NEWS RELEASE
                                                                        CONTACT:
                                                                 Karen L. Howard
                                      Vice President and Chief Financial Officer
                                                   Columbus McKinnon Corporation
                                                            Phone:  716-689-5550
                                                        KAREN.HOWARD@CMWORKS.COM
                                                        ------------------------

COLUMBUS MCKINNON REPORTS SIGNIFICANT MARGIN AND OPERATING INCOME IMPROVEMENT IN
FISCAL 2007 FIRST QUARTER

     o    OPERATING INCOME INCREASES 21.6% ON 4.1% CONSOLIDATED SALES GROWTH

     o    ORDERS INCREASE 9%

     o    GROSS MARGIN IMPROVES 290 BASIS POINTS TO 28.8%

     o    OPERATING MARGIN IMPROVES 170 BASIS POINTS TO 12.1%

     o    REPURCHASED $38.5 MILLION OF 10% NOTES TO REDUCE FUTURE ANNUAL PRE-TAX
          INTEREST EXPENSE BY $3.85 MILLION;  RELATED PRE-TAX DEBT  REPURCHASING
          COSTS OF $4.6 MILLION IMPACT EARNINGS PER SHARE BY $0.16

     o    FUNDED DEBT REDUCED BY $26.3 MILLION

     o    50% FUNDED  DEBT TO TOTAL  CAPITALIZATION  SHORT-TERM  GOAL  SURPASSED
          (ACHIEVED 46%); 43% NET DEBT TO TOTAL CAPITALIZATION ACHIEVED

     o    DILUTED EPS OF $0.29; $0.49 EXCLUDING UNUSUAL ITEMS


AMHERST,  N.Y., July 25, 2006 - Columbus McKinnon Corporation (NASDAQ:  CMCO), a
leading designer, manufacturer and marketer of material handling products, today
announced financial results for its fiscal 2007 first quarter that ended on July
2, 2006. Operating income of $17.8 million for the fiscal 2007 first quarter was
up 21.6% on a 4.1%  increase  in net sales to $146.7  million.  As a percent  of
sales,  operating  income  produced a 12.1%  margin in the fiscal  2007  quarter
compared  with 10.4% in the same period last year.  Gross  margin  improved  290
basis points to 28.8%  compared  with 25.9% in the first quarter of fiscal 2006.
Strengthened margins reflect continued improvements in operational  productivity
and the value of operating  leverage on higher sales. Net income of $5.6 million
and net income per diluted share of $0.29 were affected by several unusual items
described below. The most significant item was after-tax financing costs of $3.0
million, or $0.16 per diluted share, ($4.6 million pre-tax) to repurchase higher
cost debt,  which will reduce future annual  interest  expense by  approximately
$2.5 million after-tax ($3.85 million pre-tax).

Timothy T. Tevens,  President and Chief  Executive  Officer,  commented,  "Sales
trends in our markets  remain  very  favorable,  and we  continue to  anticipate
growth in Products  segment  sales in the  mid-to-high  single digit range as we
convert  our high  level of  orders  to  sales.  The  broad-based  demand in our
Products  segment  supports  our belief  that  expansion  is  continuing  in the
industrial economy worldwide."

He  continued,  "Our Products  segment  backlog  again  increased  this quarter,
reflecting the strong level of bookings. We are adding direct labor resources to
improve  our  shipping  rates.  Consolidated  bookings  were up 9% over the same
quarter last year."



Fiscal 2007 first  quarter net sales were  $146.7  million,  an increase of $5.8
million,  or 4.1%,  over last year's first quarter net sales of $140.9  million.
Higher sales  reflect  continued  strong demand for material  handling  products
around the world.  Demand for our products is strong from all major distribution
channels with the  cranebuilder  and rigging shop channels  showing the greatest
strength.  Backlog  for the  Products  segment of $58.4  million at July 2, 2006
reflects $4.8 million and $15.6 million increases over the balances at March 31,
2006 and July 3, 2005, or 9% and 36% respectively.

On a sequential quarter basis, net sales declined by just $1 million (<1%) which
is notable based on two fewer  shipping  days in the fiscal 2007 first  quarter,
and the  fourth  quarter  historically  being the  Company's  strongest  revenue
quarter.

Net income for the fiscal 2007 first  quarter  was $5.6  million  compared  with
fiscal  2006 first  quarter net income of $7.3  million.  On a diluted per share
basis,  first quarter 2007 net income was $0.29  compared with $0.49 in the same
period last year. This comparison was affected by the following:

     o    Financing costs of $3.0 million after-tax ($4.6 million  pre-tax),  or
          $0.16 per share,  associated  with  repurchasing  $38.5 million of 10%
          Notes  during the quarter  included  $3.8  million  pre-tax of premium
          charges  and  the  write-down  of $0.8  million  pre-tax  of  non-cash
          deferred financing costs.

     o    The fiscal  2007  quarter  includes  $0.8  million  of  non-deductible
          incentive  stock  option  expense  associated  with the  April 1, 2006
          adoption of SFAS No. 123(R)  "Share-Based  Payment." For the remaining
          quarters of fiscal 2007, the Company intends to recognize $0.2 million
          per quarter of non-deductible expenses for stock options.

     o    As a  result  of  the  fiscal  2006  fourth  quarter  reversal  of the
          valuation  allowance  against  deferred  tax  assets,  primarily  U.S.
          federal  net  operating  loss   carryforwards,   the  Company  is  now
          recognizing a more normal  effective tax rate. The 44.0% effective tax
          rate for the fiscal 2007 first  quarter was up from last year's  first
          quarter rate of 18.3% primarily due to this change.  The effective tax
          rate for the fiscal 2007 quarter was also unfavorably  impacted by the
          non-deductible  stock options  expense noted above.  For the remaining
          quarters of fiscal 2007,  the Company  anticipates  its  effective tax
          rate to range between 38% and 39%.

     o    As a result of the November 2005 equity offering of 3.0 million shares
          and additional  options that were in-the-money  during the fiscal 2007
          first quarter,  there were 3.9 million,  or 26.2%,  additional diluted
          shares  outstanding in the fiscal 2007 first quarter compared with the
          prior year's first quarter.

Excluding  the above  unusual  items,  net income for the fiscal 2007 and fiscal
2006 first quarters would have been $9.3 million and $5.5 million, respectively,
representing 69.1% improvement. Applying that net income for both periods to the
19.0 million  diluted  shares  currently  outstanding  would result in $0.49 and
$0.29  pro forma  net  income  per  share  for the  fiscal  2007 and 2006  first
quarters,  respectively,  or 69.0% improvement. (See reconciliation between GAAP
net income and  non-GAAP  net income  included  in the final  table of this news
release).

Higher selling expenses of $1.7 million, or 12.5%, reflect increased commissions
and marketing  activities in the U.S. and overseas.  The $0.9 million, or 11.2%,
increase  in  general  and  administrative  expenses  was  primarily  related to
incentive stock options expense,  investments in  international  markets and new
product development expenses.

As a result of reduced  debt  levels,  interest  and debt  expense for the first
quarter of fiscal 2007 was down $2.2  million to $4.5  million from $6.7 million
in the fiscal 2006 first quarter.  Reduced  interest expense was a direct result
of the Company's efforts to eliminate or efficiently refinance higher cost debt.

During the quarter,  the Company  reduced funded debt by $26.3 million to $183.4
million,  resulting in a funded debt to total capitalization ratio of 46.1%. Our
long-term goal is for a 30% debt to total  capitalization  ratio,  to provide us



the  flexibility  to support our ongoing growth  strategy.  Debt, net of cash at
July 2, 2006, was $163.5 million,  a $89.5 million reduction from $253.0 million
a year ago, representing 43.2% net debt to total  capitalization.  The Company's
availability on its line of credit with its bank group at July 2, 2006 was $52.6
million.

Net cash  provided  by  operations  was $4.8  million  for the fiscal 2007 first
quarter  compared with $10.6 million in the fiscal 2006 first quarter,  with the
fluctuation a result of changes in working capital.

Capital  expenditures  for the first  quarter of fiscal  2007 were $1.9  million
compared with $1.7 million for the same period in fiscal 2006.  Capital spending
is focused on new product development and the purchase of productivity-enhancing
equipment along with normal maintenance items.

PRODUCTS SEGMENT
- ----------------

Products segment sales for the first quarter of fiscal 2007 represented 87.4% of
consolidated net sales, increasing $4.2 million, or 3.4%, to $128.1 million. The
fluctuation  compared with the year-ago  quarter is  summarized  as follows,  in
millions:

         Two fewer shipping days            $    (3.8)          (3.1%)

         Increased pricing                        2.3            1.9%

         Foreign currency translation             1.1            0.8%

         Increased volume                         4.6            3.8%
                                            ---------            ----

         Total                              $     4.2            3.4%
                                            =========            ====

Gross margin for this segment was 30.8% compared with 27.6% in last year's first
quarter.  Income  from  operations,  as a percent  of sales,  was 13.1% for this
period, up from 11.4% in the fiscal 2006 first quarter.

Backlog stood at $58.4 million at the end of the quarter.  Backlog at the end of
the fiscal 2006 first  quarter and fiscal 2006 fourth  quarter was $42.8 million
and $53.6 million, respectively. The time to convert Products segment backlog to
sales  averages from a few days to a few weeks,  and backlog for this segment on
average normally represents four to five weeks of shipments.

SOLUTIONS SEGMENT
- -----------------

Net sales for the Solutions  segment were $18.6 million in the fiscal 2007 first
quarter,  up 9.2%,  from sales of $17.0  million in the same  period  last year.
Gross margin was 15.4% compared with 13.7% last year.  Income from operations as
a percent  of sales was 5.2% for this  period  compared  with 2.9% in the fiscal
2006 first quarter.

Backlog for the Solutions  segment at July 2, 2006 was $11.4 million,  down from
backlog of $17.3  million at the end of the fiscal  2006 first  quarter and down
from $13.0 million at the end of the fiscal 2006 fourth quarter. The decrease is
due to timing of large contracts.  For this segment,  the average cycle time for
backlog to convert to sales ranges from one to six months.

SUMMARY
- -------

Mr. Tevens noted,  "Fiscal 2007 is off to a strong start for Columbus  McKinnon.
Higher bookings  reflect the strength in the industrial  global  economy,  which
drives  increased  needs for material  handling  equipment in a broad variety of
end-user  markets.  We have also made great strides in improving our operational
efficiency over the last several years through lean manufacturing  practices and
the  consolidation and  rationalization  of our facilities and product lines. In
the recent quarter,  our strong operating leverage enabled us to achieve a 13.1%
operating  margin  for our  Products  segment,  a level  that  historically  was
achieved  at higher  levels  of  sales.  We also  further  reduced  our debt and
strengthened  our  balance  sheet  to have  the  financial  flexibility  to make



selective  bolt-on  acquisitions to maximize our leading U.S.  market  position,
grow our presence internationally and accelerate top line growth."


He added, "Our strategic objectives remain to:

     o    Increase our domestic organic sales growth by introducing new products
          and maximizing market coverage,

     o    Increase our global  sales and market share by expanding  our presence
          in emerging and existing international industrial markets,

     o    Increase our  profitability  through lean  manufacturing  and facility
          rationalization  while  increasing  effective  capacity  on a  reduced
          manufacturing footprint,

     o    Pay down debt to reduce  interest  expense and  enhance our  strategic
          flexibility, and

     o    Pursue strategic acquisitions and alliances."


ABOUT COLUMBUS MCKINNON
- -----------------------

Columbus McKinnon is a leading worldwide designer,  manufacturer and marketer of
material  handling  products,   systems  and  services,  which  efficiently  and
ergonomically  move,  lift,  position or secure  material.  Key products include
hoists,  cranes,  chain and  forged  attachments.  The  Company  is  focused  on
commercial  and  industrial  applications  that  require  the safety and quality
provided  by  its  superior  design  and  engineering  know-how.   Comprehensive
information   on   Columbus   McKinnon   is   available   on  its  web  site  at
HTTP://WWW.CMWORKS.COM.
- ----------------------

TELECONFERENCE/WEBCAST
- ----------------------

A  teleconference  and webcast have been scheduled for July 25, 2006 at 10:00 AM
Eastern  Time at which the  management  of Columbus  McKinnon  will  discuss the
Company's  financial  results  and  strategy.  Interested  parties in the United
States  and   Canada  can   participate   in  the   teleconference   by  dialing
1-888-459-1579,  and  asking to be placed in the  "Columbus  McKinnon  Quarterly
Conference Call" and providing the password "Columbus  McKinnon" and identifying
conference  leader "Tim Tevens" when asked.  The toll number for parties outside
the United States and Canada is +1-210-234-7695.

The   webcast   will  be   accessible   at   Columbus   McKinnon's   web   site:
http://www.cmworks.com.

An audio  recording of the call will be available two hours after its completion
and until September 25, 2006 by dialing 1-888-568-0155.  Alternatively,  you may
access an archive of the call until  September  25, 2006 on Columbus  McKinnon's
web site at: HTTP://WWW.CMWORKS.COM/INVREL/PRESENTATION.ASP.
             ----------------------------------------------

SAFE HARBOR STATEMENT
- ---------------------

THIS PRESS RELEASE CONTAINS  "FORWARD-LOOKING  STATEMENTS" WITHIN THE MEANING OF
THE PRIVATE SECURITIES  LITIGATION REFORM ACT OF 1995. SUCH STATEMENTS  INCLUDE,
BUT ARE NOT LIMITED  TO,  STATEMENTS  CONCERNING  FUTURE  REVENUE AND  EARNINGS,
INVOLVE  KNOWN AND UNKNOWN  RISKS,  UNCERTAINTIES  AND OTHER  FACTORS THAT COULD
CAUSE THE ACTUAL  RESULTS OF THE COMPANY TO DIFFER  MATERIALLY  FROM THE RESULTS
EXPRESSED OR IMPLIED BY SUCH STATEMENTS, INCLUDING GENERAL ECONOMIC AND BUSINESS
CONDITIONS,  CONDITIONS  AFFECTING THE INDUSTRIES  SERVED BY THE COMPANY AND ITS
SUBSIDIARIES,  CONDITIONS  AFFECTING  THE  COMPANY'S  CUSTOMERS  AND  SUPPLIERS,
COMPETITOR RESPONSES TO THE COMPANY'S PRODUCTS AND SERVICES,  THE OVERALL MARKET
ACCEPTANCE OF SUCH PRODUCTS AND SERVICES,  THE  LIKELIHOOD  THAT THE COMPANY CAN
UTILIZE  ITS  NOLS,  THE  EFFECT OF  OPERATING  LEVERAGE,  THE PACE OF  BOOKINGS
RELATIVE TO  SHIPMENTS,  AND OTHER FACTORS  DISCLOSED IN THE COMPANY'S  PERIODIC
REPORTS FILED WITH THE SECURITIES AND EXCHANGE  COMMISSION.  THE COMPANY ASSUMES
NO  OBLIGATION  TO UPDATE  THE  FORWARD-LOOKING  INFORMATION  CONTAINED  IN THIS
RELEASE.






                          COLUMBUS MCKINNON CORPORATION
                         CONSOLIDATED INCOME STATEMENTS

(IN THOUSANDS, EXCEPT PER SHARE AND PERCENTAGE DATA)
                                                    THREE MONTHS ENDED
                                                    ------------------
                                             JULY 2, 2006       JULY 3, 2005     CHANGE
                                             ------------       ------------     ------

                                                                           
NET SALES                                    $   146,694        $   140,877         4.1%
Cost of products sold                            104,411            104,334         0.1%
                                            --------------------------------
Gross profit                                      42,283             36,543        15.7%
   Gross profit margin                              28.8%              25.9%
Selling expense                                   15,367             13,658        12.5%
General and administrative expense                 9,089              8,175        11.2%
Restructuring charges                                  4                 26       -84.6%
Amortization                                          43                 62       -30.6%
                                            --------------------------------
INCOME FROM OPERATIONS                            17,780             14,622        21.6%
                                            --------------------------------
Interest and debt expense                          4,512              6,716       -32.8%
Other (expense) income                            (3,570)               789      -552.5%
                                            --------------------------------
Income from continuing operations before
income tax expense                                 9,698              8,695        11.5%
Income tax expense                                 4,265              1,587       168.7%
                                            --------------------------------
Income from continuing operations                  5,433              7,108       -23.6%
Income from discontinued operations                  139                214       -35.0%
                                            --------------------------------
NET INCOME                                   $     5,572        $     7,322       -23.9%
                                            ================================

Average basic shares outstanding                  18,431             14,672        25.6%
Basic income per share:
   Continuing operations                     $      0.29        $      0.49       -40.8%
   Discontinued operations                          0.01               0.01
                                            --------------------------------
   Net income                                $      0.30        $      0.50       -40.0%
                                            ================================

Average diluted shares outstanding                18,961             15,029        26.2%
Diluted income per share:
   Continuing operations                     $      0.28        $      0.48       -41.7%
   Discontinued operations                          0.01               0.01
                                            --------------------------------
   Net income                                $      0.29        $      0.49       -40.8%
                                            ================================








                          COLUMBUS MCKINNON CORPORATION
                           CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS)
                                                        JULY 2, 2006       MARCH 31, 2006
                                                        ------------       --------------
ASSETS
Current assets:
                                                                     
   Cash and cash equivalents                           $      19,927       $      45,598
   Trade accounts receivable                                  97,701              95,726
   Unbilled revenues                                          16,292              12,061
   Inventories                                                81,025              74,845
   Prepaid expenses                                           17,623              15,676
                                                      -----------------------------------
     Total current assets                                    232,568             243,906
                                                      -----------------------------------

Net property, plant, and equipment                            55,661              55,132
Goodwill and other intangibles, net                          187,705             187,327
Marketable securities                                         27,342              27,596
Deferred taxes on income                                      43,830              46,065
Other assets                                                   5,569               6,018
                                                      -----------------------------------
TOTAL ASSETS                                           $     552,675       $     566,044
                                                      ===================================


LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
   Notes payable to banks                              $       6,331       $       5,798
   Trade accounts payable                                     43,674              39,311
   Accrued liabilities                                        59,277              61,264
   Restructuring reserve                                         668                 793
   Current portion of long-term debt                             133                 127
                                                      -----------------------------------
Total current liabilities                                    110,083             107,293
                                                      -----------------------------------

Senior debt, less current portion                             40,973              67,841
Subordinated debt                                            136,000             136,000
Other non-current liabilities                                 51,049              50,489
                                                      -----------------------------------
Total liabilities                                            338,105             361,623
                                                      -----------------------------------

Shareholders' equity:
   Common stock                                                  187                 185
   Additional paid-in capital                                172,662             170,081
   Retained earnings                                          56,724              51,152
   ESOP debt guarantee                                        (3,851)             (3,996)
   Unearned restricted stock                                       -                 (22)
   Accumulated other comprehensive loss                      (11,152)            (12,979)
                                                      -----------------------------------
Total shareholders' equity                                   214,570             204,421
                                                      -----------------------------------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY             $     552,675       $     566,044
                                                      ===================================








                          COLUMBUS MCKINNON CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

(IN THOUSANDS)
                                                                     THREE MONTHS ENDED
                                                                     ------------------
                                                               JULY 2, 2006    JULY 3, 2005
                                                               ------------    ------------

OPERATING ACTIVITIES:
                                                                          
Income from continuing operations                               $    5,433      $    7,108
Adjustments to reconcile income from continuing
operations to net cash provided by operating activities:
   Depreciation and amortization                                     2,105           2,332
   Deferred income taxes                                             2,235           1,724
   Other                                                              (371)           (481)
   Loss on early retirement of bonds                                 3,780             (11)
   Stock option expense                                                798               -
   Amortization/write-off of deferred financing costs                  980             320
   Changes in operating assets and liabilities:
      Trade accounts receivable                                       (921)         (2,096)
      Unbilled revenues and excess billings                         (3,528)         (1,823)
      Inventories                                                   (5,608)         (2,620)
      Prepaid expenses                                              (1,925)            130
      Other assets                                                    (248)           (202)
      Trade accounts payable                                         3,570           2,095
      Accrued and non-current liabilities                           (1,511)          4,161
                                                               ----------------------------
Net cash provided by operating activities                            4,789          10,637
                                                               ----------------------------

INVESTING ACTIVITIES:
Sale (purchase) of marketable securities, net                           47            (688)
Capital expenditures                                                (1,903)         (1,674)
Proceeds from discontinued operations note
receivable - revised                                                   139             214
                                                               ----------------------------
Net cash used by investing activities                               (1,717)         (2,148)
                                                               ----------------------------

FINANCING ACTIVITIES:
Proceeds from stock options exercised                                1,725               1
Net borrowings under revolving line-of-credit agreements            11,843           4,205
Repayment of debt                                                  (42,302)         (8,186)
Deferred financing costs incurred                                     (325)            (98)
Other                                                                  145             145
                                                               ----------------------------
Net cash used by financing activities                              (28,914)         (3,933)
                                                               ----------------------------

EFFECT OF EXCHANGE RATE CHANGES ON CASH                                171            (408)
                                                               ----------------------------

Net change in cash and cash equivalents                            (25,671)          4,148
Cash and cash equivalents at beginning of year                      45,598           9,479
                                                               ----------------------------
Cash and cash equivalents at end of period                      $   19,927     $    13,627
                                                               ============================








                          COLUMBUS MCKINNON CORPORATION
                              BUSINESS SEGMENT DATA

(IN THOUSANDS, EXCEPT PERCENTAGE DATA)
                              QUARTER ENDED          QUARTER ENDED
                               JULY 2, 2006           JULY 3, 2005        % CHANGE
                           -------------------    -------------------    ----------

PRODUCTS
                                                                   
Net sales                        $128,139               $123,881             3.4%
Gross profit                       39,417                 34,220            15.2%
   MARGIN                            30.8%                  27.6%
Income from operations             16,809                 14,128            19.0%
   MARGIN                            13.1%                  11.4%

SOLUTIONS
Net sales                        $ 18,555               $ 16,996             9.2%
Gross profit                        2,866                  2,323            23.4%
   MARGIN                            15.4%                  13.7%
Income from operations                971                    494            96.6%
   MARGIN                             5.2%                   2.9%

CONSOLIDATED
Net sales                        $146,694               $140,877             4.1%
Gross profit                       42,283                 36,543            15.7%
   MARGIN                            28.8%                  25.9%
Income from operations             17,780                 14,622            21.6%
   MARGIN                            12.1%                  10.4%








                          COLUMBUS MCKINNON CORPORATION
                                 ADDITIONAL DATA

                                          JULY 2, 2006          JULY 3, 2005          MARCH 31, 2006
                                          ------------          ------------          --------------

BACKLOG (IN MILLIONS)
                                                                                
   Products segment                        $    58.4             $    42.8               $    53.6
   Solutions segment                       $    11.4             $    17.3               $    13.0

TRADE ACCOUNTS RECEIVABLE
   days sales outstanding                       60.6 days             57.4 days               59.2 days

INVENTORY TURNS PER YEAR
   (based on cost of products sold)              5.2 turns             5.2 turns               5.7 turns

DAYS' INVENTORY                                 70.8 days             69.7 days               64.4 days
TRADE ACCOUNTS PAYABLE
   days payables outstanding                    38.1 days             30.2 days               33.7 days

WORKING CAPITAL AS A % OF SALES                 19.4 %                19.4 %                  17.4 %
DEBT TO TOTAL CAPITALIZATION PERCENTAGE         46.1 %                75.6 %                  50.6 %
NET DEBT TO TOTAL CAPITALIZATION
PERCENTAGE                                      43.2 %                74.6 %                  44.5 %



                   SHIPPING DAYS BY QUARTER

              Q1       Q2       Q3      Q4      TOTAL
              --       --       --      --      -----
FY07          63       63       59      64       249
FY06          65       63       58      65       251






                          COLUMBUS MCKINNON CORPORATION
         RECONCILIATION BETWEEN GAAP NET INCOME AND NON-GAAP NET INCOME

(IN THOUSANDS EXCEPT PER SHARE DATA)
                                                                  THREE MONTHS ENDED
                                                                  ------------------

                                                           JULY 2, 2006      JULY 3, 2005
                                                           ------------      ------------
                                                                         
GAAP NET INCOME                                             $   5,572          $  7,322

Reconciliation between GAAP Net Income and
      Non-GAAP Net Income:
Financing costs for 2010 Notes repurchase                       4,583                 -
FAS 123 (R) Adoption (incentive stock options) expense            798                 -
     Income tax expense                                        (1,604)           (1,797)
                                                           ----------- -- --------------
NON-GAAP NET INCOME                                         $   9,349         $   5,525

GAAP NET INCOME PER SHARE - DILUTED                         $    0.29          $   0.49
Shares used in GAAP per diluted share calculation              18,961            15,029

NON-GAAP NET INCOME PER SHARE - DILUTED                     $    0.49          $   0.29
Shares used in non-GAAP per diluted share calculation          18,961            18,961