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 December 31, 2005.

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

For the transition period from ____________ to ___________

Commission File Number 000-22916


                                    PHC, INC.
             (Exact name of registrant as specified in its charter)

           Massachusetts                                   04-2601571
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                         Identification No.)

200 Lake Street, Suite 102, Peabody MA                       01960
(Address of principal executive offices)                   (Zip Code)

                                  978-536-2777
                         (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 past 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.                                Yes X   No___

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

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

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).                                  Yes __  No X

                      APPLICABLE ONLY TO CORPORATE ISSUERS

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

Number of shares  outstanding of each class of common equity,  as of February 3,
2006:

         Class A Common Stock       17,404,020
         Class B Common Stock          776,991


                                    -- 1 --

                                    PHC, Inc.

PART I.  FINANCIAL INFORMATION

Item 1.   Condensed Consolidated Financial Statements (Unaudited).

          Condensed Consolidated Balance Sheets - December 31, 2005 and June 30,
          2005.

          Condensed Consolidated Statements of Operations - Three and six months
          ended December 31, 2005 and December 31, 2004.

          Condensed  Consolidated  Statements  of Cash Flows - Six months  ended
          December 31, 2005 and December 31, 2004.

          Notes to Condensed  Consolidated  Financial  Statements - December 31,
          2005.

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

Item 3.   Quantitative and Qualitative Disclosure About Market Risk.

Item 4.   Controls and Procedures


PART II. OTHER INFORMATION

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

Item 6.   Exhibits

Signatures



                                    -- 2 --

PART I.  FINANCIAL INFORMATION
Item 1   Financial Statements
                           PHC, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

                                                    December 31,     June 30,
                           ASSETS                      2005            2005
                                                    (unaudited)
                                                   _____________    ___________
Current assets:
   Cash and cash equivalents                         $ 1,028,610    $  917,630
   Accounts receivable, net of allowance for
     doubtful accounts of $3,173,004 at December
     31,2005 and $1,956,984 at June 30, 2005           6,673,756     6,265,381
   Pharmaceutical receivables                          1,361,227     1,414,340
   Prepaid expenses                                      496,153       146,988
   Other receivables and advances                        561,959       638,654
   Deferred income tax asset                           1,415,344     1,375,800
                                                     ___________   ____________
       Total current assets                           11,537,049    10,758,793
   Accounts receivable, non-current                       50,000        65,000
   Other receivable                                      120,213        84,422
   Property and equipment, net                         1,901,434     1,516,114
   Deferred financing costs, net of amortization of
     $95,557 at December 31, 2005 and $76,234 June
     30, 2005                                            126,615       145,938
   Customer relationships, net of amortization of
     $200,000 at December 31, 2005 and $140,000 at
     June 30, 2005                                     2,200,000     2,260,000
   Goodwill                                            2,704,389     2,648,209
   Other assets                                          436,317       417,172
                                                     ___________   ____________

       Total assets                                  $19,076,017   $17,895,648
                                                     ===========   ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
   Accounts payable                                  $ 1,857,219    $  907,569
   Current maturities of long-term debt                  843,409       769,599
   Revolving credit note                               2,523,035     2,385,629
   Deferred revenue                                       80,479        85,061
   Current portion of obligations under capital
     leases                                               46,312        29,777
   Accrued payroll, payroll taxes and benefits         1,321,616     1,411,653
   Accrued expenses and other liabilities                601,735     1,063,189
                                                     ___________   ____________
       Total current liabilities                       7,273,805     6,652,477
   Long-term debt                                      1,505,567     1,900,022
   Obligations under capital leases                       55,304        12,210
   Deferred tax liability                                244,874       229,000
                                                     ___________   ____________
  Total liabilities                                    9,079,550     8,793,709
                                                     ___________   ____________

Stockholders' equity:
   Preferred Stock, 1,000,000 shares authorized,
      none issued or outstanding                              --            --
   Class A common stock, $.01 par value,
     30,000,000 shares authorized, 17,603,118 and
     17,490,818 shares issued at December 31, 2005
     and June 30, 2005, respectively                     176,031       174,908
   Class B common stock, $.01 par value, 2,000,000
     shares authorized, 776,991 issued and outstanding
     December 31, 2005 and June 30, 2005 each
     convertible into one share of Class A common
     Stock                                                 7,770         7,770
   Additional paid-in capital                         23,576,088    23,377,059
   Treasury stock, 191,098 shares and 181,738 shares
     of Class A common stock at December 31, 2005
     and June 30, 2005 respectively, at cost            (191,700)     (155,087)
Accumulated deficit                                  (13,571,722)  (14,302,711)
                                                     ___________   ____________

Total stockholders' equity                             9,996,467     9,101,939
                                                     ___________   ____________
Total liabilities and stockholders' equity           $19,076,017   $17,895,648
                                                     ===========   ===========

            See Notes to Condensed Consolidated Financial Statements

                                    -- 3 --

                           PHC, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                              
                                        Three Months Ended      Six Months Ended
                                           December 31,           December 31,
                                         2005       2004      2005            2004
                                     _____________________    _____________________

Revenues:
     Patient care, net                $6,465,356  $5,951,326  $13,178,336  $12,160,825
     Pharmaceutical studies            1,084,084   1,194,552    2,390,093    2,281,142
     Contract support services         1,153,073     923,323    2,078,910    1,584,749
                                       __________  __________   __________   __________
          Total revenues               8,702,513   8,069,201   17,647,339   16,026,716
                                       __________  __________   __________   __________
Operating expenses:
     Patient care expenses             3,292,393   2,967,320    6,554,304    6,008,302
     Patient care expenses,
       pharmaceutical                    510,834     412,144    1,073,988      802,107
     Cost of contract support services   587,067     558,094    1,184,862    1,075,003
     Provision for doubtful accounts     475,768     328,638    1,132,655      582,747
     Administrative expenses           2,749,100   2,418,501    5,378,776    4,598,162
     Administrative expenses,
       pharmaceutical                    538,291     704,609    1,172,290    1,395,665
                                       __________  __________   __________   __________
          Total operating expenses     8,153,453   7,389,306   16,496,875   14,461,986
                                       __________  __________   __________   __________
Income from operations                   549,060     679,895    1,150,464    1,564,730
                                       __________  __________   __________   __________
     Other income (expense):
      Interest income                     15,397      17,492       38,261       34,531
      Other income                        21,263      13,683       32,048       26,492
      Interest expense                  (174,338)   (229,797)    (329,556)    (342,852)
                                       __________  __________   __________   __________
          Total other expenses, net     (137,678)   (198,622)    (259,247)    (281,829)
                                       __________  __________   __________   __________

Income before provision for taxes        411,382     481,273      891,217    1,282,901
Provision for income taxes                64,600      72,469      160,228       98,469
                                       __________  __________   __________   __________

Net income                              $346,782    $408,804     $730,989   $1,184,432
                                       ==========  ==========   ==========   ==========

Basic net income per common share       $   0.02    $   0.02      $  0.04   $     0.07
                                       ==========  ==========   ==========   ==========

Basic weighted average number of
   shares Outstanding                 18,159,188  17,417,238   18,125,265   17,388,921
                                      ==========  ==========   ==========   ==========
Fully diluted net income per
   common share                       $     0.02    $   0.02      $  0.04    $   0.06
                                      ==========  ==========   ==========   ==========

Fully diluted weighted average
   number of shares outstanding       19,301,486  18,471,375   19,302,592   18,274,631
                                      ==========  ==========   ==========   ==========

            See Notes to Condensed Consolidated Financial Statements.


                                    -- 4 --

                            PHC, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)
                                                    For the Six Months Ended
                                                            December 31
                                                       2005           2004
                                                   _________________________
Cash flows from operating activities:
  Net income                                      $  730,989      $1,184,432
  Adjustments to reconcile net income to
    net cash provided by (used in)
    operating activities:
  Depreciation and amortization                      331,319         225,213
  Non-cash interest expense                           27,864          41,796
  Deferred income tax provision                      (23,670)        (94,600)
  Non-cash stock-based compensation                   90,872           8,081
  Changes in:
    Accounts receivable                             (299,358)     (1,493,909)
    Prepaid expenses and other current assets       (349,165)       (300,324)
    Other assets                                     (28,685)        (42,420)
    Accounts payable                                 949,650          54,588
    Accrued expenses and other liabilities          (556,073)        280,554
                                                 ____________     ___________
Net cash provided by (used in) operating
    activities                                       873,743        (136,589)
                                                 ____________     ___________
Cash flows from investing activities:
  Acquisition of property and equipment             (627,776)       (303,962)
  Costs related to business acquisition                   --         (62,258)
                                                 ____________     ___________
Net cash used in investing activities               (627,776)       (366,220)
                                                 ____________     ___________
Cash flows from financing activities:
  Revolving debt, net                                137,406         527,054
  Long-term debt, net                               (288,880)       (312,615)
  Deferred financing costs                                --        (198,445)
  Costs related to issuance of capital stock              --         (20,000)
  Issuance of common stock                            53,100         107,105
  Purchase of treasury stock                         (36,613)        (13,880)
                                                 ____________     ___________
Net cash provided by (used in) financing
    activities                                      (134,987)         89,219
                                                 ____________     ___________
Net increase (decrease) in cash and cash
    equivalents                                      110,980        (413,590)
Beginning cash and cash equivalents                  917,630         594,823
                                                 ____________     ___________
Ending cash and cash equivalents                 $ 1,028,610        $181,233
                                                 ============     ===========

SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid during the period for:
         Interest                                   $329,566        $306,441
         Income taxes                                235,171         113,050

SUPPLEMENTAL DISCLOSURE OF NONCASH
INVESTING AND FINANCING ACTIVITIES:

Pivotal Acquisition Note A earn out
    consideration recorded                       $        --      $1,169,832
Issuance of common stock in cashless exercise
    of warrants                                       24,242          14,250
Issuance of common stock in cashless exercise
    of options                                        18,577              --
Value of warrants issued in connection with
    the Pivotal acquisition                           51,860              --

            See Notes to Condensed Consolidated Financial Statements.

                                    -- 5 --

                           PHC, INC. and Subsidiaries
              Notes to Condensed Consolidated Financial Statements
                                December 31, 2005

Note A - The Company

     PHC, Inc. (the "Company") is a national health care company, which operates
subsidiaries  specializing in behavioral health services including the treatment
of substance  abuse,  which  includes  alcohol and drug  dependency  and related
disorders and the provision of psychiatric  services.  The Company also conducts
pharmaceutical  research  studies,  operates help lines for employee  assistance
programs,  call centers for state and local  programs  and provides  management,
administrative  and online  behavioral  health services.  The Company  primarily
operates under four business segments:

     Behavioral  health  treatment  services,   including  two  substance  abuse
treatment facilities:  Highland Ridge Hospital, located in Salt Lake City, Utah,
which also  treats  psychiatric  patients,  and Mount Regis  Center,  located in
Salem,  Virginia, and eight psychiatric treatment locations which include Harbor
Oaks Hospital, a 64-bed psychiatric hospital located in New Baltimore, Michigan,
Detroit  Behavioral  Institute,  a  50-bed  psychiatric  facility  dedicated  to
adjudicated juveniles located in Detroit, Michigan and six outpatient behavioral
health locations (one in New Baltimore,  Michigan  operating in conjunction with
Harbor Oaks Hospital,  two in Las Vegas,  Nevada operating as Harmony Healthcare
and three  locations  operating  as Pioneer  Counseling  Center in the  Detroit,
Michigan metropolitan area);

     Pharmaceutical study services,  including four clinical study sites: two in
Arizona,  in Peoria and Mesa,  one in Royal Oak,  Michigan  and one in  Midvale,
Utah.  These  research  sites  conduct  studies  of  the  effects  of  specified
pharmaceuticals  on  a  controlled   population  through  contracts  with  major
manufacturers  of  the  pharmaceuticals.  All of the  Company's  research  sites
operate as Pivotal Research Centers;

     Call center and help line services (contract services),  including two call
centers:  one  operating  in  Midvale,  Utah and one in Detroit,  Michigan.  The
Company  provides help line services through  contracts with major railroads,  a
smoking  cessation  contract with a major defense  contractor  and a call center
contract with Wayne County Michigan. The call centers both operate as Wellplace;
and

     Behavioral health administrative services, including delivery of management
and administrative and online services.  The parent company provides  management
and administrative  services for all of its subsidiaries and online services for
its behavioral health treatment  subsidiaries and its call center  subsidiaries.
It  also   provides   behavioral   health   information   through   its  website
Wellplace.com.

Note B - Basis of Presentation

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with the instructions to Form 10-Q and Rule 10-01 of
Regulation  S-X.  Accordingly,  they do not include all of the  information  and
footnotes  required by generally  accepted  accounting  principles  for complete
financial statements. In the opinion of management,  all adjustments (consisting
only  of  normal  recurring   adjustments)   considered  necessary  for  a  fair
presentation  have been  included.  Operating  results for the six months  ended
December  31, 2005 are not  necessarily  indicative  of the results  that may be
expected  for  the  year  ending  June  30,  2006.  The  accompanying  financial
statements  should be read in  conjunction  with the June 30, 2005  consolidated
financial  statements and footnotes thereto included in the Company's 10-K filed
on September 28, 2005.

Note C- Stock Based Compensation

     The  Company  issues  stock  options to its  employees  and  directors  and
provides employees the right to purchase stock pursuant to stockholder  approved
stock  option and stock  purchase  plans.  Effective  July 1, 2005,  the Company
adopted the  provisions of SFAS No. 123 (revised  2004),  "Share-Based  Payment"
(SFAS No. 123R), using the Statement's modified prospective  application method.
Prior to July 1, 2005, the Company followed Accounting  Principles Board ("APB")
Opinion  25,   "Accounting   for  Stock  Issued  to   Employees,"   and  related
interpretations in accounting for its stock compensation.

     Under the  provisions  of SFAS No. 123R,  the Company  recognizes  the fair
value of stock compensation in net income,  over the requisite service period of
the individual  grantees,  which generally equals the vesting period. All of the
Company's stock  compensation is accounted for as an equity instrument and there
have been no liability awards granted.


                                    -- 6 --

Note C- Stock Based Compensation (continued)

     At June 30, 2005,  the Company  accelerated  the vesting on all  previously
granted options.  Therefore, as of the date of adoption there is no unrecognized
expense of these  options  and the  expense  recorded  in the sic  months  ended
December  31, 2005 is for options  issued and vested  during  that  period.  The
unrecognized  expense of awards not yet vested will be  recognized in net income
in the  periods in which  they  vest.  Under the  provisions  of SFAS 123R,  the
Company  recorded  $15,375  of  stock-based  compensation  on  its  consolidated
condensed  statement of operations  for the three months ended December 31, 2005
and $85,212 for the six months ended  December  31,  2005,  which is included in
administrative expenses as follows:

                                       Three Months Ended     Six Months Ended
                                       December 31, 2005      December 31, 2005
                                       __________________     _________________

              Employee compensation         $15,375                $85,212
                                            _______                _______

                   Total                    $15,375                $85,212

     The Company utilized the  Black-Scholes  valuation model for estimating the
fair value of the stock  compensation  granted  after the adoption of SFAS 123R.
The  weighted-average  fair values of the options granted under the stock option
plans for the three months and six months ended  December 31, 2005 was $1.60 and
$1.26, respectively using the following:

                                          Three Months Ended  Six Months Ended
                                          December 31, 2005   December 31, 2005
                                          _________________   _________________

      Average risk-free interest rate             4.1%              4.3%
      Expected dividend yield                     None              None
      Expected life                               5 years           5 years
      Expected volatility                         46%               45.5%

     The dividend  yield of zero is based on the fact that the Company has never
paid cash dividends and has no present intention to pay cash dividends. Expected
volatility  is based on the  historical  volatility of our common stock over the
period  commensurate  with  the  expected  life of the  options.  The  risk-free
interest rate is the U.S.  Treasury rate on the date of grant. The expected life
was calculated using the Company's  historical  experience for the expected term
of the option.

     Based on the Company's  historical voluntary turnover rates for individuals
in the  positions  who received  options in the period,  there was no forfeiture
rate assessed.  It is assumed these options will remain outstanding for the full
term of issue.  Under the true-up  provisions  of SFAS 123R, a recovery of prior
expense will be recorded if the actual forfeiture is higher than estimated.

     SFAS  123R  requires  the  presentation  of pro forma  information  for the
comparative  period  prior to the adoption as if all of the  Company's  employee
stock options had been accounted for under the fair value method of the original
SFAS 123. The following table  illustrates the effect on net income and earnings
per share if the Company had applied the fair value  recognition  provisions  of
SFAS 123 to stock-based employee compensation to the prior-year period.

                                    -- 7 --

     Note C- Stock Based Compensation (continued)

                                       Three Months Ended     Six Months Ended
                                       December 31, 2004      December 31, 2004
                                       __________________     _________________
      Net income, as reported              $ 408,804             $1,184,432

      Less: Stock-based compensation
      expense determined under fair
      value based method for all
      awards, net of related tax
      effects                                (33,350)               (82,650)
                                       __________________     _________________
      Pro forma net income                 $ 375,454             $1,101,782
                                       __________________     _________________

      Net Income per share:
      Basic - as reported                  $    0.02             $    0.07
      Basic - pro forma                    $    0.02             $    0.06
      Diluted - as reported                $    0.02             $    0.06
      Diluted - pro forma                  $    0.02             $    0.06

Note D - Business Segment Information

     The Company's  behavioral  health treatment  services have similar economic
characteristics,  services,  patients and clients.  Accordingly,  all behavioral
health treatment  services are reported on an aggregate basis under one segment.
The Company's segments are more fully described in Note A above. Residual income
and expenses from closed facilities are included in the administrative  services
segment. The following summarizes the Company's segment data:

                                                                   

                       Treatment Pharmaceutical  Contract  Administrative
                       Services  Study Services  Services  Services     Eliminations   Total
                       ______________________________________________________________________
For the three months
  ended December 31,
  2005
Revenues - external
  customers            $6,465,356  $1,084,084   $1,153,073  $     --   $      --  $8,702,513
Revenues-intersegment      23,900          --       21,265   816,000    (861,165)         --
Net income (loss)         544,426      (2,356)     557,577  (752,865)         --     346,782
Capital expenditures      124,355      10,797       78,974    43,803          --     257,929
Depreciation &
  amortization            123,698      40,947       16,943     12,842         --     194,430
Interest expense          136,371      33,475        2,429      2,063         --     174,338
Income tax expense         51,160       3,840        6,000      3,600         --      64,600

   December 31, 2004
Revenues-external
  customers            $5,951,326  $1,194,552   $  923,323  $     --   $      --  $8,069,201
Revenues-intersegment       7,500          --       13,413   690,000    (710,913)         --
Net income (loss)         715,446      92,495      359,229  (758,366)         --     408,804
Capital expenditures       36,424       1,048           --     11,636         --      49,108
Depreciation &
  amortization             62,435      34,944          966     12,153         --     110,498
Interest expense          139,965      42,304           --     37,528         --     219,797
Income tax expense         64,000          --        6,000      2,469         --     72,469
                                              -- 8 --

Note D - Business Segment Information (continued)

                       Treatment  Pharmaceutical  Contract  Administrative
                       Services  Study Services   Services  Services     Eliminations   Total
                       ______________________________________________________________________
For the six months
  ended December 31,
   2005
Revenues-external
  customers           $13,178,336  $2,390,093   $2,078,910  $       --  $        --  $17,647,339
Revenues-intersegment      35,650          --       44,280   1,632,000   (1,711,930)         --
Net income (loss)       1,252,376      90,472      871,062  (1,482,921)          --      730,989
Capital expenditures      457,703      26,291       85,144      58,638           --      627,776
Depreciation &
  amortization            191,791      80,810       19,247      20,148           --      311,996
Interest expense          255,850      49,503        2,429      21,774           --      329,556
Income tax expense        132,231       3,840       20,557       3,600           --      160,228
Identifiable Assets    10,380,945   5,547,443      675,378   2,472,251           --   19,076,017
Goodwill                  969,099   1,735,290           --          --           --    2,704,389

   December 31, 2004
Revenues-external
  customer             12,160,825  $2,281,142   $1,584,749  $       --  $    --      $16,026,716
Revenues - intersegment     7,500          --       24,695   1,344,000   (1,376,195)          --
Net income (loss)       1,996,092     152,752      497,746  (1,462,158)          --    1,184,432
Capital expenditures      247,816       4,943        1,042      50,161           --      303,962
Depreciation &
  amortization            104,059      69,806        1,863      33,797           --      209,525
Interest expense          233,729      44,618           --      64,505           --      342,852
Income tax expense         84,000          --       12,000       2,469           --       98,469

For the period ended
  June 30, 2005:
Identifiable Assets     9,333,260   5,596,917      669,229    2,296,242          --   17,895,648
Goodwill                  969,099   1,679,110           --          --           --    2,648,209


Note E - Increase in Intangible Assets

     During the quarter  ended  December 31, 2005  intangible  assets  increased
$56,180 as a result of the issuance of warrants  related to the  acquisition  of
Pivotal. These warrants were agreed upon with our investor relations company but
not issued pending receipt of additional information. These warrants were valued
using the Black-Scholes pricing model.

Note F - Debt Covenants

     For the quarter ended  December 31, 2005, the Company was not in compliance
with its long term debt covenants  primarily due to the software  failure at the
Harbor Oaks  facility,  which delayed  billing and postponed  collection  effort
while the system was being recovered.  CapitalSource,  the Company's lender, has
provided  the Company  with a waiver of these  covenants  for the period.

Note G - Recent Accounting Pronouncements

     In December 2004, the Financial  Accounting Standards Board ("FASB") issued
SFAS No. 123 (revised 2004),  "Share-Based Payment," which is a revision of SFAS
No. 123, "Accounting for Stock-Based  Compensation." SFAS No. 123 (R) supersedes
APB Opinion No. 25,  "Accounting for Stock Issued to Employees," and amends SFAS
No. 95, "Statement of Cash Flows."  Generally,  the approach in SFAS No. 123 (R)
is similar to the approach described in SFAS No. 123. However,  SFAS No. 123 (R)
requires all  share-based  payments to employees,  including  grants of employee
stock  options,  to be recognized in the statement of operations  based on their
fair  values.  Pro-forma  disclosure  is no longer an  alternative.  The Company
implemented   SFAS  No.  123  (R)  on  July  1,  2005.   As  a  result  of  it's
implementation, the Company expensed $15,375 and $69,837 in compensation cost in
the quarters ended December 31, 2005 and September 30, 2005, respectively, based
on the  Black-Scholes  value of the 30,000  options  issued in the quarter ended
December 31, 2005 and 230,000  options issued in the quarter ended September 30,
2005.  Transactions  involving the employee  stock purchse plan are not recorded
until the stock is issued as they are immaterial.

     In May 2005,  the FASB  issued SFAS No. 154  "Accounting  Changes and Error
Corrections,"  which replaces APB Opinion No. 20 "Accounting  Changes," and FASB
Statement No. 3 "Reporting Accounting Changes in Interim Financial  Statements,"
and changes the requirements for the accounting for and reporting of a change in
accounting principle.  SFAS No. 154 requires retrospective  application to prior
periods' financial statements of changes in accounting  principle,  unless it is
impracticable  to determine either the period specific effects or the cumulative
effect of the change. SFAS No. 154 shall be effective for accounting changes and
corrections  of errors made in fiscal years  beginning  after December 15, 2005.
Early  adoption is permitted for  accounting  changes and  corrections of errors
made in fiscal years  beginning  after the date SFAS No. 154 was issued.  At the
present  time,  we do not  believe  that  adoption  of SFAS No.  154 will have a
material effect on our financial position, results of operations or cash flows.


                                    -- 9 --

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

CAUTIONARY STATEMENT FOR PURPOSES OF THE "SAFE HARBOR" PROVISIONS OF THE PRIVATE
SECURITIES LITIGATION REFORM ACT OF 1995.

     In addition to  historical  information,  this report  contains  statements
relating  to  future  events  or  our  future  results.   These  statements  are
forward-looking  statements  within the meaning of Section 27A of the Securities
Act of 1933,  as  amended,  and Section 21E of the  Securities  Act of 1934,  as
amended  (the  "Exchange  Act") and are  subject to the Safe  Harbor  provisions
created  by the  statute.  Generally  words  such as  "may",  "will",  "should",
"could",  "anticipate",  "expect", "intend", "estimate", "plan", "continue", and
"believe"  or the  negative  of or other  variation  on these and other  similar
expressions   identify   forward-looking   statements.   These   forward-looking
statements  are made only as of the date of this report.  We do not undertake to
update or revise  the  forward-looking  statements,  whether  as a result of new
information, future events or otherwise. Forward-looking statements are based on
current  expectations and involve risks and uncertainties and our future results
could   differ   significantly   from   those   expressed   or  implied  by  our
forward-looking statements.

Overview

     The Company presently provides  behavioral health care services through two
substance abuse treatment centers, two psychiatric  hospitals and six outpatient
psychiatric centers (collectively called "treatment facilities").  The Company's
revenue for providing  behavioral  health services  through these  facilities is
derived from contracts with managed care companies,  Medicare,  Medicaid,  state
agencies,  railroads,  gaming industry  corporations and individual clients. The
profitability of the Company is largely dependent on the level of patient census
and the payor mix at these treatment  facilities.  Patient census is measured by
the number of days a client  remains  overnight at an inpatient  facility or the
number of visits or encounters with clients at outpatient clinics.  Payor mix is
determined  by the  source of  payment  to be  received  for each  client  being
provided billable services.  The Company's  administrative  expenses do not vary
greatly as a percentage  of total revenue but the  percentage  tends to decrease
slightly as revenue  increases.  Although  the Company has changed the focus and
reduced  expenses of its internet  operation,  Behavioral  Health  Online,  Inc.
continues  to provide  behavioral  health  information  through  its web site at
Wellplace.com  but its primary  function is technology and internet  support for
the Company's  other  subsidiaries  and their  contracts.  As such, the expenses
related to Behavioral  Health Online,  Inc. are included as corporate  expenses.
The Company's research division,  Pivotal Research Centers, Inc., contracts with
major  manufacturers of pharmaceuticals to assist in the study of the effects of
certain pharmaceuticals in the treatment of specific illness through its clinics
in Arizona, Michigan and Utah.

     The healthcare  industry is subject to extensive  federal,  state and local
regulation governing,  among other things, licensure and certification,  conduct
of operations, audit and retroactive adjustment of prior government billings and
reimbursement.  The extent of any future regulatory  changes and their impact on
the  Company's  business is unknown.  The current  administration  has put forth
proposals  to mandate  equality in the benefits  available to those  individuals
suffering from mental illness (The Parity Act). If passed, this legislation will
improve access to and reimbursement for the Company's programs. Managed care has
had a  profound  impact  on the  Company's  operations,  in the form of  shorter
lengths of stay, extensive  certification of benefits  requirements and, in some
cases, reduced payment for services. As part of the Government Medicare Program,
reimbursement  rates for  behavioral  health  care have  increased.  When  fully
implemented,  this  increase may have a positive  impact on  performance  at the
Company's one Medicare facility,  Harbor Oaks Hospital. The Company is exploring
the  possibility  of  becoming  a  Medicare  provider  at its  other  in-patient
facilities.

Critical Accounting Policies

     The  preparation of our financial  statements in accordance with accounting
principles  generally  accepted  in  the  United  States  of  America,  requires
management to make estimates and judgments  that affect the reported  amounts of
assets, liabilities,  revenues, expenses and related disclosures. On an on-going
basis, we evaluate our estimates and  assumptions,  including but not limited to
those related to revenue recognition,  accounts receivable reserves,  income tax
valuation  allowances,  and the  impairment  of  goodwill  and other  intangible
assets.  We base our  estimates  on  historical  experience  and  various  other
assumptions  that we  believe  to be  reasonable  under the  circumstances,  the
results of which form the basis for making  judgments  about the carrying values
of assets and  liabilities  that are not readily  apparent  from other  sources.
Actual results may differ from these estimates  under  different  assumptions or
conditions.

                                    -- 10 --

Revenue recognition and accounts receivable:

     Patient care revenues and accounts  receivable  are recorded at established
billing rates or at the amount  realizable  under  agreements  with  third-party
payors,  including  Medicaid and  Medicare.  Revenues  under  third-party  payor
agreements are subject to examination  and contractual  adjustment,  and amounts
realizable  may change due to periodic  changes in the  regulatory  environment.
Provisions  for  estimated  third party payor  settlements  are  provided in the
period the  related  services  are  rendered.  Differences  between  the amounts
provided and  subsequent  settlements  are recorded in operations in the year of
settlement.  Any amounts due as a result of cost report settlements are recorded
and listed separately on the consolidated  balance sheets as "Other receivables,
third party". The provision for contractual allowances is deducted directly from
revenue and the net revenue  amount is  recorded  as  accounts  receivable.  The
allowance for doubtful accounts does not include the contractual allowances.

     The Company  currently has one "at-risk"  contract.  The contract calls for
the Company to provide for all of the inpatient and outpatient behavioral health
needs of the insurance carrier's enrollees in Nevada for a fixed monthly fee per
member per month.  Revenues are recorded  monthly  based on this formula and the
expenses  related to providing the services  under this contract are recorded as
incurred. The Company provides most of the outpatient care directly and, through
utilization  review,  monitors  closely,  and  pre-approves  all  inpatient  and
outpatient services not provided directly.  The contract is considered "at-risk"
because the payments to third-party  providers for services rendered could equal
or exceed the total amount of the revenue recorded.

     Pharmaceutical  study  revenue is  recognized  only after a  pharmaceutical
study  contract has been awarded and the patient has been  selected and accepted
based on study  criteria and  billable  units of service are  provided.  Where a
contract  requires  completion  of the  study  by the  patient,  no  revenue  is
recognized until the patient completes the study program.

     Contract  support  service  revenue is a result of fixed fee  contracts  to
provide telephone support. Revenue for these services is recognized ratably over
the service period.

     All revenues reported by the Company are shown net of estimated  allowances
and charity care provided.  When payment is made, if the contractual  adjustment
is found to have been  understated or overstated,  appropriate  adjustments  are
made in the period the payment is received in  accordance  with the AICPA "Audit
and Accounting Guide for Health Care Organizations."

Allowance for doubtful accounts:

     The  provision  for bad debts is  calculated  based on a percentage of each
aged  accounts  receivable  category  beginning at 0-5% on current  accounts and
increasing  incrementally  for  each  additional  30 days  the  account  remains
outstanding  until the account is over 360 days  outstanding,  at which time the
provision  is 80-100% of the  outstanding  balance.  These  percentages  vary by
facility based on each facility's  experience in and expectations for collecting
older  receivables.  The Company  compares this required  reserve  amount to the
current  "allowance  for doubtful  accounts" to determine  the required bad debt
expense for the period.  This method of determining the required  "Allowance for
doubtful  accounts"  has  historically  resulted in an  allowance  for  doubtful
accounts of 20% or greater of the total outstanding receivables balance.

Income Taxes:

     The Company follows the liability method of accounting for income taxes, as
set  forth in SFAS  No.  109,  "Accounting  for  Income  Taxes".  SFAS  No.  109
prescribes an asset and liability  approach,  which requires the  recognition of
deferred tax liabilities and assets for the expected future tax  consequences of
temporary  differences  between  the  carrying  amounts and the tax basis of the
assets and liabilities.  The Company's policy is to record a valuation allowance
against  deferred tax assets  unless it is more likely than not that such assets
will be  realized in future  periods.  The Company  considers  estimated  future
taxable income or loss and other available  evidence when assessing the need for
its  deferred  tax  valuation  allowance.  During the fiscal year ended June 30,
2005, the Company recognized a tax benefit of approximately $209,000, related to
a decrease in its valuation allowance,  based on budgeted taxable income for the
next fiscal year. The Company's  policy is to recognize tax benefit for only the
next fiscal year based on the uncertainties surrounding the healthcare industry.

                                    -- 11 --

Valuation of Goodwill and Other Intangible Assets

     Goodwill and other intangible  assets are initially  created as a result of
business  combinations  or  acquisitions.  The values the  Company  records  for
goodwill  and other  intangible  assets  represent  fair  values  calculated  by
independent  third-party  appraisers.  Such  valuations  require  the Company to
provide   significant   estimates  and  assumptions,   which  are  derived  from
information  obtained  from the  management of the acquired  businesses  and the
Company's  business plans for the acquired  businesses.  Critical  estimates and
assumptions  used in the  initial  valuation  of goodwill  and other  intangible
assets  include,  but are not  limited to: (i) future  expected  cash flows from
services to be provided,  customer  contracts  and  relationships,  and (ii) the
acquired market  position.  These estimates and assumptions may be incomplete or
inaccurate  because   unanticipated  events  and  circumstances  may  occur.  If
estimates and assumptions used to initially value goodwill and intangible assets
prove to be inaccurate,  ongoing reviews of the carrying values of such goodwill
and intangible assets may indicate  impairment which will require the Company to
record an impairment  charge in the period in which the Company  identifies  the
impairment.  The Company uses an outside valuation expert to assess the value of
intangibles annually and will continue to do so unless circumstances  require an
earlier evaluation.

Results of Operations

     The  following  table sets forth for the periods  indicated,  our operating
results (dollars in thousands): Selected Statements of Income Data:

                                                          

                       For the three month period ended  For the six month period ended
                              December 31,                        December 31,
                         2005            2004            2005            2004
                        Amount    %    Amount     %     Amount    %     Amount    %
                       ____________________________________________________________________
Revenue                 $8,703  100.0% $8,069  100.0%  $17,647  100.0%  $16,027  100.0%
Cost and Expenses:
Patient care expenses    3,803   43.7%  3,379   41.9%    7,628   43.2%    6,810   42.5%
Contract expenses          587    6.7%    558    6.9%    1,185    6.7%    1,075    6.7%
Administrative expenses  3,287   37.8%  3,124   38.7%    6,551   37.1%    5,994   37.4%
Provision for bad debts    476    5.5%    329    4.1%    1,133    6.4%      583    3.6%
Interest expense           174    2.0%    230    2.9%      330    1.9%      343    2.1%
Other (income) expenses,
    net                   (36)  (0.4)%    (31) (0.4)%      (70) (0.4)%      (61) (0.4)%
Total Expenses           8,291   95.3%  7,589   94.1%   16,757   95.0%   14,744   92.0%
Income before provision
   for taxes               412    4.7%    480    5.9%      890    5.0%    1,283    8.0%

Provision for income taxes  65    0.7%     72     .9%      160    0.9%       99     .6%
Net income                 347    4.0%    408    5.1%      730    4.1%    1,184    7.4%

Results of Operations

     Total net revenue from  operations  increased  7.9% to  $8,702,513  for the
three months ended December 31, 2005 from  $8,069,201 for the three months ended
December 31, 2004 and 10.1% to $17,647,339 for the six months ended December 31,
2005 from $16,026,716 for the six months ended December 31, 2004.

     Net patient care revenue  increased 8.6% to $6,465,356 for the three months
ended December 31, 2005 from  $5,951,326 for the three months ended December 31,
2004 and 8.4% to  $13,178,336  for the six months  ended  December 31, 2005 from
$12,160,825 for the six months ended December 31, 2004. This increase in revenue
is due to a 24.7%  increase in patient days  primarily due to a 7.9% increase in
patient  days at our  substance  abuse  facilities  for the three  months  ended
December  31, 2005 over the same period  last year,  the  addition of the 20 new
beds at our  Detroit  facility  and the  inclusion  of the first 30 beds at that
facility, opened in December of last year, for the whole quarter.

     Two of the key  indicators of  profitability  of inpatient  facilities  are
patient  days,  or census,  and payor mix.  Patient  days is the  product of the
number of patients times length of stay. Increases in the number of patient days
results in higher census,  which coupled with a more  favorable  payor mix (more
patients with higher paying  insurance  contracts or paying  privately)  usually
results in higher  profitability.  Therefore,  patient  census and payor mix are
monitored very closely.

                                    -- 12 --

     Revenue from  pharmaceutical  studies  decreased 9.3% to $1,084,084 for the
three months ended December 31, 2005 from  $1,194,552 for the three months ended
December  31, 2004 and  increased  4.9% to  $2,390,093  for the six months ended
December 31, 2005 from  $2,281,142 for the same period last year.  These changes
in revenue are changes in study start dates, not a lower number of studies. This
kind of  fluctuation  in  revenue is  expected  in the  Pharmaceutical  research
business.  We cannot  always  predict a delay and may not have other  acceptable
studies or resources to take the place of the delayed study.

     Contract support services revenue provided by Wellplace  increased 24.9% to
$1,153,073  for the three months ended  December 31, 2005 from  $923,323 for the
three months ended  December 31, 2004 and increased  31.2% to $2,078,910 for the
six months  ended  December  31, 2005 from  $1,584,749  for the six months ended
December 31, 2004.  This increase in revenue is primarily due to the start-up of
a new smoking cessation contract in October 2005.

     Patient care expenses increased by 11.0% to $3,292,393 for the three months
ended December 31, 2005 from  $2,967,320 for the three months ended December 31,
2004 and 9.1% to  $6,554,304  for the six months  ended  December  31, 2005 from
$6,008,302 for the six months ended December 31, 2004. The increases in expenses
for the quarter is due  primarily  to the  increase in patient  days noted above
with the primary  increases in expenses  directly related to patient census such
as payroll,  food,  hospital  supplies  and lab fees.  During the  quarter,  the
Company  also  opened the second  phase of the new  inpatient  program,  Detroit
Behavioral  Institute,  at  the  Detroit  Medical  Center  and  has  experienced
increased  patient  care  revenue  and  expected   increased  patient  care  and
administrative  expenses  related  to the  start up while  the  unit  census  is
growing.

     Patient  care  expenses  related to our  pharmaceutical  research  division
increased  24.0% to $510,834 for the three  months ended  December 31, 2005 from
$412,144 for the three months  ended  December 31, 2004 and 33.9% to  $1,073,988
for the six months  ended  December  31, 2005 from  $802,107  for the six months
ended December 31, 2004.  This is due to the increased  number of study patients
receiving stipends for participation in studies

     Contract support services expenses increased 5.2% to $587,067 for the three
months ended December 31, 2005 from $558,094 for the three months ended December
31, 2004 and 10.2% to $1,184,862 for the six months ended December 31, 2005 from
$1,075,003  for six months ended  December 31, 2004.  This increase is primarily
due to the increase in the Michigan  call center  contract and the addition of a
new call center contract, which required increased staff and improved technology
to adequately  support the services required by the contracts.  This resulted in
increased payroll,  rent,  telephone expenses and increased  depreciation on new
equipment and the build-out of the new space.

     Provision for doubtful  accounts  increased 44.8% to $475,768 for the three
months ended December 31, 2005 from $328,638 for the three months ended December
31, 2004 and 94.4% to $1,132,655 for the six months ended December 31, 2005 from
$582,747  for the six months  ended  December  31,  2004.  The  increase  in the
provision  for doubtful  accounts is  attributable  to the  accounts  receivable
software failure at Harbor Oaks, which is our largest in-patient  facility.  The
software conversion, required by this software crash, slowed the billing process
and diverted staff attention from collections while we reentered the receivables
into the new software.  Since the Company's policy is to maintain reserves based
on the age of its receivables,  this delay in the billing and collection process
increased the amount and age of the Company's  receivables  thereby,  increasing
the reserves  required by formula and the provision for doubtful  accounts.  The
system is now operating and we expect the reserve  requirement  will decrease in
future quarters as collection activity has now returned to normal.

     Administrative expenses increased 13.7% to $2,749,100 for the quarter ended
December 31, 2005 from  $2,418,501  for the quarter ended  December 31, 2004 and
17.0% to $5,378,776 for the six months ended  December 31, 2005 from  $4,598,162
for the six months ended  December 31, 2004.  These  changes are a result of the
increased  administrative payroll and employee benefits partially related to the
set up and  opening  of Detroit  Behavioral  Institute.  Administrative  payroll
increased  2.7% and employee  benefits  increased  54.62% for the quarter  ended
December  31, 2005 and 10.6% and 48.5%,  respectively  for the six months  ended
December  31,  2005.  Fees and  licenses  increased  681.81% or $47,522  for the
quarter and 770.9% or $122,179 for the six months ended  December 31, 2005,  due
to fees related to the JACAHO  accreditation  at Harbor Oaks and Highland  Ridge
and a the Quality Assurance fee assessed in Michigan.  Consultant fees increased
103.5% and 161.6%  for the  quarter  and six months  ended  December  31,  2005,
respectively.  The  majority of the increase  relates to an accounts  receivable
software  failure at Harbor Oaks.  The system is now  operating  but the Company
continues  to pursue a more stable  platform  for  maintaining  its  receivables
records.  Insurance expense increased  approximately  6.0% for the quarter ended
December  31,  2005 and  12.8%  for the six  months  ended  December  31,  2005.
Utilities increased  approximately 56.8% for the quarter ended December 31, 2005
and 32.5% for the six months ended December 31, 2005.

     Administrative expenses related to the research division decreased 23.6% to
$538,291  for the three months  ended  December  31, 2005 from  $704,609 for the
three months ended  December 31, 2004 and 16.0% to 1,172,290  for the six months
ended  December 31, 2005 from  $1,395,665  for the six months ended December 31,
2004.  This  decrease is primarily  due to the  reduction  in salaries  expenses
related to the  elimination  of the Nevada  location  and the  reduction  in the
accrued bonuses.

                                    -- 13 --

     The  environment  the  Company   operates  in  today  makes  collection  of
receivables,  particularly  older  receivables,  more difficult than in previous
years.   Accordingly,   the  Company  has  increased  staff,  standardized  some
procedures  for  collecting   receivables   and  instituted  a  more  aggressive
collection  policy.   During  the  current  quarter,  the  previously  mentioned
receivables  software and hardware failure at our largest facility resulted in a
delay of billing and collections  while the systems were restored.  Largely as a
result  of this  delay and  increased  revenue,  the  Company's  gross  accounts
receivable  from patient care have increased 19.4% over the past six months with
equivalent increases in aging.

     Interest  income  decreased  12.0% to $15,397  for the three  months  ended
December 31, 2005 from $17,492 for the three months ended  December 31, 2004 and
increased  10.8% to 38,261  for the six  months  ended  December  31,  2005 from
$34,531 for the six months ended December 31, 2004. This decrease is a result of
increased collections at the time of admission leaving fewer accounts on payment
plans and lower interest income.  Although patients  requiring credit to pay for
services have always signed an agreement to pay finance charges, in an effort to
encourage payment at the time of service,  the Company recently  implemented the
policy to charge interest on patient accounts to discourage long term credit for
services.

     Other income increased 55.4% to $21,263 for the three months ended December
31, 2005 from $13,683 for the three months ended  December 31, 2004 and 21.0% to
$32,048 for the six months  ended  December  31,  2005 from  $26,492 for the six
months  ended  December  31,  2004.  This  change is due to a reduced  number of
requests for medical records which makes up the majority of other income.

     Interest  expense  decreased  24.1% to $174,338  for the three months ended
December 31, 2005 from $229,797 for the three months ended December 31, 2004 and
3.9% to $329,556  for the six months ended  December 31, 2005 from  $342,852 for
the same period last year.  This decrease is primarily due to the booking of the
interest on Note A of the Pivotal  acquisition during the quarter ended December
31, 2004. The Note was  contingent on the profitable  operations of Pivotal from
the acquisition through December 31, 2004; therefore,  the Note was not recorded
and no interest  was  accrued  until the  certainty  of  profitability  could be
determined.  Acquisition  earnings for the year ended December 31, 2005 resulted
in a negative  adjustment  of  approximately  $320,000,  which was  recorded  on
January 31, 2006 as required by the Note.

     The  Company's  provision  for income  taxes of $160,228  for the six month
period ended December 31, 2005 is significantly below the Federal statutory rate
of 34% primarily due to the  availability of net operating loss  carry-forwards.
Total  income tax expense  for the quarter  represents  state  income  taxes for
certain  subsidiaries with no available net operating loss  carry-forwards.  The
Company has provided a significant  valuation allowance against its deferred tax
asset due to the volatility of the healthcare industry.

Liquidity and Capital Resources

     The Company's net cash  provided by operating  activities  was $873,743 for
the six months ended  December 31, 2005  compared to $136,589 used in operations
for the same period last year. Cash flow from operations in the six months ended
December  31,  2005  consists of net income of $730,989  plus  depreciation  and
amortization of $331,319,  non cash interest expense of $27,864,  non cash stock
based  compensation  of $90,872 and a $949,650  increase  in  accounts  payable,
offset by a $23,670  increase  in  deferred  tax asset,  a $299,358  increase in
accounts receivable,  $349,165 increase in prepaid expenses, $28,685 increase in
other assets and a $556,073 decrease in accrued expenses and other liabilities.

     Cash used in investing activities in the six months ended December 31, 2005
consisted  of $627,776 in capital  expenditures  compared to $303,962 in capital
expenditures and $62,258 in business acquisitions in the same period last year.

     Cash used in financing activities in the six months ended December 31, 2005
primarily  consisted  of $151,474  in net debt  repayment  and  $36,613  used to
purchase treasury stock, offset by $53,100 from the issuance of common stock.

                                    -- 14 --

     A  significant  factor in the liquidity and cash flow of the Company is the
timely collection of its accounts receivable.  As of December 31, 2005, accounts
receivable from patient care, net of allowance for doubtful accounts,  increased
6.2% to $6,723,756 on December 31, 2005 from  $6,330,381 on June 30, 2005.  This
increase is primarily  due to the  previously  mentioned  system  failure at our
largest facility,  which delayed billing and collections for several months. New
systems  are in place at this time and we expect  increased  collections  on the
recent  billings to reduce the  allowance  considerably  in future  months.  The
Company  monitors  increases in accounts  receivable  closely and,  based on the
aging of the  receivables  outstanding,  is  confident  that the increase is not
indicative  of a  payor  problem.  Over  the  years,  we have  increased  staff,
standardized  of some  procedures  for  determining  insurance  eligibility  and
collecting  receivables and established a more aggressive collection policy. The
increased  staff has  allowed  the Company to  concentrate  on current  accounts
receivable  and  resolve  any  issues  before  they  become  uncollectible.  The
Company's  collection  policy calls for earlier contact with insurance  carriers
with regard to payment,  use of fax and registered mail to follow-up or resubmit
claims and earlier employment of collection agencies to assist in the collection
process.  Our collectors  will also seek  assistance  through every legal means,
including  the State  Insurance  Commissioner's  office,  when  appropriate,  to
collect  claims.  Our  collectors  also  focus on  collecting  required  patient
co-payments at the time of admission. At the same time, the Company continues to
closely monitor reserves for bad debt based on potential  insurance  denials and
past difficulty in collections.

     Contractual Obligations

     The Company's future minimum payments under contractual obligations related
to capital leases, operating leases and term notes as of December 31, 2005 are
as follows:

Year Ending              Term         Capital     Operating
December 31, 2005        Notes        Leases       Leases          Total
___________________________________________________________________________

2006                    $843,409     $46,313     $1,408,839     $2,298,561
2007                     732,188      41,490      1,117,397      1,891,075
2008                     362,276      13,813      1,045,559      1,421,648
2009                      67,206          --        971,716      1,038,922
2010                     212,801          --        103,636        316,437
Thereafter               131,096          --             --        131,096
                       _________     ________     _________     __________
Total minimum
  payments            $2,348,976    $101,616      4,647,147     $7,097,739
                      ==========    =========     =========     ==========

     In addition to the above,  the Company is also subject to three  contingent
notes with a total face value of $2,500,000 as part of the Pivotal  acquisition.
Of  these  notes,  two  totaling  $1,500,000,  one  for  $1,000,000  and one for
$500,000,  bear interest at 6% per annum.  These notes are subject to additional
adjustment  based on the earnings of the acquired  operations.  Since adjustment
can be positive or negative  based on  earnings,  with no ceiling or floor,  the
liability for only one of these notes was recorded as of December 31, 2005. This
treatment is in accordance  with SFAS No. 141,  "Business  Combinations",  which
states that contingent consideration should be recognized only when determinable
beyond a reasonable  doubt.  Payments on the $1,000,000 note began on January 1,
2005. The above table includes the outstanding  balance on this note of $929,604
which represents the earn out for the Pivotal  acquisition  through December 31,
2004 net of payments  made through  December 31, 2005.  No payment is due on the
$500,000 note as earn-out  requirements  have not been attained.  The final note
for $1,000,000  does not bear interest,  is also subject to adjustment  based on
earnings  but has a minimum  value of $200,000 to be paid in PHC,  Inc.  Class A
common stock on March 31, 2009.  This minimum  liability  has been recorded with
imputed interest of 6% and $164,647 is included in the schedule above.

     In October 2004, the Company entered into a revolving credit, term loan and
security  agreement  with  CapitalSource  Finance,  LLC to replace the Company's
primary lender and provide additional liquidity.  Each of the Company's material
subsidiaries,  other than Pivotal Research Centers,  Inc, is a co-borrower under
the  agreement.  The agreement  includes a term loan in the amount of $1,400,000
and an accounts  receivable  funding  revolving  credit agreement with a maximum
loan amount of  $3,500,000,  including  $900,000  available  as an overline  for
growth.

     The term loan note carries  interest at prime plus 3.5%,  but not less than
9%, with twelve  monthly  principal  payments of $25,000,  12 monthly  principal
payments of $37,500,  and eleven monthly principal payments of $50,000 beginning
November  1,  2004 with  balance  due at  maturity,  on  October  1, 2007 and is
included in the above table at its December 31, 2005 balance of $957,500.

                                    -- 15 --

     The  revolving  credit note carries  interest at prime plus 2.25%,  but not
less  than  6.75%  paid  through  lock  box  payments  of third  party  accounts
receivable.  The  revolving  credit  term  is  three  years,  renewable  for two
additional  one-year terms.  The balance on the revolving credit agreement as of
December 31, 2005 was  $2,523,035.  For  additional  information  regarding this
transaction,  see the Company's report on form 8-K filed with the Securities and
Exchange Commission on October 22, 2004.

     On the term  loan  and the  revolving  credit  note,  each 25  basis  point
increase in the prime rate will affect an annual increase in interest expense of
approximately $8,700.

     For the quarter ended  December 31, 2005, the Company was not in compliance
with financial covenants of this agreement primarily due to the software failure
at the Harbor Oaks  facility,  which delayed  billing and  postponed  collection
effort  while the  system  was being  recovered.  CapitalSource,  the  Company's
lender,  has  provided  the  Company  with a waiver of these  covenants  for the
period.

     The  Company  has  operated  ongoing   operations   profitably  for  twenty
consecutive quarters with the exception of the litigation settlement and related
legal  costs  incurred  in the third  quarter of fiscal  year 2004.  While it is
difficult  to project,  if the current  positive  business  environment  towards
behavioral  health  treatment and new business  opportunities  continue,  we are
confident that we will see continued improved results.

     Off Balance Sheet Arrangements

     The  Company  has  no  off-balance-sheet  arrangements  that  have  or  are
reasonably likely to have a current or future effect on the Company's  financial
condition,  changes in  financial  condition,  revenue or  expenses,  results of
operations,  liquidity,  capital  expenditures  or  capital  resources  that  is
material to the Company.

Item 3.    Quantitative and Qualitative Disclosure About Market Risk

     The market  price of our  common  stock  could be  volatile  and  fluctuate
     significantly in response to various factors, including:

     o Differences in actual and estimated earnings and cash flows;
     o Operating results differing from analysts' estimates;
     o Changes in analysts' earnings estimates;
     o Quarter-to-quarter variations in operating results;
     o Changes in market conditions in the behavioral health care industry;
     o Changes in market conditions in the research industry;
     o Changes in general economic conditions; and
     o Fluctuations in securities markets in general.

     Our  interest  expense is  sensitive  to changes  in the  general  level of
interest rates.  With respect to our  interest-bearing  liabilities,  all of our
long-term  debt  outstanding  is  subject to rates at prime plus 2.25% and prime
plus 3.5%, which makes interest expense increase with changes in the prime rate.
Failure  to  meet  targeted  revenue  projections  could  cause  us to be out of
compliance with covenants in our debt  agreements.  (For additional  information
see Item 2  "Management's  Discussion  and Analysis of Financial  Condition  and
Results of Operations").

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures

     We maintain  disclosure  controls  and  procedures  designed to ensure that
information  required to be  disclosed  in our Exchange Act reports is recorded,
processed,  summarized and reported within the time periods specified within the
SEC's Rules and Forms, and that such information is accumulated and communicated
to our management to allow timely decisions  regarding required  disclosure.  In
designing and evaluating the disclosure controls and procedures,  our 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 was  necessarily  required to apply its judgment in
evaluating the cost-benefit relationship of possible controls and procedures.

     As of the end of the period  covered  by this  report,  we  carried  out an
evaluation,  under  the  supervision  and with the  participation  of our  chief
executive  officer and chief  financial  officer,  of the  effectiveness  of the
design and  operation  of our  disclosure  controls and  procedures  to meet the
criteria referred to above. Based on the foregoing,  our chief executive officer
and  chief  financial  officer  concluded  that  our  disclosure   controls  and
procedures were effective.

                                    -- 16 --

Change in Internal Controls

     There were no  significant  changes in our  internal  controls  or in other
factors that could significantly affect these controls subsequent to the date of
their most recent evaluation.

                                    -- 17 --

PART II   OTHER INFORMATION

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

     The Company's annual meeting of stockholders was held on December 20, 2005.
In regards  to the  election  of class B  directors,  with  regards to which (i)
proxies were  solicited  pursuant to  Regulation  14A under the  Securities  and
Exchange Act of 1934, as amended,  (ii) there was no  solicitation in opposition
to the management's nominees as listed on the proxy statement.

     Because  sufficient  proxies related to class A shares were not received to
hold the vote on the  election of the class A directors  and the approval of the
new  employee  stock plan to replace the plan which  expired in October 2005 and
the  increase in the annual grant of options to board  members,  the meeting was
adjourned and  re-convened on January 31, 2006 at which time the nominated class
A directors  were elected,  the 2005 Employee Stock Purchase Plan and the change
in the 2005 Non-Employee  Director Stock Option Plan (the "Plan") were approved.
Under the new Employee  Stock  Purchase  Plan  500,000  shares of Class A Common
Stock are available for issuance to eligible employees.

Item 6.  Exhibits

Exhibit List

   Exhibit No.      Description

     31.1 Certification  of 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  and  Chief  Financial
          Officer Pursuant to 18 U.S.C. 1350, as adopted 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.

                                    -- 18 --

                                         PHC, Inc.
                                                 Registrant


Date: February 14, 2006                          /s/  Bruce A. Shear
                                                      Bruce A. Shear
                                                      President
                                                      Chief Executive Officer




Date: February 14, 2006                          /s/  Paula C. Wurts
                                                      Paula C. Wurts
                                                      Controller
                                                      Treasurer


                                    -- 19 --