cash Flows from Financing Activities:  
         Proceeds from exercise of stock options    --    13  
         Repayment of debt and obligations under capital leases    --    (24 )


                  Net cash used in financing activities    --    (11 )


Net increase in cash and cash equivalents    1,409    2,493  
Cash and cash equivalents, at beginning of period    4,164    772  


Cash and cash equivalents, at end of period   $ 5,573   $ 3,265  


Supplemental disclosure of cash transactions:  
Cash paid during the period for interest   $ 2   $ 10  


See Notes to Consolidated Financial Statements

TII NETWORK TECHNOLOGIES, INC. AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 1 — Interim financial statements: The unaudited interim consolidated financial statements presented herein have been prepared in accordance with accounting principles generally accepted in the United States for interim financial statements and in accordance with the instructions to Form 10-Q and Regulation S-X pertaining to interim financial statements. Accordingly, they do not include all information and notes required by accounting principles generally accepted in the United States for complete financial statements. The consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments and accruals which, in the opinion of management, are considered necessary for a fair presentation of the Company’s financial position, results of operations and cash flows for the interim periods presented. The consolidated financial statements should be read in conjunction with the summary of significant accounting policies and notes to consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended June 25, 2004. Results of operations for interim periods are not necessarily indicative of the results that may be expected for the full fiscal year.

Use of Estimates: The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from such estimates.

Note 2 – Comprehensive income: For the three months ended September 24, 2004 and September 26, 2003, comprehensive income equaled net income.

Note 3 — Fiscal year: The Company reports on a 52-53 week fiscal year ending on the last Friday in June, with fiscal quarters ending on the last Friday of each calendar quarter. The Company’s fiscal year ending June 24, 2005 will contain 52 weeks. Fiscal 2004 also had 52 weeks.

Note 4 – Stock–Based Compensation: The Company applies the intrinsic value method prescribed by Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees,” in accounting for its stock option plans. The exercise price of all options granted under all the plans has equaled at least the market value of the common stock on the dates of grants. Accordingly, no compensation expense has been recognized for options granted to employees or directors.

The Company has adopted the disclosure-only provisions of SFAS No. 123, “Accounting for Stock-Based Compensation.” If the Company had elected to recognize compensation cost based on the fair value of the options granted at grant date, as prescribed by SFAS No. 123, the Company’s net earnings would have changed to the pro forma amounts indicated in the table below:


For the three months ended
September 24, 2004
September 26, 2003
(In thousands, except per share data)
Net earnings:            
  As reported     $       597  $    913  
  Deduct: Total Stock-based compensations
  expense using fair value method
              31                92  
  Pro forma     $        566         $   821  
Basic net earnings (loss) per share:  
  As reported     $         .05  $    .08
  Pro forma   $         .05     $   .07
Diluted net earnings per share:  
  As reported        $         .05  $   .08
  Pro forma   $         .05  $   .07

Note 5 — Net earnings per common share: Basic net earnings per share is computed based on the weighted average number of common shares outstanding. Diluted earnings per share is computed based on the weighted average number of common shares outstanding increased by dilutive common stock warrants and options.

The following table sets forth the computation of basic and diluted net earnings per share:

Three months ended
September 24,
2004

September 26,
2003

(in thousands)
Numerator for diluted calculation:            
Net earnings     $ 597   $ 913  


Denominator:    
     Weighted average common shares outstanding     11,908    11,686  
     Dilutive effect of stock warrants and options     566     273  


Denominator for diluted calculation    12,474     11,959  


Options and warrants to purchase an aggregate of approximately 4,588,000 and 5,714,000 shares of common stock outstanding as of September 24, 2004 and September 26, 2003, respectively, are not included in the computation of diluted earnings per share for the three month periods then ended because their exercise prices were greater than the average market price of the Company’s common stock and were thus antidilutive.

Note 6 — Inventories: Inventories consisted of the following major classifications:

September 24,
2004

June 25,
2004

(in thousands)
Raw materials and subassemblies     $ 1,399   $ 1,487  
Work in process    406    175  
Finished goods    2,847    3,743  


      $ 4,652   $ 5,405


Note 7 – Credit Facility: The Company has a credit facility that enables it to have up to $3.0 million of borrowings outstanding at any one time, limited by a borrowing base equal to 85% of eligible accounts receivable, subject to certain reserves. The maximum amount of borrowings under the Credit Facility can be reduced by the lender upon written notice. Outstanding borrowings under the Credit Facility will bear interest at a specified bank’s prime rate (4.75% at September 24, 2004) plus 1%, but never less than 5% per annum, and the Company is also required to pay an annual facility fee of 3/4 of 1% of the maximum amount of the Credit Facility. At September 24, 2004, the borrowing base was $2.6 million and there were no borrowings outstanding. The Credit Facility had an initial one year term and automatically renewed in September 2004 for a two year period until September 2006 but may be terminated by the lender at any time on 60 days notice. The Credit Facility is guaranteed by the Company’s subsidiary and is secured by a lien and security interest against substantially all of the assets of the Company. The Credit Facility requires, among other covenants, that the Company maintain a consolidated tangible net worth of at least $12.0 million and working capital of at least $6.0 million. The Credit Facility also prohibits, without the lender’s consent, the payment of cash dividends, significant changes in management or ownership of the Company, business acquisitions, the incurrence of additional indebtedness, other than lease obligations for the purchase of equipment, and the guarantee of the obligations of others.

Note 8 – Significant Customers: The following customers accounted for 10% or more of the Company’s consolidated net sales during one or more of the periods presented below:

Quarter Ended
September 24,
2004

September 26, 2003
Verizon Corporation      55 %  58 %
Tyco Electronics Corporation    11 %  10 %
Telco Sales, Inc.    12 %  12 %

        As of September 24, 2004, two of these customers accounted for 48% and 22% of accounts receivable and as of June 25, 2004 those two customers accounted for approximately 47% and 19% of accounts receivable.

Note 9 – Sale of Long-lived Asset: In September 2004 the Company sold a condominium, which had been included in other assets on the June 25, 2004 balance sheet, for $162,000, resulting in a $116,000 gain reflected in selling, general and administrative expenses in the accompanying consolidated statement of income.

Note 10 – Impact of Recently Issued Accounting Standards: The FASB recently issued an exposure draft of a standard requiring stock-based employee compensation to be recorded as a charge to earnings, which would be effective for the Company commencing July 1, 2005. The Company will continue to monitor the FASB’s progress on the issuance of this standard as well as evaluate the Company’s position with respect to current guidance.

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

The following discussion and analysis should be read in conjunction with the foregoing consolidated financial statements and notes thereto.

Business

TII Network Technologies, Inc., formerly named TII Industries, Inc., and subsidiary (together, the “Company” or “TII”), designs, produces and markets lightning and surge protection products, network interface devices (“NIDs”), station electronic and other products. The Company has been a leading supplier of overvoltage surge protectors to U.S. telephone operating companies (“Telcos”) for over 30 years.

Critical Accounting Policies, Estimates and Judgments

TII’s consolidated financial statements have been prepared in accordance with accounting principles that are generally accepted in the United States of America. The preparation of these financial statements requires management to make estimates and judgments. The Company believes that the determination of the carrying value of the Company’s inventories and long-lived assets and establishment of a valuation allowance for deferred tax assets are the most critical areas where management’s judgments and estimates most affect the Company’s reported results. While the Company believes its estimates are reasonable, misinterpretation of the conditions that affect the valuation of these assets could result in actual results varying from reported results, which are based on the Company’s estimates, assumptions and judgments as of the balance sheet date.

Inventories are required to be stated at net realizable value at the lower of cost or market. In establishing the appropriate inventory write-downs, management assesses the ultimate recoverability of the inventory considering such factors as technological advancements in products as required by the Company’s customers, average selling prices for finished goods inventory, changes within the marketplace, quantities of inventory items on hand, historical usage or sales of each inventory item, forecasted usage or sales of inventory and general economic conditions.

The Company reviews long-lived assets, such as fixed assets to be held and used or disposed of, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the expected cash flows undiscounted and without interest is less than the carrying amount of the asset, an impairment loss is recognized in the amount by which the carrying amount of the asset exceeds its fair value.

At September 24, 2004, the Company has provided a valuation allowance against all its net deferred tax assets due to the uncertainty of realizing any future benefits there from. If and when the Company’s historical and projected pre-tax earnings indicate it will be more likely than not, all or a portion of its deferred tax assets will be realized, the Company would reduce its valuation allowance, accordingly.

General

The Company’s primary market, the traditional Telco copper-based transmission network, has been declining over the last several years. This is due principally to the impact of alternative technologies that compete with the Telco’s traditional copper-based transmission network (examples include cellular service and Fiber to the Premise (“FTTP”)) and competition from multi-system operators (“MSOs”). This trend, which has resulted in cutbacks in copper-based construction and maintenance budgets by the Telcos and a reduction in the number of their access lines, has adversely affected the Company’s principal copper-based products. During this period, the Company has been both reducing the cost of its products and its overall cost structure while also developing new products in an effort to increase its sales and diversify into new markets.

The Company’s major customer, Verizon, has begun its strategy to deploy fiber optic lines to homes and business within their region. This multi-year program is expected to result in a reduction of capital outlays on their traditional copper network and will therefore impact the Company’s traditional protection based products since FTTP networks require less traditional protection than the current copper networks. Though the full extent of the impact on the Company of this program is not yet known, the Company believes that the current embedded copper infrastructure will continue to play a significant role as a transmission medium for years to come.

Sales of the Company’s products to Telcos are generally through “as-ordered” general supply agreements. General supply agreements do not require Telcos to purchase specific quantities of products and can be terminated, amended or extended for reasons, such as changing technologies, product standardizations, or a policy of consolidation of vendors. The Verizon general supply agreement is scheduled to expire in April of 2006. However, Verizon is in discussions with the Company and the Company’s competitors to, among other things, incorporate new sealing technologies into the NIDs that the Company is currently supplying under its agreement. The Company believes that Verizon will accept the Company’s offer to fulfill Verizon’s new NID requirements.

Results of Operations

Net sales for the first quarter of fiscal 2005 were $7.0 million compared to $9.2 million for the comparative prior year period, a decrease of approximately $2.3 million or 24.5%. The lower comparative sales level in the fiscal 2005 period was due to the sharp increase in sales that occurred during the prior year period resulting principally from the severe weather that occurred during the summer of calendar 2003.

Gross profit for the first quarter of fiscal 2005 was $2.1 million compared to $2.8 million for the comparative prior year period, a decrease of approximately $652,000 or 23.4 %, while gross profit margin for those quarters were 30.7% and 30.3%, respectively. The lower gross profit level over the prior year ago period was primarily due to the decreased sales levels. The improved gross profit margin over the prior year ago period was primarily due to an improved mix of higher margin products, partially offset by the negative effect on margins from lower sales levels.

Selling, general and administrative expenses for the first quarter of fiscal 2005 were $1.2 million compared to $1.5 million for the comparative prior year period, a decrease of approximately $242,000 or 16.3%. The decrease in the expense reflects a $116,000 gain from the sale of one of the Company’s two remaining condominiums and the effect of the lower sales on variable expenses. The Company expects selling expenses to increase during the balance of the year as the Company increases its efforts to introduce new products and diversify its customer base.

Research and development expenses for the first quarter of fiscal 2005 were $291,000 compared to $386,000 for the comparable prior year period, a decrease of approximately $95,000 or 24.6%. The reduced expense resulted from the Company incurring lower costs as it transitions certain development stage home networking products to the trial stage.

Interest expense for the first quarter of fiscal 2005 was $2,000 compared to $10,000 for the comparable prior year period, a decrease of approximately $8,000. The decline was due to decreased borrowing under the Company’s credit facilities.

Interest income for the first quarter of fiscal 2005 was $14,000 compared to $8,000 for the comparable prior year period, an increase of approximately $6,000. The increase was due to higher average cash and cash equivalent balances held by the Company.

In the first quarter of fiscal 2005, the Company recorded a provision for income taxes of $12,000, primarily due to the limitations on the use of Federal net operating loss carryforwards under alternative minimum tax regulations.

Net earnings for the first quarter of fiscal 2005 were $597,000 or $0.05 per diluted share, compared to net earnings of $913,000 or $0.08 per diluted share, in the year ago quarter.

Liquidity and Capital Resources

The Company’s cash and cash equivalents were $5.6 million at September 24, 2004 compared to $4.2 million at the end of fiscal 2004, an increase of approximately $1.4 million. Working capital increased to $11.8 million at the end of the first quarter of fiscal 2005 from $11.0 million at the end of fiscal 2004.

For the three months ended September 24, 2004, the Company generated $1.4 million of net cash from operating activities compared to $2.6 million for the three months ended September 26, 2003. The cash generated from operating activities in the first three months of fiscal 2005 was due to net cash operating earnings (net earnings of $597,000 plus depreciation and amortization expense of $255,000 less gain on disposal of capital assets of $116,000) of $736,000, a reduction in inventories of $753,000 as increased product demand used existing inventories and a decrease in accounts receivable of $367,000, offset, in part, by a decrease in accounts payable and accrued liabilities of $481,000 and an increase in other assets of $3,000.

Net cash provided by investing activities was $37,000 in the first quarter of fiscal 2005 compared to $62,000 of net cash used in the comparable prior year period. The comparative increase in the first quarter of fiscal 2005 was principally the result of the sale of one of the Company’s condominiums for $162,000, partially offset by $125,000 of purchases of capital assets.

The Company had no financing activities in the first quarter of fiscal 2005 compared to net cash used of $11,000 in financing activities in the comparable prior year period.

Although the Company has no current material commitments for capital expenditures, it expects to increase its rate of purchases of new equipment for the manufacture of new products currently under development.

The Company has a credit facility that enables it to have up to $3.0 million of borrowings outstanding at any one time, limited by a borrowing base equal to 85% of eligible accounts receivable, subject to certain reserves. The maximum amount of borrowings under the Credit Facility can be reduced by the lender upon written notice. Outstanding borrowings under the Credit Facility will bear interest at a specified bank’s prime rate (4.75% at September 24, 2004) plus 1%, but never less than 5% per annum, and the Company is also required to pay an annual facility fee of 3/4 of 1% of the maximum amount of the Credit Facility. At September 24, 2004, the borrowing base was $2.6 million and there were no borrowings outstanding. The Credit Facility had an initial one year term and automatically renewed in September 2004 for a two year period until September 2006 but may be terminated by the lender at any time on 60 days notice. The Credit Facility is guaranteed by the Company’s subsidiary and is secured by a lien and security interest against substantially all of the assets of the Company. The Credit Facility requires, among other covenants, that the Company maintain a consolidated tangible net worth of at least $12.0 million and working capital of at least $6.0 million. The Credit Facility also prohibits, without the lender’s consent, the payment of cash dividends, significant changes in management or ownership of the Company, business acquisitions, the incurrence of additional indebtedness, other than lease obligations for the purchase of equipment, and the guarantee of the obligations of others.

Funds anticipated to be generated from operations, together with available cash and borrowings under the Credit Facility, are considered to be adequate to finance the Company’s current operational and capital needs for the next twelve months.

Off Balance Sheet Financing

The Company has no off-balance sheet contractual arrangements, as that term is defined in Item 304 (a) (4) of Regulation S-K.

Forward-Looking Statements

Certain statements in this Report are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. When used in this Report, words such as “may,” “should,” “seek,” “believe,” “expect,” “anticipate,” “estimate,” “project,” “intend,” “strategy” and similar expressions are intended to identify forward-looking statements regarding events, conditions and financial trends that may affect the Company’s future plans, operations, business strategies, operating results and financial position. Forward-looking statements are subject to a number of known and unknown risks and uncertainties that could cause the Company’s actual results, performance or achievements to differ materially from those described or implied in the forward-looking statements. These factors include, but are not limited to:


o

dependence on, and ability to retain, its "as-ordered" general supply agreements with its top three customers and win new contracts;


o

the ability of the Company to market and sell products to new markets beyond its principal market - the copper-based Telco market;


o

the Company’s ability to timely develop products and adapt its existing products to address technological changes, including changes in its principal market, Telco;


o

exposure to increases in the cost of the Company's products, including increases in the cost of the Company's petroleum based plastic products;


o

the Company’s dependence for products and product components on Pacific Rim contract manufacturers, including on-time delivery, quality and exposure to changes in the cost in the event of changes in the valuation of the Chinese Yuan;


o

the Company's dependence upon one of its principal contract manufacturers that is an affiliate of a principal customer and competitor;


o

the potential for the disruption of shipments as a result of, among other things, third party labor disputes, political unrest in or shipping disruptions from countries in which the Company’s contract manufacturers produce the Company’s products;


o

weather and similar conditions, particularly the effect of hurricanes/typhoons on the Company’s manufacturing, assembly and warehouse facilities in Puerto Rico or the Pacific Rim;


o

competition in the Company’s traditional telecommunications market and new markets the Company is seeking to penetrate;


o

potential changes in customers spending and purchasing policies and practices;


o

general economic and business conditions, especially as they pertain to the telecommunications industry;


o

dependence on third parties for product development;


o

risks inherent in new product development and sales, such as start-up delays and uncertainty of customer acceptance;


o

the Company’s ability to attract and retain technologically qualified personnel;


o

the Company’s ability to fulfill its growth strategies;


o

the level of inventories maintained by the Company’s customers;


o

the ability to maintain listing of its Common Stock on the Nasdaq SmallCap market;


o

the availability of financing on satisfactory terms.


Item 3. Quantitative and Qualitative Disclosures about Market Risk

The Company is exposed to market risks, including changes in interest rates. The interest payable under the Company’s Credit Facility is based on prime plus 1% and, therefore, is affected by changes in market interest rates. Historically, the effects of movements in the market interest rates on the consolidated operating results of the Company have been immaterial. As of September 24, 2004 there were no amounts outstanding under the Credit Facility.

The Company requires foreign sales to be paid for in U.S. currency and is billed by its contract manufacturers in U.S. currency. Therefore, the Company is not subject to foreign currency risk. However, since the Company’s Pacific Rim suppliers are based principally in China, the cost of the Company’s products could be affected by changes in the valuation of the Chinese Yuan.

Historically, the Company has not purchased or entered into interest rate swaps or future, forward, option or other instruments designed to hedge against changes in interest rates, the price of materials it purchases or the value of foreign currencies.

Item 4. Controls and Procedures

As of the end of the period covered by this Report, management of the Company, with the participation of the Company’s President and principal executive officer and the Company’s Vice President-Finance and principal financial officer, evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934. Based on that evaluation, these officers concluded that, as of September 24, 2004, the Company’s disclosure controls and procedures were effective to provide reasonable assurance that information required to be disclosed in the Company’s periodic filings under the Securities Exchange Act of 1934 is accumulated and communicated to the Company’s management, including those officers, to allow timely decisions regarding required disclosure.

During the period covered by this Report, there were no changes in the Company’s internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II.

Item 6. Exhibits

31(a)     Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31(b)     Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32(a)     Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32(b)     Certification of Principal Financial Officer 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.

Date: November 8, 2004

                          TII NETWORK TECHNOLOGIES, INC.

                    By:       /s/Kenneth A. Paladino                                
Kenneth A. Paladino,
                             Vice President - Finance, Treasurer and
  Chief Financial Officer


Exhibit Index

31(a)     Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31(b)     Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32(a)     Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32(b)     Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.