UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-K

(Mark One)
(X)  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
     ACT OF 1934

For the fiscal year ended January 5, 2007


                                       OR

( )  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 0-20022

                           POMEROY IT SOLUTIONS, INC.
                           --------------------------
             (Exact name of registrant as specified in its charter)

DELAWARE                                                  31-1227808
- --------                                                  ----------
(State or other jurisdiction                              (I.R.S. Employer
of incorporation or organization)                         Identification No.)

1020 Petersburg Road, Hebron, Kentucky                    41048
- --------------------------------------                    -----
(Address of principal executive offices)                  (Zip Code)

Registrant's telephone number, including area code        (859) 586-0600
                                                          --------------

Securities registered pursuant to Section 12(b) of the Act:

     Title of each class               Name of each exchange on which registered
     -------------------               -----------------------------------------
            None                                         None

Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, Par Value $.01
                          ----------------------------
                                (Title of class)

Indicate by checkmark if the registrant is well-known seasoned issuer, as
defined in rule 405 of the Securities Act
YES       NO   X
   -----     -----

Indicate by checkmark if the registrant is not required to file reports pursuant
to section 13 or section 15(d) of the Act.
YES       NO   X
   -----     -----

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K (section 229.405 of this chapter) is not contained herein, and
will not be contained, to the best of the registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ ]

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 X      Non-accelerated filer
                        ---                    ---                          ---

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

The aggregate market value of voting stock of the Registrant held by
non-affiliates was approximately $55.0 million as of July 5, 2006.

The number of shares of common stock outstanding as of February 28, 2007 was
12,355,703.





                       DOCUMENTS INCORPORATED BY REFERENCE


                                         Part of Form 10-K Into Which Portions of Documents
Document                                                  Are Incorporated
- --------                                                  ----------------
                                      

Definitive Proxy Statement for the 2007                     Part III
Annual Meeting of Stockholders to be
filed with the Securities and Exchange
Commission on or before May 5, 2007.






                                   POMEROY IT SOLUTIONS, INC.

                                            FORM 10-K

                                   YEAR ENDED JANUARY 5, 2007

                                        TABLE OF CONTENTS


PART I                                                                                      Page
                                                                                            ----
                                                                                         
Item 1.          Business                                                                      1
Item 1A.         Risk Factors                                                                  7
Item 1B.         Unresolved Staff Comments                                                    11
Item 2.          Properties                                                                   11
Item 3.          Legal Proceedings                                                            11
Item 4.          Submission of Matters to a Vote of Security Holders                          11


PART II
Item 5.          Market for Registrant's Common Equity, Related Stockholder Matters           11

Item 6.          Selected Financial Data                                                      14
Item 7.          Management's Discussion and Analysis of Financial
                 Condition and Results of Operations                                          17
Item 7A.         Quantitative and Qualitative Disclosures About Market
                 Risk                                                                         25
Item 8.          Financial Statements and Supplementary Data                                  25
Item 9.          Changes in and Disagreements With Accountants
                 on Accounting and Financial Disclosure                                       26
Item 9A.         Controls and Procedures                                                      26
Item 9B.         Other Information                                                            29

PART III
Item 10.         Directors, Executive Officers and Corporate Governance                       29
Item 11.         Executive Compensation                                                       29
Item 12.         Security Ownership of Certain Beneficial Owners
                 and Management and Related Stockholder Matters                               29
Item 13.         Certain Relationships and Related Transactions, and Director Independence    29
Item 14.         Principal Accountant Fees and Services                                       29

PART IV
Item 15.         Exhibits and Financial Statement Schedules                                   30

SIGNATURES       Senior Vice President, Chief Financial Officer                               36

                 Directors                                                                    36




            SPECIAL CAUTIONARY NOTICE REGARDING FORWARD-LOOKING STATEMENTS
            --------------------------------------------------------------

Certain  of  the  matters discussed under the captions "Business", "Properties",
"Legal Proceedings", "Market for Registrant's Common Equity, Related Stockholder
Matters"  and  "Management's  Discussion and Analysis of Financial Condition and
Results of Operations" may constitute forward-looking statements for purposes of
the  Securities Act of 1933 and the Securities Exchange Act of 1934, as amended,
and as such may involve known and unknown risks, uncertainties and other factors
which  may  cause the actual results, performance or achievements of the Company
to  be  materially  different  from  future results, performance or achievements
expressed  or implied by such forward-looking statements. Important factors that
could  cause  the  actual results, performance or achievements of the Company to
differ materially from the Company's expectations are disclosed in this document
and  in  documents  incorporated  herein  by  reference,  including,  without
limitation,  those  statements  made  in  conjunction  with  the forward-looking
statements  under  "Business",  "Properties",  "Legal  Proceedings", "Market for
Registrant's  Common  Equity,  Related  Stockholder  Matters"  and "Management's
Discussion  and  Analysis  of Financial Condition and Results of Operations" and
the  factors discussed under "Risk Factors". All written or oral forward-looking
statements attributable to the Company are expressly qualified in their entirety
by  such  factors.

                                     PART I

ITEM 1. BUSINESS

COMPANY OVERVIEW

Pomeroy IT Solutions, Inc. is a national information technology ("IT") solutions
provider  with  a  comprehensive  portfolio  of  consulting,  infrastructure and
lifecycle  services.  Our  mission  is  to  provide  customers  with  increased
efficiencies,  decreased  costs,  and  the ability to maximize their existing IT
investments.  We  are  committed  to  our  customers,  our  employees  and  our
shareholders  and  aim  to  consistently  meet  and  exceed  their expectations.

OUR  SOLUTION-FOCUSED  COMPANY
- ------------------------------

Pomeroy  seeks  to understand the strategic goals of customers' organizations as
well  as  the  specific  challenges  faced  by  IT  executives.  Through  this
collaborative  approach, the Company's sales and technical teams can combine the
right people, partners, technologies and methodologies to deliver solutions that
meet  those  goals  and  challenges.

The  Company  takes  advantage of its low-cost business model and scalability to
deliver  the  most  economical, flexible solutions to its customers. Ultimately,
this  allows  our  customers  to  reinvest  savings  into  their  organizations.

OUR  GROWTH  STRATEGY
- ---------------------

Pomeroy's  growth  strategy  is  to  gain  share  in  existing  markets,  expand
geographical  coverage,  and  increase  the  breadth  and  depth  of our service
offerings.  Pomeroy will continue to focus on increasing higher margin services,
increasing  the  percentage of recurring revenue, controlling operating expenses
and  maintaining  a  strong  balance  sheet.

Key  elements  of  this  strategy  are  to:
          -    be the low cost provider of the complete solutions which are
               developed, integrated and managed for its customers,
          -    expand service offerings particularly in the higher end services
               and networking areas,
          -    expand offerings and grow the customer base through strategic
               acquisitions, and
          -    maintain and enhance technical expertise by hiring and training
               highly qualified technicians and systems engineers.

Pomeroy's sales are generated primarily by its 130 person direct sales and sales
support  personnel.   Pomeroy's  business  strategy  is to provide its customers
with  a  comprehensive  portfolio of product and service offerings.  The Company
believes  that  its ability to combine competitive pricing of computer hardware,
software  and  related products with comprehensive higher margin services allows
it  to  compete  effectively  against  a  variety  of  competitors,  including
independent  dealers, superstores, mail order and direct sales by manufacturers.
With  many  businesses  seeking


                                        1

assistance  to  optimize  their  information  technology investments, Pomeroy is
using  its  resources  to  assist  customers  in  their decision-making, project
implementation  and  management  of  IT  capital.

OUR  SERVICES
- -------------

Pomeroy  delivers  premier IT services to enterprise clients, small and mid-size
businesses,  and  government  entities. Leveraging 25 years of strong technology
services  background  and  industry  leading  partnerships,  Pomeroy's  core
competencies  span  IT  Outsourcing  and  Out-tasking,  Supply Chain Management,
Consulting  and  Systems  Integration  and  Program  and  Resource  Management.


     IT  OUTSOURCING  AND  OUT-TASKING  services  that help clients optimize the
     various  elements  of  distributed computing environments. Encompassing the
     complete  IT  lifecycle,  services  include  desktop  and mobile computing,
     server  and  network  environments,  and  are  multi-vendor  in  scope. The
     capabilities  in  this portfolio are: Help Desk, IT hardware management and
     support,  software  support,  network  support  and mobile product support.

     SUPPLY  CHAIN  MANAGEMENT  services that are designed to help organizations
     procure  and  distribute  IT  systems. These services wrap around Web-order
     management,  provisioning,  configuration  assurance,  image  management,
     systems  integration,  warehousing  logistics,  and  distribution.  This
     portfolio is comprised of: product acquisition, product distribution, asset
     management,  advanced integration, end-of-life services, software licensing
     and  logistics.

     CONSULTING  AND  SYSTEMS  INTEGRATION  services  help clients plan, design,
     deploy,  and  manage  high-performance,  high-availability  technology
     infrastructures.  The  capabilities  in  this  portfolio  focus  on:  High
     Performance/Blade server technologies, storage technologies, network and IP
     technologies,  information  security,  and  Microsoft  technologies.

     PROGRAM  AND  RESOURCE  MANAGEMENT  services,  support  clients'  project
     resources,  ensures  compliance  and  success  for  a complete project, and
     serves  as a dynamic repository for program data, standards, methodologies,
     lessons  learned,  and  best  practices.

Many solutions offered by Pomeroy span all four portfolios, providing innovative
technologies and the highest level of technical expertise that enable clients to
leverage  existing  IT  investments, reduce risks associated with new technology
adoption,  and  minimize  on-going  operational  costs. These solutions include:

     HELP DESK SERVICES: Pomeroy manages Help Desk services from entry-level and
     off-hour coverage packages to customized offerings based on specific client
     service  level  agreements (SLA) and reporting requirements. Pomeroy offers
     help  desk  and  ITIL  support  consulting  to assist clients in optimizing
     internal  support  processes.  Partnering  with  self-help and self-healing
     e-support  vendors,  the  company  helps  clients  implement  and  manage
     Web-enabled  user-managed  support.

     HARDWARE  MANAGEMENT  AND SUPPORT SERVICES: Pomeroy can support part or all
     of  a  client's  IT asset management functions - from performing an initial
     baseline  inventory  via the Web to selecting and implementing tracking and
     database  tools  for  both hardware assets and software licenses. Pomeroy's
     vendor-neutral  heritage  and  partnerships  with  virtually  every leading
     equipment  supplier  are  at  the  heart  of the company's Hardware Support
     Services.  These  offerings  include  break/fix and install, move, add, and
     change  (IMAC)  services;  out-of-warranty  hardware  support  and  repair;
     technology refresh and integration; equipment disposition strategy planning
     and  certified  destruction  of  obsolete  equipment.

Most  computer  products  are  sold  pursuant  to  purchase  orders.  For larger
procurements, the Company may enter into written contracts with customers. These
contracts  typically  establish  prices  for  certain equipment and services and
require short delivery dates for equipment and services ordered by the customer.
These  contracts  do  not  require the customer to purchase computer products or
services exclusively from Pomeroy and may be terminated without cause upon 30 to
90  days  notice. Most contracts are for a term of 12 to 24 months and, in order
to be renewed, may require submission of a new bid in response to the customer's
request  for  proposal.


                                        2

Pomeroy provides its services to its customers on a time-and-materials basis and
pursuant  to  written  contracts or purchase orders.  Either party can generally
terminate  these  service  arrangements  with  limited  or  no  advance  notice.
Pomeroy  also  provides  some of its services under fixed-price contracts rather
than  contracts billed on a time-and-materials basis.  Fixed-price contracts are
used  when  Pomeroy  believes  it can clearly define the scope of services to be
provided  and  the  cost  of  providing  those  services.

Pomeroy  has  also established relationships with industry leaders including the
authorization  to  perform  warranty  and  non-warranty  repair work for several
vendors. From  the  extensive list of technology brands we offer to our clients,
Pomeroy  has  selected  an  exclusive  group of best in breed manufacturers with
which  to  develop comprehensive alliance agreements. These alliances underscore
our  commitment to providing our customers with the most sought-after technology
solutions. Pomeroy engages our alliance partners at the highest levels, in order
to  meet  our  customers'  needs in accordance with our standards of excellence.

The  Pomeroy  Alliance  Program  goals  are:

     -    To build strong on-going business relationships with a select group of
          vendors  and  manufacturers
     -    To  maintain  extensive sales of, and technical readiness on, alliance
          product  and  solution  sets
     -    To  bring  the  advantages of strong industry relationships to bear on
          individual  customer  projects  for  the  benefit  of  the  customer

The  following  are  the  manufacturers  included  within  our Alliance Program.

          American Power Conversion
          Belkin Corporation
          Brother International Corporation
          Cisco Systems
          Crucial Technology
          Hitachi Data Systems
          Hewlett Packard
          IBM
          Kingston Technology
          Lefthand Networks
          Lexmark International, Inc.
          Logitech
          MGE UPS
          Microsoft Corporation
          NEC Display
          Nortel Networks
          Okidata
          Ricoh Corporation
          Samsung
          Sony
          Startech.com
          Sun Microsystems
          Viewsonic
          Xerox Corporation

Pomeroy  believes  that its relationships with such vendors enable it to offer a
wide  range  of  products  and solutions to meet the diverse requirements of its
customers.  Additionally,  Pomeroy's  ability  to bundle products with solutions
enables  its customers to obtain the flexibility, expertise, and conveniences of
multiple  vendors  from  a  single  source  provider  of  IT  solutions.

Pomeroy has select dealer agreements with its major vendors/manufacturers. These
agreements  are  typically  subject to periodic renewal and termination on short
notice.  Substantially  all  of Pomeroy's dealer agreements may be terminated by
either  party  without  cause  upon 30 to 90 days advance notice, or immediately
upon  the  occurrence  of  certain  events.  A  vendor  could  also terminate an
authorized  dealer  agreement  for  reasons  unrelated to Pomeroy's performance.
Although  Pomeroy has never lost a major vendor/manufacturer, the loss of such a
vendor/product  line  or the deterioration of Pomeroy's relationship with such a
vendor/manufacturer  could  have  a  material  adverse  effect  on  Pomeroy.


                                        3

Significant  product  supply  shortages  have  resulted from time to time due to
manufacturers' inability to produce sufficient quantities of certain products to
meet  client  demand.   As  in  the  past,  the  Company  could  experience some
difficulty  in  obtaining an adequate supply of products from its major vendors.
Historically,  this  has  resulted,  and  may  continue  to result, in delays in
completing  sales. These delays have not had, and are not anticipated to have, a
material  adverse  effect  on the Company's results of operations.  However, the
failure  to  obtain adequate product supply could have a material adverse effect
on  the  Company's  operations  and  financial  results.

OUR  MARKETS
- ------------

Pomeroy's target markets include Fortune 1000 companies ("Enterprise"), small to
medium  sized  business  ("SMB"),  governmental  agencies  and  educational
institutions  ("Public  Sector")  and vendor alliance customers. These customers
fall  into  government  and education, financial services, health care and other
sectors.  Pomeroy's  clients  are  located  throughout  the  United States, with
largest  client  population  being based in the Midwest, Southeast, & Northeast.
Refer  to  Item  1A.  Risk  Factors  for  Dependence  on  Major  Customers.

COMPETITION

The  computer  products  and  services  market  is  highly  competitive. Pomeroy
competes  for  product  sales  directly with local and national distributors and
resellers.  In  addition, Pomeroy competes with computer manufacturers that sell
product  through their own direct sales forces to end users and to distributors.
Although Pomeroy believes its prices and delivery terms are competitive, certain
competitors  offer  more  aggressive  hardware  pricing  to  their  customers.

Pomeroy  competes, directly and indirectly, for services revenues with a variety
of  national and regional service providers, including services organizations of
established  computer  product  manufacturers,  value-added  resellers,  systems
integrators,  internal  corporate  management information systems and consulting
firms.  Pomeroy  believes that the principal competitive factors for information
technology  services  include  technical  expertise, the availability of skilled
technical  personnel,  breadth  of  service  offerings,  reputation,  financial
stability  and  price.  To  be  competitive,  Pomeroy  must respond promptly and
effectively  to  the  challenges of technological change, evolving standards and
its  competitors' innovations by continuing to enhance its service offerings and
expand  sales channels. Any pricing pressures, reduced margins or loss of market
share  resulting  from  Pomeroy's  failure  to  compete effectively could have a
material  adverse  effect  on  Pomeroy's  operations  and  financial  results.

Pomeroy  believes it competes successfully by providing a comprehensive solution
portfolio  for  its  customers'  information  technology  asset  management  and
networking  services  needs.  Pomeroy  delivers  cost-effective,  flexible,
consistent,  reliable and comprehensive solutions to meet customers' information
technology  infrastructure  service  requirements. Pomeroy also believes that it
distinguishes  itself  on  the  basis  of  its  technical expertise, competitive
pricing  and  its  ability  to  understand  its  customers'  needs.

Competition,  in  particular  the  pressure on pricing, has resulted in industry
consolidation. In the future, Pomeroy may face fewer but larger competitors as a
consequence  of such consolidation. These competitors may have access to greater
financial  resources  than  Pomeroy.  In  response  to  continuing  competitive
pressures,  including  specific  price  pressure  from the direct telemarketing,
internet and mail order distribution channels, the computer distribution channel
is  currently  undergoing  segmentation into value-added resellers who emphasize
advanced  systems  together  with  service and support for business networks, as
compared to computer "superstores," who offer retail purchasers a relatively low
cost, low service alternative and direct-mail suppliers which offer low cost and
limited  service.  Certain  direct  response  and  internet-based  fulfillment
organizations  have  expanded  their marketing efforts to target segments of the
Company's customer base, which could have a material adverse impact on Pomeroy's
operations and financial results. While price is an important competitive factor
in Pomeroy's business, Pomeroy believes that its sales are principally dependent
upon  its  ability to provide comprehensive customer support services. Pomeroy's
principal competitive strengths include: (i) quality assurance; (ii) service and
technical  expertise,  reputation  and  experience; (iii) competitive pricing of
products  through  alternative  distribution  sources;  (iv)  prompt delivery of
products  to customers; (v) various financing alternatives; and (vi) its ability
to  provide  prompt  responsiveness  to  customers  services  needs and to build
performance  guarantees  into  services  contracts.

EMPLOYEES

As  of  January 5, 2007, Pomeroy had 2,212 full-time employees consisting of the
following:
     -    1,710 technical personnel;
     -    87 service delivery management personnel;
     -    130 direct sales representatives and sales support personnel;


                                        4

     -    19  management  personnel;  and
     -    266  administrative  and  distribution  personnel.

Pomeroy  offers its full-time employees the options to participate in health and
dental  insurance,  short  and  long  term disability insurance, life insurance,
401(k) plan and an employee stock purchase plan. Also, Pomeroy is now offering a
non-benefit  option  for  those  resources  who  would  like  to  opt for higher
compensation  packages  in  lieu  of  benefits packages. This employee workforce
consists  of  1,171  technical  personnel.  Pomeroy has no collective bargaining
agreements  and  believes  its relations with its employees are good. Pomeroy is
committed  to  continuing  to build its areas of expertise and offerings through
continual  hiring  and  training  of  personnel,  and  strategic acquisitions of
companies  that  bring  new  skill  sets  and  experience.

OUR  TECHNICAL  TEAM

Pomeroy  technical resources are trained in the nine functional areas of project
management  outlined  in  the  standard  known  in  the  industry as the Project
Management  Body  of  Knowledge,  an  open  standard  developed  by  the Project
Management  Institute.  Additionally,  the company has adopted Six Sigma quality
principles  and  established  a  robust  training  program  with  Yellow  Belt
certification  requirements  for all consultants, technicians, and engineers and
Green  Belt  requirement  for  management  and  leadership  roles.

Pomeroy's  technical  personnel  maintain  some  of  the  highest  credentials.
Maintaining a knowledgeable and resourceful technical staff is an objective that
Pomeroy  cultivates  through  career development programs that promote education
and  skills  training.  These  certifications  include:



                        
     CISCO                 CCIE, CCNA, CCNP, CCDP, CCDA, CCSP, CCVP, INFOSEC Professional,
                           and Cisco Specialist certifications (CQS) in IP Communications, Advanced
                           Wireless LAN, and Advanced Security
     NOVELL:               CNE, MCNE, CNA, and Certified GroupWise Engineer
     MICROSOFT:            MCP, MCSA, MCSA Security Specialization, MCSE Messaging Specialization,
                           MCSE,  MCSE+1, MCDST, MOS, MCDBA, CRM Professional and Office
                           Specialists and Experts
     IBM:                  xSeries Certified System Engineer, eServer Certified Specialist, IBM Technical
                           Specialist RS 6000 SP, and IBM Advanced Technical Expert RS  6000, Tivoli
                           Storage Manager Technical Sales
     HEWLETT PACKARD:      HP Certified Professionals (NT, NetWare, Alpha/Unix, and StorageWorks), HP
                           Accredited Integration Specialist, HP Certified System Engineers (HP-
                           UX) and Master Accredited Systems Engineers - SAN Architect
                           Data Availability Solutions
     NORTEL:               Nortel Support & Design Specialists, Nortel Support & Design
                           Experts, Technical Specialist and Experts
     COMPTIA:              A+ Certified Technicians, Network+, IT Project+, Linux+,
                           Server+, i-Net+ and Security+
     SUN:                  Storage Engineers, Solaris System and Network Administrator
     (ISC)2                Certified Information Systems Security Professional (CISSP)
     ORACLE:               Oracle Certified Professional (OCP)
     EMC:                  Implementation Engineer -Expert, Technology Architect-Expert,
                           NAS Associate and Legato EmailXtender and EmailXaminer Administrator
     ALTIRIS:              Certified Professional (ACP)
     CITRIX:               Certified Administrator (CCA)
     F5 NETWORKS:          Product Specialist
     HELP DESK INSTITUTE:  Support Specialists, Helpdesk Manager, Helpdesk Analyst  and
                           Support Center  Manager
     LEFTHAND NETWORKS:    LeftHand Certified System Engineer
     PMI:                  Project Management Associates and Professionals (PMP)
     SYMANTEC/VERITAS:     Certified Specialists and Professionals
     VMWARE:               VMware Certified Professional
     BICSI:                Installer Level 1 and 2, Technician, and Registered Communications Distribution
                           Designer (RCDD(R)).


                                        5

     3COM:                 Certified IP Telephony NBX Expert,
     PEREGRINE:            Asset Center certified
     ITIL:                 IT Service Management Certifications - Foundations, Practitioner and
                           Managers

     WARRANTY CERTIFIED    Apple, Brother, Dell, Epson, Gateway,  HP, Lenovo, IBM, Kyocera,
     TO SERVICE:           Lexmark,  Okidata, Sony, Toshiba, and Xerox


OUR  ISO  CERTIFICATION

Purchasing  products  and/or  solutions from Pomeroy assures that highly skilled
professionals  adhere  to  world-class  quality standards which are leveraged to
manage  the  IT initiatives of its customers. Since 1997, Pomeroy's Distribution
Center  has been registered to the International Organization of Standardization
("ISO")  ISO  9001:2000  Quality  Standard.  The  ISO  Quality Standard has been
accepted  by  the  U.S.  and over eighty other countries around the world as the
basis  for  a  world  class  Quality  Management  System  ("QMS"). Pomeroy's QMS
specifies  the  policies, procedures and processes necessary to satisfy customer
requirements  and  ensures those processes are appropriately managed, controlled
and  continually  improved. As a result of Pomeroy's ISO 9001:2000 registration,
Pomeroy's  customers  can  be  assured  that  Pomeroy's  QMS meets international
standards.  Documented procedures and records that demonstrate its commitment to
the  very  highest  quality  standards  back  up the Company's ISO registration.

The  information technology needs of its customers are serviced by Pomeroy's ISO
9001:2000  registered  distribution  and  integration  center located in Hebron,
Kentucky. This facility is approximately 161,000 square feet and distributes and
integrates  products  and  technologies  sold by the Company as well as products
supplied  by  its  customers.  Pomeroy  also  operates a service depot operation
within  this  centralized  facility.

OUR  FACILITIES

The  Company believes that its distribution and integration center is adequately
designed  to  support  its  customers'  business  and  technology  needs for the
foreseeable  future.  Pomeroy's  distribution  and  integration  center utilizes
state-of-the-art  warehouse  management and enterprise resource planning ("ERP")
systems  in order to manage the supply chain needs of our clients, which include
procurement, stage, stock, pick and management of the company's on-hand physical
and perpetual inventories. The radio-frequency based warehouse management system
controls  and  manages the flow of physical inventory from the earliest point of
demand  generation,  purchase  order  creation,  to the final step in the supply
chain  process,  shipping to meet its customers' delivery and integration needs.

The  warehouse  management  system  controls  re-order  points  and  directs its
fulfillment needs to the product source which can deliver at the lowest possible
capital  cost  while  maintaining  the  speed  to  market  required by Pomeroy's
customers.  The  warehouse management system tracks the inventory in a real time
mode,  updating  Pomeroy's ERP system, which then in turn updates its customers'
specific  technology  driven  supply  chain management systems. The intelligence
inherent  within  the  system  is flexible, allowing customization to almost any
specific  communication  standard  required  by Pomeroy's diverse customer base.
Essentially,  Pomeroy  has  the ability to link its ERP and warehouse management
systems  to its customers' supply chain management ("SCM") systems. As a result,
the  Company  has  been  able  to  provide  its  customers with product shipping
information  as  well  as  the  ability  to  efficiently  process  orders  while
safeguarding  its  inventory.

BACKLOG

Other  than future sales and revenues from existing long-term contracts, Pomeroy
does  not  have a significant backlog of business since it normally delivers and
installs  products  purchased  by  its customers within 10 days from the date of
order.  Accordingly, backlog is not material to Pomeroy's business or indicative
of  future sales. From time to time, Pomeroy experiences difficulty in obtaining
products  from  its  major  vendors  as a result of general industry conditions.
These  delays  have not had, and are not anticipated to have, a material adverse
effect  on  Pomeroy's  results  of  operations.


                                        6

PATENTS AND TRADEMARKS

The  Company  owns  no  trademarks or patents. Although Pomeroy's various dealer
agreements  do  not  generally allow the Company to use the trademarks and trade
names  of  these  various manufacturers, the agreements do permit the Company to
refer  to  itself  as  an  "authorized representative" or an "authorized service
provider" of the products of those manufacturers and to use their trademarks and
trade  names  for  marketing  purposes.  Pomeroy  considers  the  use  of  these
trademarks  and  trade  names  in  its  marketing efforts to be important to its
business.

ACQUISITIONS

Acquisitions  have  contributed  significantly  to Pomeroy's growth. The Company
believes that acquisitions are one method of increasing its presence in existing
markets,  expanding  into  new  geographic  markets,  adding experienced service
personnel,  gaining  new  product  offerings  and  services,  obtaining  more
competitive  pricing  as  a result of increased purchasing volumes of particular
products  and  improving  operating  efficiencies through economies of scale. In
recent  years, there has been consolidation among providers of computer products
and  services and Pomeroy believes that this consolidation will continue, which,
in  turn,  may  present additional opportunities for the Company to grow through
acquisitions.  The  Company continually seeks to identify and evaluate potential
acquisition  candidates.

During  fiscal  2006 and 2005, the Company did not make any acquisitions. During
fiscal 2004, the Company completed one acquisition. The total consideration paid
consisted  of  $46.1  million, which was funded from cash on hand and borrowings
from  Pomeroy's  existing  line  of  credit.

The  results  of  operations of the acquisition are included in the consolidated
statements  of  operations from the respective date of the acquisition. See Note
12  to  the Consolidated Financial Statements for unaudited pro forma results of
operations  of the Company for fiscal 2004 as if the acquisition had occurred on
January  6,  2004.

CHANGE  IN  SEGMENTS

During  the  fourth  quarter  of  2005, the Company realigned its management and
reporting  responsibilities  into  functional  lines: Sales, Service Operations,
Finance  and  Administrative.  Management  and the board of directors now review
operating  results on a consolidated basis.  As a result the Company now reports
one  reportable  segment and this information in this report has been revised to
reflect  the  Company's  current  segment  reporting.

INFORMATION

We  make  available free of charge on our web site at www.pomeroy.com our Annual
                                                      ---------------
Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K
and all amendments to those reports as soon as reasonably practicable after such
material  is  electronically  filed  with the Securities and Exchange Commission
(the "SEC"). We also make available on our web site other reports filed with the
SEC  under  the  Securities Exchange Act of 1934, including our proxy statements
and  reports filed by officers and directors under Section 16(a) of that Act. We
do  not intend for information contained in our web site to be part of this Form
10-K  or  any  other  report  that  we  file  with  the  SEC.

ITEM 1A. RISK FACTORS

The  following  factors, among others, are likely to affect Pomeroy's operations
and  financial results and should be considered in evaluating Pomeroy's outlook.

Pricing Pressures
- -----------------
Pomeroy believes its prices and delivery terms are competitive; however, certain
competitors  may  offer  more aggressive pricing to their customers. The Company
has  experienced  and  expects  continued  pricing  pressure  due  to  industry
consolidation  and  the  efforts  of manufacturers to sell directly to Pomeroy's
customers.  In  addition,  the general weakness in the U.S. economy has impacted
Pomeroy's  business.  In  an  attempt  to  stimulate  sales  to existing and new
customers,  the  Company  believes  that  pricing  pressures may increase in the
future,  which  could  require  the  Company to reduce prices, which may have an
adverse  impact  on  its  operating  results.  Decreasing  prices  of  Pomeroy's
products  and  services  offerings  will  require  the Company to sell a greater
number  of  products  and  services  to  achieve the same level of net sales and
operating  income.


                                        7

Dependence on Major Customers
- -----------------------------
During  fiscal  2006,  approximately  38.5%  of  Pomeroy's total net product and
service revenues were derived from its top 10 customers.  Only one customer, IBM
Corporation,  accounted  for  more  than  10% of Pomeroy's total net product and
service  revenues  with approximately $74.5 million in revenues for fiscal 2006.
The  revenues  generated  from  IBM  Corporation  are  primarily  resulting from
services  provided.  The  loss of one or more significant customers could have a
material  adverse  impact  on  the  Company's  operating  results.

Government Contracts
- --------------------
A  portion  of  Pomeroy's revenue is derived from contracts with state and local
governments  and  government  agencies.  In  the event of a dispute, the Company
would  have  limited  recourse  against  the  government  or  government agency.
Furthermore,  future statutes and/or regulations may reduce the profitability of
such  contracts. In addition, certain of the Company's government contracts have
no  contractual limitation of liability for damages resulting from the provision
of  services.

Dependence  on  Key  Personnel
- ------------------------------
The  success  of  Pomeroy  is  dependent  on the services of Stephen E. Pomeroy,
President  and  Chief  Executive Officer of the Company and other key personnel.
The  loss  of  the  services of Stephen E. Pomeroy, or other key personnel could
have  a material adverse effect on Pomeroy's business.  Pomeroy has entered into
employment  agreements  with  certain of its key personnel, including Stephen E.
Pomeroy.  Pomeroy's  success and plans for future growth will also depend on its
ability  to  attract  and  retain  highly  skilled personnel in all areas of its
business.

Dependence  on  Technical  Employees
- ------------------------------------
The future success of Pomeroy's services business depends in large part upon the
Company's  ability  to  attract and retain highly skilled technical employees in
competitive  labor  markets. There can be no assurance that Pomeroy will be able
to  attract  and  retain  sufficient numbers of skilled technical employees. The
loss  of  a  significant  number  of  Pomeroy's  existing technical personnel or
difficulty in hiring or retaining technical personnel in the future could have a
material  adverse  effect  on  the  Company's  operations and financial results.

Dependence on Vendor Relationships
- ----------------------------------
The  Company's current and future success depends, in part, on its relationships
with  leading  hardware  and software vendors and on its status as an authorized
service  provider.   Pomeroy  is currently authorized to service the products of
many  industry-leading  hardware,  software and internetworking product vendors.
Without  these relationships, the Company would be unable to provide its current
range  of  services,  principally  warranty  services.

The  Company  may not be able to maintain, or attract new relationships with the
computer  hardware and software vendors that it believes are necessary for their
business.  Since  Pomeroy utilizes vendor relationships as a marketing tool, any
negative  change  in  these  relationships  could adversely affect its financial
condition  and  results  of  operations  while it seeks to establish alternative
relationships.  In  general,  authorization  agreements  with  vendors  include
termination provisions, some of which are immediate.   The Company cannot assure
that  vendors  will continue to authorize it as an approved service provider. In
addition,  the Company cannot assure that vendors, which introduce new products,
will  authorize  it  as  an  approved  service  provider  for such new products.

Significant  product  supply  shortages  have resulted from time to time because
manufacturers  have  been  unable  to  produce  sufficient quantities of certain
products  to  meet demand.  The Company expects to experience some difficulty in
obtaining  an  adequate  supply  of  products  from its major vendors, which may
result  in  delays  in  completing  sales.

The  loss  of  any  vendor relationship, product line, or product shortage could
reduce  the  supply and increase costs of products sold by Pomeroy and adversely
impact  the  Company's  competitive  position.

Growth  and  Future  Acquisitions
- ---------------------------------
In  the  past,  Pomeroy  has  grown  both  internally  and through acquisitions.
Pomeroy  continues to focus on customer satisfaction as well as execution of its
market  development  and penetration strategies.  Pomeroy's business strategy is
to  grow  both  internally  and  through acquisitions. There can be no assurance
that,  in  the  future,  Pomeroy  will  be  successful  in  repeating the growth
experienced  in recent years related to service revenues. Pomeroy expects future
growth  will  result  from acquisitions in addition to organic growth. In fiscal
2004,  Pomeroy completed one acquisition and continues to evaluate expansion and
acquisition opportunities that would complement its ongoing operations.  As part
of  Pomeroy's  growth  strategy,  it  plans  to  continue to make investments in
complementary  companies,  assets  and  technologies,  although  there can be no
assurance  that  Pomeroy  will be able to identify, acquire or profitably manage
additional  companies  or  successfully integrate such additional companies into
Pomeroy  without substantial costs, delays or other problems. In addition, there
can  be no assurance that companies acquired in the future will be profitable at
the  time  of  their  acquisition  or  will achieve levels of profitability that
justify  the  investment  therein.


                                        8

Acquisitions  may  involve a number of special risks, including, but not limited
to,  adverse  short-term  effects  on  Pomeroy's  reported  operating  results,
disrupting  ongoing business and distracting management and employees, incurring
debt  to  finance  acquisitions  or  issuing  equity  securities  which could be
dilutive  to existing stockholders, dependence on retaining, hiring and training
key  personnel,  incurring  unanticipated  problems  or  legal  liabilities  and
amortization  of acquired intangible assets. Some or all of these special risks,
if  they  occur could have a material adverse effect on Pomeroy's operations and
financial  results.

Material Weaknesses in Internal Control over Financial Reporting
- ----------------------------------------------------------------
Pomeroy  faces  certain  risks in connection with the material weaknesses it has
identified  in  its internal control over financial reporting (See Item 9A). The
material weaknesses identified for fiscal years 2004 and 2005 contributed to the
delay  in  Pomeroy's  filing  of the quarterly report on Form 10-Q for the third
quarter  of  fiscal  2005  and the restatements of the quarterly results for the
first  and  second  quarters  of  fiscal  2005.  Pomeroy  has  completed  the
identification  and  implementation  of modifications to controls and procedures
needed  to  remediate  the  material  weaknesses. In the future, if the controls
assessment process required by Section 404 of the Sarbanes-Oxley Act reveals new
material weaknesses or significant deficiencies, the correction of such material
weaknesses  or deficiencies could require remedial measures that could be costly
and  time-consuming. In addition, the discovery of new material weaknesses could
also  require  the  restatement  of  prior  period operating results. If Pomeroy
continues  to  experience  material  weaknesses  in  its  internal  control over
financial  reporting, Pomeroy could lose investor confidence in the accuracy and
completeness of its financial reports, which would have an adverse effect on its
stock  price.  If  Pomeroy  is  unable  to provide reliable and timely financial
reports,  its  business and prospects could suffer material adverse effects. For
example,  under  Pomeroy's current credit facility, financial statements must be
presented  in a timely manner. Delay in these filings would result in a default.
An  event  of  default  could  adversely  affected  Pomeroy's  ability to obtain
financing  on  acceptable  terms.

Business  Technology  Systems
- ----------------------------
Pomeroy  relies  upon  the  accuracy, availability and proper utilization of its
business technology systems to support key operational areas including financial
functions,  product  procurement  and  sales,  and  engagement  and  technician
management,  staffing  and  recruiting.  To  manage  its  growth,  Pomeroy  is
continually evaluating the adequacy of its existing systems and procedures. Over
the last year, the company has focused its efforts on improving the reliability,
availability  and  serviceability  of  the technologies and applications used in
support  of  its  services  business  and invested in tools to improve financial
reporting. The Company has also signed agreements with industry leading firms in
support  of  its business recovery and system availability capabilities. Pomeroy
anticipates  that it will regularly need to make capital expenditures to upgrade
and  modify its business technology systems, including software and hardware, as
Pomeroy  grows  and  the needs of its business change. There can be no assurance
that  Pomeroy  will anticipate all of the demands which expanding operations may
place on its business technology systems. The occurrence of a significant system
failure  or  Pomeroy's  failure  to expand or successfully implement its systems
could  have  a  material  adverse  effect  on Pomeroy's operations and financial
results.

Vendor  Receivables
- -------------------
Any  change  in  the  level of vendor rebates or manufacturer market development
funds  offered  by manufacturers that results in the reduction or elimination of
rebates  or  manufacturer market development funds currently received by Pomeroy
could  have  a  material  adverse  effect  on Pomeroy's operations and financial
results.  In  particular,  a  reduction  or  elimination  of  rebates related to
government and educational customers could adversely affect Pomeroy's ability to
serve  those  customers  profitably.  In  addition,  there  are  specific risks,
discussed below, related to the individual components of vendor receivables that
include  vendor  rebates,  manufacturer  market  development  funds and warranty
receivables.    The  determination  of  an appropriate allowance is based on the
deterioration in the aging of the vendor receivables, the expected resolution of
the  disallowed  claims  (see  primary  reasons  for  vendor rebate claims being
disallowed  in  "Vendor  Rebates"  below)  and  the  general posture of the OEMs
regarding  resolution.

     Vendor  Rebates
     ---------------
     The  most  significant  component  of vendor receivables is vendor rebates.
     Vendor  rebate  programs  are  developed  by  OEMs  allowing them to modify
     product pricing on a case-by-case basis (generally determined by individual
     customers)  to  maintain  their  competitive edge on specific transactions.
     Pomeroy  contacts  the  OEM to request a rebate for a specific transaction,
     and  if  approved,  the  OEM provides Pomeroy with a document authorizing a
     rebate  to be paid to Pomeroy at a later date when a claim is filed. If the
     business  is  won,  Pomeroy  records  the  sale and the cost of the sale is
     reduced  by  the  amount  of  the  rebate,  which  is  recorded as a vendor
     receivable.  Rebate  programs  involve  a  complex  set of rules varying by
     manufacturer. As a result of the rules and complexity of applying the rules
     to  each  item  sold,  claims  are  often  rejected  and  require  multiple
     submissions  before  credit  is  given  resulting in longer aging of vendor
     receivables than other types of receivables. In addition, sometimes a claim
     is  rejected  altogether  and  no  credit  is


                                        9

     given.  Primary  reasons  for  claims  being  disallowed  and corresponding
     re-files  include  serial  number  issues (missing, incomplete, transposed,
     data  base  match-up  discrepancies,  etc.),  pricing  issues  (dispute  in
     calculation  of  rebate  amounts)  and  other  missing  or  incomplete
     documentation  (bid  letters,  customer information, etc.) Pomeroy has made
     substantial  process  and  system  enhancements  geared  towards minimizing
     refiling rebate claims, but there is no assurance that Pomeroy will be able
     to  successfully  claim all of the vendor rebates that were passed along to
     the  customers in a form of a reduction in sales price. Pomeroy has written
     off  vendor  receivables  in  the  past  and  may  do  so  in  the  future.

     Manufacturer  Market  Development  Funds
     ----------------------------------------
     Several  manufacturers  offer  market  development  funds,  cooperative
     advertising  and  other  promotional  programs  to  distribution  channel
     partners.  Pomeroy  utilizes these programs to fund some of its advertising
     and  promotional  programs.  While such programs have been available to the
     Company  in  the  past,  there  is no assurance that these programs will be
     continued.  Total  advertising  costs  associated  with  these programs are
     charged  to  expense  as  incurred  and  are  deemed  immaterial.

     Warranty  Receivables
     ---------------------
     The Company performs warranty service work on behalf of the OEM on customer
     product.  Any  labor cost or replacement parts needed to repair the product
     is  reimbursable  to Pomeroy by the OEM. It is the Company's responsibility
     to  file  for  and  collect  these  claims. The inability of the Company to
     properly  track  and  document  these  claims  could  result in the loss of
     reimbursements.

Inventory  Management
- ---------------------
Rapid product improvement and technological change resulting in relatively short
product  life cycles and rapid product obsolescence characterize the information
technology  industry.  While  most  of  the  inventory stocked by Pomeroy is for
specific  customer  orders,  inventory  devaluation or obsolescence could have a
material  adverse  effect on Pomeroy's operations and financial results. Current
industry practice among manufacturers is to provide price protection intended to
reduce  the risk of inventory devaluation, although such policies are subject to
change at any time and there can be no assurance that such price protection will
be available to Pomeroy in the future. In prior fiscal years, many manufacturers
reduced  the  number  of  days  for which they provided price protection. During
fiscal  2006,  most  of  the  reductions  stabilized, however, current terms and
conditions  remain  subject  to  change.  In  addition  to  the price protection
mentioned  above,  subject  to  certain  limitations,  Pomeroy currently has the
option  of  returning  inventory  to certain manufacturers and distributors. The
amount  of  inventory that can be returned to manufacturers without a restocking
fee  varies under Pomeroy's agreements and such return policies may provide only
limited  protection against excess inventory. There can be no assurance that new
product developments will not have a material adverse effect on the value of the
Company's  inventory  or  that the Company will successfully manage its existing
and  future  inventory.  In  addition,  Pomeroy  stocks  parts inventory for its
services  business.  Parts  inventory is more likely to experience a decrease in
valuation  as  a  result  of  technological  change  and  obsolescence.  Price
protection practices are not ordinarily offered by manufacturers with respect to
service  parts.

Stock  Price
- ------------
Pomeroy's  stock  price  is affected by a number of factors, including quarterly
variations  in  revenue, gross profit and operating income, general economic and
market  conditions,  and  estimates and projections by the investment community.
As  a  result,  Pomeroy's  common  stock  may  fluctuate  in  market  price.


                                       10

ITEM 1B. UNRESOLVED STAFF COMMENTS
NONE

ITEM 2. PROPERTIES

Pomeroy's  principal executive offices, distribution facility, national training
center,  and  national  service  operations  center  comprised  of approximately
36,000,  161,000,  22,000,  and  69,000  square feet of space, respectively, are
located  in  Hebron,  Kentucky.  These  facilities  are  leased  from  Pomeroy
Investments,  LLC  ("Pomeroy Investments"), a Kentucky limited liability company
controlled  by  David  B.  Pomeroy,  II, Chairman of the Board, under a ten-year
triple-net  lease  agreement,  which  expires  in July 2015. The lease agreement
provides  for  2  five-year  renewal  options.  Pomeroy  also has non-cancelable
operating  leases  for  its  regional offices, expiring at various dates between
2007  and  2012. Pomeroy believes there will be no difficulty in negotiating the
renewal  of  its  real  property  leases  as  they  expire  or  in finding other
satisfactory  space.  In  the  opinion of management, the properties are in good
condition  and  repair  and are adequate for the particular operations for which
they  are  used.  Pomeroy  does  not  own  any  real  property.

ITEM 3. LEGAL PROCEEDINGS

Various legal actions arising in the normal course of business have been brought
against  Pomeroy.  Management  believes  these  matters will not have a material
adverse  effect  on  Pomeroy's  consolidated  financial  position  or results of
operations.

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

None

                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

Market  Information  and  Holders

The  following  table  sets  forth,  for the periods indicated, the high and low
sales  price  for the Common Stock for the fiscal quarters indicated as reported
on  the  NASDAQ  National  Market.



                   Fiscal 2006         Fiscal 2005
                ------------------  ------------------
                  High      Low       High      Low
                --------  --------  --------  --------
                                  
First Quarter   $  10.73  $   8.20  $  16.27  $  14.37
Second Quarter  $   9.49  $   7.04  $  15.38  $   9.57
Third Quarter   $   8.31  $   7.02  $  13.49  $  10.41
Fourth Quarter  $   8.81  $   7.18  $  11.59  $   7.29


As  of  February  28,  2007,  there  were approximately 260 holders of record of
Pomeroy's  common  stock.

Dividends
- ---------
During  2006  and 2005, the Company did not pay any cash dividends.  Pomeroy has
no plans to pay cash dividends in the foreseeable future and the payment of such
dividends  are  restricted  under Pomeroy's current credit facility.  Under such
credit  facility, cash dividends and stock redemptions are limited to $5 million
annually.


                                       11

PERFORMANCE  GRAPH

The  following Performance Graph compares the percentage of the cumulative total
stockholder  return  on  the  Company's  Common shares with the cumulative total
return  assuming  reinvestment  of  dividends of (i) the S&P 500 Stock Index and
(ii)  the  NASDAQ  Composite  Index.


                               [GRAPHIC OMITTED]



             01/05/02  01/05/03  01/05/04  01/05/05  01/05/06  01/05/07
             --------  --------  --------  --------  --------  --------
                                             

Pomeroy           100     86.50    105.60    104.70     60.90     57.50
- -----------  --------  --------  --------  --------  --------  --------
S&P 500           100     77.49     95.71    100.96    108.61    120.23
- -----------  --------  --------  --------  --------  --------  --------
NASDAQ COMP       100     67.40     99.40    101.60    110.60    117.50
- -----------  --------  --------  --------  --------  --------  --------



                                       12

Unregistered Sales of Equity Securities and Use of Proceeds
- -----------------------------------------------------------
NONE.

PURCHASES OF EQUITY SECURITIES BY THE COMPANY

On March 31, 2006, the Board of Directors of the Company authorized a program to
repurchase  up  to  500,000  shares, but no more than $5.0 million.  The Company
intends  to  effect  such  repurchases, in compliance with rule 10b-18 under the
Securities  Exchange  Act of 1934.  The acquired shares will be held in treasury
or  cancelled.  The Company anticipates financing the repurchases program out of
working  capital.  This stock redemption program was approved to remain in place
and  in  full  force/effect  for  a  period  of  18  months.



                                     Issuer Purchases of Equity Securities
                                                       (c) Total number
                                                       of shares
                                      (b) Average      purchased as part  (d) Maximum number
                 (a) Total number of  price paid per   of publicly        of shares that may yet
Period           shares purchased     share            announced plan     be purchased under the plan
                                                              
4/6/06 - 5/5/06                    -  $             -                  -                      500,000
5/6/06 - 6/5/06                    -  $             -                  -                      500,000
6/6/06 - 7/5/06               20,000  $          7.17             20,000                      480,000
7/6/06-8/5/06                 11,980  $          7.21             11,980                      468,020
8/6/06-9/5/06                 49,750  $          7.78             49,750                      418,270
9/6/06-10/5/06                90,908  $          7.97             90,908                      327,362
10/6/06-11/5/06                    -  $             -                  -                      327,362
11/6/06-12/5/06               50,399  $          7.42             50,399                      276,963
12/6/06-1/5/07                97,378  $          7.63             97,378                      179,585
                 -------------------                   ----------------------------------------------
Total                        320,415                             320,415                      179,585
                 ===================                   ==============================================



                                       13



ITEM 6. SELECTED FINANCIAL DATA
(In thousands, except per share data)
                                                               For the Fiscal Years
                                               ---------  ---------  ---------  ---------  ---------
                                                 2006       2005      2004(1)    2003(2)    2002(3)
                                               ---------  ---------  ---------  ---------  ---------
                                                                            
Consolidated Statement of Operations Data:
Net product and service revenues               $631,632   $714,749   $742,290   $598,423   $702,800
Cost of revenues                                539,596    623,019    647,154    528,030    615,135
                                               ---------  ---------  ---------  ---------  ---------
Gross profit                                     92,036     91,730     95,136     70,393     87,665
                                               ---------  ---------  ---------  ---------  ---------

Operating expenses:
Selling, general and administrative (4,5,6,9)    80,973     86,010     72,346     50,279     59,653
Depreciation and amortization                     4,894      5,568      4,393      5,319      5,720
Goodwill charge (7)                               3,472     16,000          -          -          -
                                               ---------  ---------  ---------  ---------  ---------
Total operating expenses                         89,339    107,578     76,739     55,598     65,373
                                               ---------  ---------  ---------  ---------  ---------

Income (loss) from operations                     2,697    (15,848)    18,397     14,795     22,292

Interest income                                    (582)      (193)      (310)      (133)         -
Interest expense                                  1,149      1,028        561         58        541
                                               ---------  ---------  ---------  ---------  ---------
Interest expense (income), net                      567        835        251        (75)       541
                                               ---------  ---------  ---------  ---------  ---------

Income (loss) before income tax                   2,130    (16,683)    18,146     14,870     21,751

Income tax expense (benefit) (8)                    987     (6,021)     7,213      5,799      6,742
                                               ---------  ---------  ---------  ---------  ---------
Net income (loss)                              $  1,143   $(10,662)  $ 10,933   $  9,071   $ 15,009
                                               =========  =========  =========  =========  =========

Earnings (loss) per common share (basic)       $   0.09   $  (0.85)  $   0.89   $   0.74   $   1.18
Earnings (loss) per common share (diluted)     $   0.09   $  (0.85)  $   0.88   $   0.73   $   1.18

Consolidated Balance Sheet Data:
Working capital                                $ 90,538   $ 84,022   $ 80,959   $116,786   $123,334
Long-term debt, net of current maturities             -          -        250        913          -
Equity                                          205,211    204,486    212,722    199,797    203,674
Total assets                                    305,021    295,145    332,888    269,199    248,496


1)   During fiscal 2004, the Company and Pomeroy Acquisition Sub, Inc., a wholly
     owned  subsidiary  of  the  Company,  completed  a  merger with Alternative
     Resources  Corporation ("ARC"). See Notes 5 and 12 of Notes to Consolidated
     Financial  Statements.

2)   During  fiscal  2003,  Pomeroy acquired all the outstanding common stock of
     Micrologic  Business  Systems  of K.C., Inc. and acquired certain assets of
     eServ  Solutions  Group,  LLC.

3)   During  fiscal  2002,  Pomeroy acquired certain assets of Verity Solutions,
     LLC.  During  fiscal 2002, the Company sold substantially all of the assets
     of  TIFS.

4)   During  fiscal  2006,  2005,  2003 and 2002 Pomeroy increased its allowance
     against  trade  and  vendor receivables by $1.7 million, $2.0 million, $0.2
     million  and  $0.9  million,  respectively.

5)   During fiscal 2003, Pomeroy's results include a charge of $150 related to a
     litigation  settlement.  During  fiscal  2002,  Pomeroy's results include a
     charge  of  $300  related  to  a  litigation  settlement.


                                       14

6)   During  fiscal  2006,  the Company recorded severance charges totaling $0.1
     million.  During  fiscal  2005,  the  Company  recorded  severance  charges
     totaling  $0.9  million  resulting  primarily  from  a  re-alignment of the
     structure  of  the  Company's  internal  organization. Additionally, during
     fiscal  2005,  the  Company recorded restructuring charges aggregating $1.4
     million  due  to  unrecoverable  assets  related  to  the  Company's former
     wholly-owned  subsidiary,  Technology  Integration  Financial  Services
     ("TIFS"). Substantially all of the assets of TIFS were sold in fiscal 2002.
     During  fiscal  2004, Pomeroy's results include an after tax charge of $1.5
     million  ($0.12  per  diluted  share)  related  to  the  Company  recording
     restructuring  and  severance  charges totaling $2.4 million. During fiscal
     2002,  Pomeroy's results include an after tax charge of $2.5 million ($0.20
     per diluted share) related to the Company recording an increase in reserves
     and  a  restructuring  charge  totaling  $4.0  million.

7)   During  fiscal  2006 and 2005, Pomeroy recorded a charge for the write down
     of  goodwill  totaling  $3.5  million  and  $16  million,  respectively.

8)   During fiscal 2002, Pomeroy's results include an income tax benefit of $1.6
     million  ($0.13  per  diluted  share)  due  to  a  tax  accounting  change.

9)   During fiscal 2006, Pomeroy's results include $1.6 million related to share
     based  compensation due to adoption of FAS 123R. This expense was $0 in the
     prior  years.

QUARTERLY RESULTS OF OPERATIONS - UNAUDITED (in thousands, except per share
data)

The  following  table  sets forth certain unaudited operating results of each of
the  eight  prior quarters. This information is unaudited, but in the opinion of
management,  includes  all  adjustments,  consisting  of  normal  recurring
adjustments,  necessary  for a fair presentation of the results of operations of
such  periods.



                                                           Fiscal 2006
                                     --------------------------------------------------------
                                        First         Second         Third          Fourth
                                     Quarter (1)   Quarter (3)   Quarter (3,4)   Quarter (3)
                                     ------------  ------------  --------------  ------------
                                                                     
Net product and service revenues     $   150,692   $    164,118  $     154,933   $    161,889
Gross profit                         $    21,038   $     24,783  $      22,660   $     23,555
Net income (loss)                    $    (1,419)  $      2,031  $      (1,012)  $      1,543
Comprehensive income (loss)          $    (1,419)  $      2,027  $      (1,013)  $      1,539
Earnings (loss)  per common share:
  Basic                              $     (0.11)  $       0.16  $       (0.08)  $       0.12
  Diluted                            $     (0.11)  $       0.16  $       (0.08)  $       0.12




                                                           Fiscal 2005
                                     --------------------------------------------------------
                                        First       Second        Third            Fourth
                                     Quarter (1)   Quarter   Quarter (1,2,3)   Quarter (1,4)
                                     ------------  --------  ----------------  --------------
                                                                   
Net product and service revenues     $    165,832  $192,025  $       185,001   $     171,891
Gross profit                         $     22,816  $ 25,147  $        22,516   $      21,251
Net income (loss)                    $        565  $  2,365  $        (1,480)  $     (12,112)
Comprehensive income (loss)          $        667  $  2,365  $        (1,480)  $     (12,112)
Earnings (loss)  per common share:
  Basic                              $       0.05  $   0.19  $         (0.12)  $       (0.96)
  Diluted                            $       0.04  $   0.19  $         (0.12)  $       (0.96)


1.   During  fiscal  2006  and  2005,  the  Company  recorded  severance charges
     totaling  $0.1  million  in  first  quarter fiscal 2006 and $0.9 million in
     fiscal  2005  of  which $0.1 million, $0.3 million and $0.5 million were in
     the  first,  third  and  fourth quarters, respectively, resulting primarily
     from  a  re-alignment  of  the  structure  of  the  Company's  internal
     organization.


                                       15

2.   During the third quarter of fiscal 2005, the Company recorded restructuring
     charges aggregating $1.4 million due to unrecoverable assets related to the
     Company's  former wholly-owned subsidiary, Technology Integration Financial
     Services  ("TIFS").  Substantially  all  of the assets of TIFS were sold in
     fiscal  2002.

3.   During  fiscal  2006,  Pomeroy  increased  its  allowance against trade and
     vendor  receivables  totaling  $1.7  million  of  which  $0.2 million, $0.3
     million  and  $1.2  million  were  in the second, third and fourth quarter,
     respectively  and  $2.0  million  in  the  third  quarter  of  fiscal 2005.

4.   During  the  third  quarter of fiscal 2006 and the fourth quarter of fiscal
     2005, Pomeroy recorded a goodwill impairment charge of $3.5 million and $16
     million,  respectively.


                                       16

ITEM  7.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The  following discussion and analysis of the Company's results of operation and
financial position should be read in conjunction with its consolidated financial
statements  included  elsewhere  in  this  report.  In  addition,  the  factors
described  under "Risk Factors" should be considered in evaluating the Company's
outlook.

CRITICAL ACCOUNTING POLICIES
In  preparing  financial  statements  in  conformity  with accounting principles
generally  accepted  in the United States of America, management makes estimates
and  assumptions  that affect the reported amounts of assets and liabilities and
disclosures  of  contingent  assets and liabilities at the date of the financial
statements,  as well as the reported amounts of revenues and expenses during the
reporting  period.   Management  believes that it consistently applies judgments
and  estimates  and  such consistent application results in financial statements
and  accompanying  notes  that fairly represent all periods presented.  However,
any  errors  in  these judgments and estimates may have a material impact on the
Company's  statement of operations and financial condition.  Critical accounting
policies,  as  defined by the Securities and Exchange Commission, are those that
are  most  important  to  the portrayal of the Company's financial condition and
results  of  operations  and  require management's most difficult and subjective
judgments  and  estimates of matters that are inherently uncertain.  The Company
considers  its  critical  accounting policies to be (1) revenue recognition, (2)
vendor  and trade receivable allowances, (3) valuation of long-lived assets, (4)
income  taxes  and  (5)  contingencies  and  accruals.

Revenue recognition
In  December  2003,  the Securities and Exchange Commission ("SEC") issued Staff
Accounting  Bulletin  ("SAB") No. 104, Revenue Recognition, which superseded SAB
101,  Revenue  Recognition  in  Financial  Statements.  SAB  104 updated certain
interpretive  guidance  included  in  SAB  101,  including  the SAB 101 guidance
related to multiple element revenue arrangements, to reflect the issuance by the
Emerging  Issues  Task  Force  ("EITF")  of  EITF  00-21, Accounting for Revenue
Arrangements  with  Multiple  Deliverables.

Generally,  the  Company,  in accordance with SAB 104, recognizes revenue on the
sale  of  products  when  the  products  are  shipped, persuasive evidence of an
arrangement exists, delivery has occurred, collection of the relevant receivable
is  probable  and  the  sales  price  is  fixed  or  determinable.

Generally  the  Company,  in  accordance  with  the  requirements  of  SAB  101,
determines if revenue should be reported based on (a) the gross amount billed to
a  customer because it has earned revenue from the sale of the goods or services
or  (b) the net amount retained (that is, the amount billed to the customer less
the  amount  paid  to  a  supplier) because it has earned a commission or fee by
determining  if  the Company performs as an agent or broker without assuming the
risks  and  rewards  of  ownership  of  the  goods,  in that case sales would be
reported  on  a  net  basis.

When  the  Company provides a combination of products and services to customers,
the  arrangement  is evaluated under Emerging Issues Task Force Issue No. 00-21,
"Revenue  Arrangements  with  Multiple  Deliverables,"  or  EITF  00-21,  which
addresses certain aspects of accounting by a vendor for arrangements under which
the  vendor will perform multiple revenue generating activities. The application
of  the  appropriate accounting guidance to our revenue requires judgment and is
dependent upon the specific transaction and whether the sale includes items such
as  configuration,  training,  installation,  service, or a combination of these
items.  Service  revenue is recognized when the applicable services are provided
or  for  service  contracts,  ratably  over  the  lives  of  the  contracts.

Vendor and trade receivable allowances
Pomeroy  maintains  allowances  for  doubtful  accounts on both vendor and trade
receivables  for  estimated losses resulting from the inability of its customers
or  vendors  to  make required payments. The determination of a proper allowance
for  vendor receivables is based on an ongoing analysis as to the recoverability
of  the  Company's vendor receivable portfolio based primarily on account aging.
The  determination  of  a  proper allowance for trade receivables is based on an
ongoing  analysis  as  to the credit quality and recoverability of the Company's
trade  receivable  portfolio.  Factors  considered are account aging, historical
bad  debt  experience,  current  economic  trends  and  others.  The analysis is
performed  on both vendor and trade receivable portfolios.  A separate allowance
account  is  maintained  based  on  each  analysis.


                                       17

Valuation of long-lived assets
Long-lived  assets,  including  property  and  equipment,  goodwill  and  other
intangible  assets  are  reviewed for impairment when events or changes in facts
and  circumstances  indicate  that their carrying amount may not be recoverable.
Events  or  changes  in  facts  and  circumstances  that  Pomeroy  considers  as
impairment  indicators  include  the  following:
     -    Significant underperformance of the Company's operating results
          relative to expected operating results;
     -    Net book value compared to fair value;
     -    Significant adverse economic and industry trends;
     -    Significant decrease in the market value of the asset;
     -    Significant changes to the asset since the Company acquired it; and
     -    The extent that the Company may use an asset or changes in the manner
          that the Company may use it.

When  the  Company determines that one or more impairment indicators are present
during  the  Company's  annual  testing  of  its  goodwill, excluding long-lived
assets,  Pomeroy  compares  the  carrying  amount of the asset to the net future
undiscounted  cash flows that the asset is expected to generate. If the carrying
amount  of the asset is greater than the net future undiscounted cash flows that
the asset is expected to generate, Pomeroy would recognize an impairment loss to
the extent the carrying value of the asset exceeds its fair value. An impairment
loss,  if  any,  would  be  reported  in  the  Company's  results of operations.

When  the  Company determines that one or more impairment indicators are present
for  its  goodwill,  Pomeroy compares its reporting unit's carrying value to its
fair  value.  During  fiscal  2005,  the Company re-aligned the structure of its
internal organization such that management and the board of directors now review
operating results on a consolidated basis.  As a result, the Company now has one
reporting  unit  for  goodwill  testing.  In  fiscal  2004  the  Company had two
reporting  units for goodwill testing which were a products reporting unit and a
services reporting unit. The Company has adopted January 5 as the valuation date
for  the  annual  testing.  Write down of goodwill, if any, would be reported in
the  Company's  results  of operations.  During the third quarter of fiscal 2006
and  the  fourth  quarter  of  fiscal 2005, the Company recorded a write down of
goodwill  of  $3.5  million  and  $16 million, respectively as further discussed
herein.

Income taxes
Pomeroy  is  required  to  estimate income taxes in each of the jurisdictions in
which  the  Company  operates.  This  process  involves estimating the Company's
actual  current  tax  exposure  together  with  assessing  temporary differences
resulting  from  differing  treatment  of items for tax and accounting purposes.
These  differences  result  in  deferred  tax  assets and liabilities, which are
included  within the Company's consolidated balance sheet. The Company must then
assess the likelihood that the deferred tax assets will be recovered from future
taxable  income  and  to  the  extent  that the Company believes recovery is not
likely,  the  Company  must  establish  a valuation allowance. To the extent the
Company  establishes a valuation allowance in a period, the Company must include
an  expense within the tax provision in the statement of operations. Pomeroy has
not  recorded  a  valuation  allowance to reduce the carrying amount of recorded
deferred  tax  assets representing future deductions, as the Company believes it
will  have  sufficient taxable income in the future to realize these deductions.
Pomeroy  considers  future  taxable  income and ongoing prudent and feasible tax
planning  strategies  in  assessing  the  need for a valuation allowance. In the
event  Pomeroy  were  to  determine  that  it  would  not be able to realize its
deferred tax assets in the future, an adjustment to the deferred tax asset would
decrease  income  in  the  period  such  determination  was  made.

Contingencies  and  Accruals
We  are  subject  to  the possibility of various loss contingencies and accruals
arising  in  the  ordinary  course  of  business.  We  accrue  an estimated loss
contingency  when  it  is  probable  that  a liability has been incurred and the
amount  of  loss  can  be  reasonably  estimated.  We regularly evaluate current
information  available  to  us  to  determine  whether  such  accruals should be
adjusted  and  whether  new  accruals  are  required.

RESULTS  OF  OPERATIONS
The  following  table  sets  forth for the periods presented information derived
from  our consolidated statements of operations expressed as a percentage of net
product  and  service  revenues:


                                       18



                                                             Net Product and Service Revenues
            Financial Results                                      For the Fiscal Years
- --------------------------------------  -------------------------------------------------------------------------
                                                        % of                     % of                     % of
                                           2006       Revenues      2005       Revenues      2004       Revenues
                                        -------------------------------------------------------------------------
                                                                                     
Net product and service revenues:
  Product                               $  373,232        59.1%  $  483,431        67.6%  $  545,115        73.4%
  Service                                  258,400        40.9%     231,318        32.4%     197,175        26.6%
                                        -------------------------------------------------------------------------
  Total revenues                           631,632       100.0%     714,749       100.0%     742,290       100.0%
                                        -------------------------------------------------------------------------

Gross profit
  Product                                   29,543         4.7%      36,048         5.0%      41,097         5.5%
  Service                                   62,493         9.9%      55,682         7.8%      54,039         7.3%
                                        -------------------------------------------------------------------------
  Total gross profit                        92,036        14.6%      91,730        12.8%      95,136        12.8%
                                        -------------------------------------------------------------------------

Gross profit %
  Product %                                    7.9%                     7.5%                     7.5%
  Service %                                   24.2%                    24.1%                    27.4%

Operating expenses:
  Selling, general and administrative       80,973        12.8%      86,010        12.0%      72,346         9.7%
  Depreciation and amortization              4,894         0.8%       5,568         0.8%       4,393         0.6%
  Goodwill charge                            3,472         0.5%      16,000         2.2%           -         0.0%
                                        -------------------------------------------------------------------------
    Total operating expenses                89,339        14.1%     107,578        15.0%      76,739        10.3%
                                        -------------------------------------------------------------------------

Income (loss) from operations                2,697         0.5%     (15,848)       -2.2%      18,397         2.5%

Interest income                               (582)       -0.1%        (193)        0.0%        (310)        0.0%
Interest expense                             1,149         0.2%       1,028         0.1%         561         0.0%
                                        -------------------------------------------------------------------------
Interest expense, net                          567         0.1%         835         0.1%         251         0.0%
                                        -------------------------------------------------------------------------

Income (loss) before income tax              2,130         0.4%     (16,683)       -2.3%      18,146         2.5%
Income tax expense (benefit)                   987         0.2%      (6,021)       -0.8%       7,213         1.0%

                                        -------------------------------------------------------------------------
Net income (loss)                       $    1,143         0.2%  $  (10,662)       -1.5%  $   10,933         1.5%
                                        =========================================================================



                                       19

FISCAL YEAR 2006 COMPARED TO FISCAL YEAR 2005

Total  Net Product and Service Revenues.  Total net product and service revenues
decreased  to  $631.6 million in fiscal 2006 from $714.7 million in fiscal 2005.

Product  sales  decreased  $110.2  million to $373.2 million in fiscal 2006 from
$483.4  million  in  fiscal  2005.  The  decrease  in product sales is primarily
attributable  to  several  factors:  continuing  competitive  pressure  in  the
marketplace; reduction in IT spending by our customers; and delays in IT project
deployments  by  our customers. Product margins increased to 7.9% in fiscal 2006
compared  to  7.5%  in fiscal 2005. The year over year product margins increased
due  to  the  mix  of  product  sales.

Service  revenues  increased $27.1 million to $258.4 million in fiscal 2006 from
$231.3  million  in  fiscal year 2005.  The increase in service revenues relates
primarily  to  the growth from new service contracts.  Service margins increased
to 24.2% in fiscal 2006 compared to 24.1% in fiscal 2005.  The Company continues
to  take  steps  to  improve  utilization  and productivity in order to increase
margins.

Gross  Profit.  Gross  profit  increased  $0.3 million to 92.0 million in fiscal
2006  from  $91.7  million  in  fiscal  2005.  Gross  profit, as a percentage of
revenue,  increased  to  14.6%  in  fiscal 2006 from 12.8% in fiscal 2005.  This
increase  in  gross  margin  is primarily due to a change in the product/service
mix,  with a greater percentage from higher margin service revenue that produced
higher  gross  margins.

Operating  Expenses.  Total  operating expenses decreased $18.3 million to $89.3
million  in  fiscal  2006  from  $107.6 million in fiscal 2005.  The decrease is
primarily  the  result  of  decreases in provision for doubtful accounts of $0.3
million, restructuring and severance charges of $2.2 million, a reduction in the
goodwill  charge  of  $12.5  million and employee benefit costs.  Expressed as a
percentage  of  total net product and service revenues, these expenses decreased
to  14.1%  in  fiscal  2006  from  15.0%  for  fiscal  2005.

Write  Down  of  Goodwill.  Pursuant  to the provisions of SFAS 142, the Company
performs  its  goodwill impairment testing on an annual basis. Historically, the
Company  has performed its annual goodwill impairment test based on the year end
valuation  date  of its  fiscal  year  and  reflects the results of that testing
in  its annual  consolidated  financial statements included in its Annual Report
on  Form  10-K.

As part of its goodwill impairment testing, the Company reviews various factors,
such  as  the  market price of the Company's common stock, discounted cash flows
from projected earnings and values for comparable companies to determine whether
impairment  exists.  For  the year ended January 5, 2006, the Company determined
there  was  an  impairment. The primary factor leading to the impairment was the
Company's  declining  stock price in the fourth quarter of 2005. The second step
of  the  goodwill impairment test was not completed prior to the issuance of the
fiscal  2005 financial statements. Therefore, the Company recognized a charge of
$16  million  as a reasonable estimate of the impairment loss in its fiscal 2005
financial  statements.

During  the  third quarter of fiscal 2006, the Company completed the second step
of  the  goodwill  analysis  as  required under SFAS 142. The second step of the
goodwill  impairment  test  used  to  measure the amount of the impairment loss,
compares  the  implied  fair  value of reporting unit goodwill with the carrying
amount of that goodwill. The implied fair value of goodwill is determined in the
same manner as the amount of goodwill recognized in a business combination. As a
result,  in  our  step two analysis, the Company allocated the fair value of the
reporting  unit  determined  in step one to all of the assets and liabilities of
the  Company  (including any unrecognized intangible assets) as if the reporting
unit  had  been  acquired  in  a  business combination and the fair value of the
reporting  unit  was the price paid to acquire the reporting unit. The excess of
the  fair  value  of  the  reporting  unit  over  the  amounts  assigned  to its
assets  and  liabilities  is the implied fair value of the goodwill. The implied
value  of the goodwill  calculated  in  our  step two analysis was approximately
$97.5 million compared  to  goodwill  initially  carried on the balance sheet of
approximately $117.0  million  as  of  January  5,  2006,  indicating a goodwill
impairment  of  approximately  $19.5  million.

As  discussed above, an initial estimated impairment of $16 million was recorded
for  the  year  ended  January 5, 2006.  As  a result of completing our step two
analysis  in  the  third  quarter  of  fiscal  2006, an additional impairment of
approximately  $3.5  million  was  recorded  in  fiscal  2006.

Income  (Loss) from Operations.  Income from operations increased $18.5 million,
to  $2.7 million in fiscal 2006 from a loss of $15.8 million in fiscal 2005. The
Company's  operating  margin  increased  to 0.5% in fiscal 2006 as compared to a
negative  2.2%  in  fiscal  2005.  This  increase is a result of the decrease in
operating  expenses  as  described  above.


                                       20

Net  Interest Expense.  Net interest expense was $0.6 million during fiscal 2006
as  compared  to  $0.8 million during fiscal 2005. This decrease in net interest
expense was a result of decreased borrowings under the Company's credit facility
and  an  increase  in interest earned due to cash on hand, offset by an increase
due to the accretion of interest of future rental payments that were accrued for
a  leased  facility  that  was  part  of  the  ARC  acquisition.

Income Taxes.   The Company's effective income tax rate was 46.3% in fiscal 2006
compared  to  a  benefit  of  36.1%  for  fiscal  2005.  This  fluctuation  was
principally  related to the reduction of book loss and the permanent differences
being a higher percentage of book income.   The primary permanent difference was
related  to  the  50% limitation on business meals.  Income tax expense was $1.0
million  during  fiscal  2006  as  compared  to a benefit of $6.0 million during
fiscal  2005.

Net  Income  (Loss).  Net  income  increased  $11.8  million, to $1.1 million in
fiscal  2006  from  a $10.7 million net loss in fiscal 2005.  The increase was a
result  of  the  factors  described  above.

FISCAL YEAR 2005 COMPARED TO FISCAL YEAR 2004

Total  Net Product and Service Revenues.  Total net product and service revenues
decreased  $27.6  million, or 3.7%, to $714.7 million in fiscal 2005 from $742.3
million  in  fiscal  2004.

Product  sales  decreased  $61.7  million, or 11.3%, to $483.4 million in fiscal
2005  from  $545.1  million  in  fiscal  2004.  This  decrease  is the result of
customers  not  renewing product sales agreements and certain customers reducing
expenditures  during  2005.  The loss of sales renewals is primarily a result of
personnel  turnover  as  the  Company  began implementing certain changes to the
delivery  organization.  The Company believes these changes will have a positive
impact  on  future  net  sales  and  revenues.

Service  revenues increased $34.1 million, or 17.3%, to $231.3 million in fiscal
2005 from $197.2 million in fiscal year 2004. This increase relates to increases
in  revenue associated with the acquisition of Alternative Resources Corporation
("ARC")  on  July  23,  2004.

Gross Profit.  Gross profit margin was 12.8% of net product and service revenues
in  fiscal  2005  and  2004,  respectively.    This  gross  profit was driven by
increasing  margin  contribution from service revenue offset by declining margin
contribution  from  product  sales.  On  a  forward  looking  basis, the Company
expects  to  continue its aggressive product pricing in order to maintain market
share.  Reduced  utilization  rates from new engagements and service parts write
offs  has  also resulted in downward pressure on service margins.  Additionally,
the  Company expects to continue increasing the breadth and depth of its service
offerings,  which will have a continued impact on service gross margin.  Factors
that may have an impact on gross margin in the future include technical employee
utilization  rates,  the mix of the type of products sold and services provided,
the  percentage  of  equipment or service sales with lower-margin customers, and
the  Company's  decision  to  aggressively  price certain products and services.

Operating Expenses.  Total operating expenses increased $30.9 million, or 40.3%,
to  $107.6  million  in  fiscal  2005  from  $76.7  million in fiscal 2004.  The
increases  are  primarily  the  result  of  increase  in  expenses  due  to  the
acquisition  of  ARC  in  July  2004,  a  $2.0 million increase in provision for
doubtful  accounts,  $0.5  million  increase  in  non-trade  accounts receivable
reserves  and an increase of $0.9 million in outside consultants fees associated
with  third  quarter  late  filing  and $16.0 million recorded for write down of
goodwill  (discussed below).  Expressed as a percentage of total net product and
service  revenues,  these  expenses increased to 15.0% in fiscal 2005 from 10.3%
for  fiscal  2004.  On  a forward-looking basis, the Company expects to continue
monitoring  its  selling,  general  and  administrative expenses for strict cost
controls.

Restructuring  and  Severance  Charges.  Restructuring  and  severance  charges
reported  were  $2.3  million  for fiscal 2005 and $2.4 million for fiscal 2004.
During fiscal 2005, the Company recorded severance charges totaling $0.9 million
resulting  primarily  from a re-alignment of the organizational structure of the
Company.  Additionally,  during  fiscal 2005, the Company recorded restructuring
charges  aggregating  $1.4  million  due  to unrecoverable assets related to the
Company's  former  wholly-owned  subsidiary,  Technology  Integration  Financial
Services  ("TIFS").  Substantially all of the assets of TIFS were sold in fiscal
2002.  During fiscal 2004, in connection with certain strategic initiatives, the
Company  recorded  restructuring  and  severance  charges  of $1.0 million.  The
restructuring  charge  is  associated  with costs of facilities and processes of
Pomeroy  that have or will become duplicative or redundant as ARC operations are
integrated  into  the  Company.  The  Company  also  recorded  a  non-recurring,
one-time  charge  for  severance  in  the  amount of $1.4 million related to the
resignation  of  David B. Pomeroy II as CEO of the Company.  David B. Pomeroy II
continues  to  serve  as  Chairman  of  the  Board  of  the  Company.


                                       21

Write  Down of Goodwill. As part of its goodwill impairment testing, the Company
reviews various factors, such as the market price of the Company's common stock,
discounted  cash  flows  from  projected  earnings  and  values  for  comparable
companies  to  determine  whether  impairment exists.  The Company worked with a
valuation  firm  to  assess  goodwill  impairment  and  determined  there  was
impairment.  The  primary  factor  leading  to  the impairment was the Company's
declining  stock  price  in  the fourth quarter of 2005.  The second step of the
goodwill  impairment test was not complete.  Therefore, the Company recognized a
charge  of  $16.0 million as a reasonable estimate of the impairment loss in its
fiscal 2005 financial statements. The actual impairment loss, once determined by
the  Company,  differed  from  this  estimate.  An  adjustment to this estimated
impairment  loss  based  on  the completion of the measurement of the impairment
loss  was  recognized  in  fiscal  2006  as  a  change  in  estimate.

Income  (Loss)  from  Operations.  Income (loss) from operations decreased $34.2
million,  to a loss of $15.8 million in fiscal 2005 from income of $18.4 million
in  fiscal  2004. The Company's operating margin decreased to a negative 2.2% in
fiscal  2005  as compared to a positive 2.5% in fiscal 2004.  This decrease is a
result  of  the  decrease  in  sales  and  in  gross  profit and the increase in
operating  expenses  as  described  above.

Net  Interest Expense.  Net interest expense was $0.8 million during fiscal 2005
as  compared  to  $0.3 million during fiscal 2004. This increase in net interest
expense  was  primarily  the  result  of  increased average borrowings under our
credit  facility  relating  to  the  ARC  acquisition.

Income  Taxes.  Income  tax  benefit  was  $6.0  million  during  fiscal 2005 as
compared  to  expense  of  $7.2  million  during fiscal 2004.  This decrease was
principally  related  to  the  loss  recognized  in  fiscal  2005.

Net  Income  (Loss).  Net income decreased $21.6 million, to a $10.7 million net
loss  in fiscal 2005 from $10.9 million net income in fiscal 2004.  The decrease
was  a  result  of  the  factors  described  above.


                                       22

LIQUIDITY AND CAPITAL RESOURCES

Cash  provided  by  operating  activities was $30.1 million in fiscal 2006. Cash
used  in  investing  activities  was  $0.7  million, which included $2.6 million
related  to  certificate  of  deposits  offset  by  $2.3  million  for  capital
expenditures  and  $0.7  million for earn out provisions related to acquisitions
completed  in  prior  years  and  $0.3  million  for covenants not-to-compete as
required  per  agreements.  Cash  used in financing activities was $17.3 million
which  included $15.3 million of payments on short-term borrowings, $2.5 million
for  the  purchase  of  treasury  stock, and was offset by $0.2 million from the
exercise  of  stock  options  and  related  excess tax benefit, and $0.3 million
proceeds  from  the  employee  stock  purchase  plan.

The amount of cash derived from operating activities will vary based on a number
of  business  factors  which  may  change  from time to time, including terms of
available  financing  from  vendors,  downturns in the Company's business and/or
downturns  in  the  businesses of the Company's customers.  However, a growth or
decline  in  services  revenue in conjunction with a change in the proportion of
services revenue to total revenue is an underlying driver of operating cash flow
during  the period of growth because a majority of the Company's service revenue
is  generated  based  upon  the billings of the Company's technicians.  The cash
outlay for these labor/payroll costs is incurred bi-weekly with each pay period.
The invoicing for the service is generated on various billing cycles as dictated
by  the customers, and the respective cash inflow typically follows within 30 to
60  days  of  invoice date, which may be as long as 60 to 120 days from the time
the services are performed.   This differs from product revenue in that the time
period  between  the  time  that  the  Company  incurs  the cost to purchase the
products  and  collects  the  revenue  from  its  customer is typically shorter,
usually  from  0  to  60  days, and the Company primarily orders inventory for a
particular  customer  rather  than  stocking  large  amounts  of inventory.  The
Company  anticipates  an  increase  in  service revenue and in the proportion of
service  revenue  to  total  revenue  which,  if  it  occurs,  may  result  in a
significant  decrease  in cash flows from operating activities during periods of
significant  growth  or  periods  of  excess  technical  capacity.  In addition,
certain  services,  primarily outsourcing contracts for the Company's Life Cycle
Services,  require  that  the  Company  maintain  a specific parts inventory for
servicing  the  customer;  thus, an increase or decrease in the type of services
provided  can  impact  inventory  levels  and  operating  cash  flows.

Cash flows provided by operating activities in fiscal 2006 were $30.1 million as
compared  to  cash flows used in operating activities of $4.4 million for fiscal
2005.  The  increase  in  cash  flows  from  operating activities in fiscal 2006
compared  to  fiscal 2005 resulted primarily from timing of payments on accounts
payable,  offset  by  a  reduction  in  accounts  receivable  and  inventories.
Accounts payable and floor plan financing increased $27.7 million, primarily due
to  increased use of subcontractors on new outsourcing contracts.  Trade, vendor
and other receivables increased $8.2 million primarily due to timing of payments
from  customers  and vendors. Inventories increased $2.6 million due to customer
owned  inventory  not  being  shipped  by  the  end  of  the  year.

Cash  flows  used  in  operating  activities in fiscal 2005 were $4.4 million as
compared  to  cash  flows  provided  by operating activities of $5.8 million for
fiscal  2004.  The  decrease  in  cash flows from operating activities in fiscal
2005  compared  to  fiscal  2004  resulted from accounts  payable and floor plan
financing  decrease  of  $25.4  million  which is primarily due to a decision to
aggressively  pursue  cash  discounts and to  the  decline  in business and by a
reduction  in trade, vendor and other accounts receivable of $9.2 million due to
timing  of  payments  and  to  the  decline  in  business

A  significant  part  of  Pomeroy's  inventories  are  financed  by  floor  plan
arrangements  with  third  parties.  At  January  5, 2007, these lines of credit
totaled  $78.5  million, including $75.0 million with GE Commercial Distribution
Finance  ("GECDF")  and  $3.5  million  with  IBM  Credit  Corporation  ("ICC").
Borrowings under the GECDF floor plan arrangements are made on thirty-day notes.
Borrowings  under the ICC floor plan arrangements are made on fifteen-day notes.
All  such  borrowings  are  secured  by  the  related  inventory.  Financing  on
substantially  all  of  the  arrangements is interest free. Overall, the average
rate  on  these  arrangements  is less than 1.0%. The Company classifies amounts
outstanding  under  the  floor  plan  arrangements  as  accounts  payable.

The  Company has a $165 million Syndicated Credit Facility Agreement with GECDF.
The  credit  facility has a three-year term and its components include a maximum
of  $75  million  for  inventory  financing  and  a  revolving  line  of credit,
collateralized primarily by accounts receivable, of up to $110 million; provided
that  the  total  amount  outstanding  at any time under the inventory financing
facility  and  the  revolving line of credit may not exceed $165 million.  Under
the  agreement,  the  credit facility provides a letter of credit facility of $5
million.   Under  the  credit facility, the interest rate is based on the London
InterBank Offering Rate ("LIBOR") and a pricing grid.  As of January 5, 2007 the
adjusted  LIBOR  rate  was  7.57%.  This  credit facility expires June 28, 2007.

At  January  5,  2007  the  Company did not have a balance outstanding under the
credit  facility  and  the  amount  available was $56.5 million.   At January 5,
2006,  the  Company had a balance outstanding under the credit facility of $15.3
million.  The  credit  facility  is  collateralized  by substantially all of the
assets  of  Pomeroy,  except  those  assets  that


                                       23

collateralize  certain  other  financing  arrangements.  Under  the terms of the
credit  facility,  the Company is subject to various financial covenants.  As of
January  5,  2007.  Pomeroy  was  in  compliance with those financial covenants.

Pomeroy  believes  that  the  anticipated  cash flow from operations and current
financing  arrangements  will  be  sufficient  to  satisfy  Pomeroy's  capital
requirements  for  the next twelve months. The Company's credit facility expires
June 28, 2007. The Company intends to negotiate a new credit facility with terms
sufficient for its financing needs and does not anticipate any problems securing
a  new credit facility before June 28, 2007. However if the company is unable to
negotiate a new credit facility, it could adversely effect the Company's ability
to  operate.

On March 31, 2006, the Board of Directors of the Company authorized a program to
repurchase  up  to  500,000  shares,  at an aggregate price of no more than $5.0
million. The Company intends to effect such repurchases, in compliance with Rule
10b-18  under  the Securities Exchange Act of 1934.  The acquired shares will be
held in treasury or cancelled.  The Company anticipates financing the repurchase
program  out  of  working capital. This stock redemption program was approved to
remain  in  place  and  in  full force/effect for a period of 18 months.  During
fiscal 2006, the Company purchased 320.4 thousand shares at an average price per
share  of  $7.67  at  a  total  cost  of  $2.5  million.

Off-Balance  Sheet  Arrangements  and  Contractual  Obligations

Aggregated information about the Company's contractual obligations as of January
5,  2007  is  presented  in  the  following  table:



                                                     Payments due by period
                                    -------------------------------------------------------
                                             LESS THAN                           MORE THAN
CONTRACTUAL OBLIGATIONS              TOTAL     1 YEAR    1-3 YEARS   3-5 YEARS    5 YEARS
- -------------------------------------------------------------------------------------------
                                                                  
Operating leases                    $17,873  $    4,052  $    5,114  $    3,243  $    5,464
Restructuring payments                3,599       1,286       2,313           -           -
Floor plan arrangements              17,226      17,226           -           -           -
                                    -------------------------------------------------------
Total contractual cash obligations  $38,698  $   22,564  $    7,427  $    3,243  $    5,464
                                    =======================================================


The  operating leases, shown above, are not recorded on the consolidated balance
sheet.  Operating  leases  are  utilized in the normal course of business.   The
expected  timing or payment of obligations discussed above is estimated based on
current  information.  Timing  of  payments  and  actual  amounts  paid  may  be
different  depending  on  changes  to  agreed-upon amounts for some obligations.

Impact  of  Recent  Accounting  Pronouncements

In  July  2006,  the  Financial  Accounting Standards Board ("FASB") issued FASB
Interpretation  No.  48,  Accounting  for  Uncertainty  in  Income  Taxes,  an
interpretation  of  FASB  Statement  No.  109  ("FIN 48").  FIN 48 clarifies the
accounting  for  income taxes by prescribing the minimum recognition threshold a
tax  position  is  required  to  meet  before  being recognized in the financial
statements.  FIN  48  also  provides  guidance  on  derecognition,  measurement,
classification,  interest  and  penalties,  accounting  in  interim  periods,
disclosure and transition. FIN 48 applies to all tax positions related to income
taxes  subject  to  FASB Statement No. 109, "Accounting for Income Taxes" ("FASB
No.  109").  FIN  48  is effective for fiscal years beginning after December 15,
2006.  Differences between the amounts recognized in the statements of financial
position prior to the adoption of FIN 48 and the amounts reported after adoption
should  be  accounted  for  as  a  cumulative-effect  adjustment recorded to the
beginning  balance of retained earnings. The Company is currently in the process
of  determining the impact, if any, that the adoption of FIN 48 will have on the
consolidated  financial  statements.

In  September  2006,  the  SEC  issued  Staff  Accounting  Bulletin  No.  108,
"Considering  the  Effects  of  Prior  Year  Misstatements  when  Quantifying
Misstatements  in Current Year Financial Statements" ("SAB No. 108"), to address
diversity  in practice in quantifying financial statement misstatements. SAB No.
108 requires the Company to quantify misstatements based on their impact on each
of its financial statements and related disclosures. SAB No. 108 is effective as
of  the  end of the Company's 2006 fiscal year, allowing a one-time transitional
cumulative  effect


                                       24

adjustment  to  retained earnings as of January 6, 2006 for errors that were not
previously  deemed material, but are material under the guidance in SAB No. 108.
The  Company  determined  there  was  no  impact  on its financial statements by
adopting  SAB  No.  108.

In  September  2006,  the  FASB  issued SFAS No. 157, "Fair Value Measurements,"
which  defines fair value, establishes a framework for measuring fair value, and
expands  disclosures  about  fair value measurements. The provisions of SFAS No.
157  are  effective  as  of the beginning of the Company's 2008 fiscal year. The
Company  is  currently  evaluating  the  impact  of adopting SFAS No. 157 on its
financial  statements.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  Company  is  exposed  to  interest  rate  risk primarily through its credit
facility  with  GECDF.

Currently,  the  Company does not have any significant financial instruments for
trading  or  other  speculative  purposes  or  to manage interest rate exposure.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Registrant hereby incorporates the financial statements required by this item by
reference to Item 15 hereof.


                                       25

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

During  fiscal  2006,  the  Company changed its independent accounting firm as a
result  of  the  resignation  of  Crowe Chizek and Company LLC ("Crowe Chizek"),
which  became  effective  May  16,  2006.  As reported in the Company's Form 8-K
filed on April 26, 2006 and amended  May 19, 2006, (1) there was no disagreement
between  the  Company and Crowe Chizek on any matter of accounting principles or
practices, financial statement disclosure, or auditing scope or procedure, which
disagreement,  if  not  resolved to the satisfaction of Crowe Chizek, would have
caused  it  to  make a reference to the subject matter of the disagreement(s) in
connection  with  its  report,  and  (2) the Company did not have any reportable
events  as  described under Item 304 (a)(1)(iv) of Regulation S-K except for the
existence  of  material  weaknesses  in  the  Company's  internal  control  over
financial  reporting  as disclosed by the Company at January 5, 2005 and January
5,  2006  and  concurred  with  by  Crowe Chizek.  On July 24, 2006, the Company
engaged  BDO  Seidman, LLP, as its independent registered public accounting firm
for the fiscal year ended January 5, 2007, as reported in the Company's Form 8-K
filed  on  July  28,  2006.

ITEM 9A. CONTROLS AND PROCEDURES

EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES

Management  of  Pomeroy  IT  Solutions,  Inc  (the  "Company")  evaluated  the
effectiveness  of  the  design  and  operation  of  our  disclosure controls and
procedures,  as  defined  in Rules 13(a)-15(e) and 15(d)-15(e) of the Securities
Exchange  Act  of 1934 (the "Exchange Act"), as of the end of the period covered
by  this report. Our management, including the Chief Executive Officer and Chief
Financial  Officer,  supervised and participated in the evaluation. Based on the
evaluation,  management  concluded  that, as of the end of the period covered by
this  report, our disclosure controls and procedures were effective in providing
reasonable  assurance  that  information  required  to be disclosed by us in the
reports  we  file  or  submit  under  the  Exchange  Act is recorded, processed,
summarized and reported within the time periods specified in the SEC's forms and
rules.

MANAGEMENT'S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

The  management  of  the Company is responsible for establishing and maintaining
adequate  internal  control  over  financial  reporting.  The Company's internal
control  over  financial  reporting  is a process designed to provide reasonable
assurance  regarding  the reliability of financial reporting and the preparation
of  financial  statements  for  external  purposes in accordance with accounting
principles generally accepted in the United States of America.  Internal control
over  financial  reporting includes policies and procedures that: (i) pertain to
the  maintenance  of  records  that, in reasonable detail, accurately and fairly
reflect  the  transactions  and  dispositions of the assets of the Company, (ii)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit  preparation  of  financial  statements in accordance with U.S. generally
accepted  accounting  principles,  and  that  receipts  and  expenditures of the
Company  are being made only in accordance with authorizations of management and
directors  of  the  Company;  and  (iii)  provide reasonable assurance regarding
prevention  or  timely detection of unauthorized acquisition, use or disposition
of  the  Company's  assets  that  could  have a material effect on the financial
statements.  The  Company's  management  assessed  the  effectiveness  of  the
Company's  internal  control  over financial reporting as of January 5, 2007. In
making  this assessment, the Company's management used the criteria set forth by
the Committee of Sponsoring Organizations of the Treadway Commission in Internal
Control-Integrated  Framework.  Based  on  such  assessment,  management  has
concluded  that  the  Company's  internal  control  over financial reporting was
effective  as  of  January  5,  2007.

CHANGES IN INTERNAL CONTROL OVER FINANCIAL REPORTING

Our  management report on internal control over financial reporting for the year
ended  January  5,  2006  described  four  material  weaknesses  in our internal
control  over  financial reporting with respect to; service billing calculations
and  revenue  recognition  related to service activity,  financial reporting and
close  function  to appropriately apply generally accepted accounting principles
ensuring  the  adequacy  of  amounts  and  completeness  of  disclosures  in the
consolidated  financial  statements,  computer  applications  used for financial
reporting  and  payroll process. These material weaknesses continued to exist as
of  the  end of the first three quarters of 2006. In the fourth quarter of 2006,
we  completed  the  implementation  and  testing of the remedial measures put in
place  to address these material weaknesses.  The remediation plans included the
following:

Actions  Relating  to  Maintaining Effective Control Over The Accrual of Service
Billing  Calculations  and  Service  Revenue  Recognition.


                                       26

Our  remediation  work  focused  on  service  parts,  service contracts, service
invoicing  and  subcontracting processes to improve their internal controls over
financial  reporting.  The service revenue and expense recognition processes and
procedures  were  assessed and remediation plans were implemented during the 3rd
quarter  of  2006. Contract and engagement approval procedures were put in place
in  order  to  verify  that  terms are established and agreed upon prior to work
being  performed.  Procedures  were  put  in  place  to give adequate ownership,
accountability,  and  timely processing of transactions related to service parts
inventory.  Reporting mechanisms and procedures were put in place to ensure that
time  is  submitted, approved, and billed in a timely manner and recorded in the
correct  period  for  both  Pomeroy  employees  and  subcontractors. The Company
completed  the  remediation  and  testing  during  the  fourth  quarter.

Actions  Relating  to  Maintaining  Effective  Control  Over Financial Close and
Reporting  Process.
During  the  third  quarter  we developed and implemented several new accounting
policies  and  procedures.  During  the  fourth quarter of 2006 we developed and
implemented  more  accounting  policies.  We have developed and implemented more
structured  and  meaningful  general  ledger  account  reconciliations  that now
reflect  reconciling  items  that will lead to more timely resolution and proper
account  classifications.  A  detailed  finance  organization  training  plan on
financial  controls,  policies and procedures, account reconciliations, GAAP and
SEC  disclosure  checklists  was  implemented during the second quarter of 2006.
During  the  third quarter, the Company fully documented its Financial Close and
Reporting  Process.  All  financial  close  and  reporting  controls  were fully
remediated  and  tested  in  the  fourth  quarter.

Actions Related to Maintaining Effective Control Over Computer Applications Used
in  Financial  Reporting.
The  Company  has  developed  and  implemented  controls over system changes and
upgrades.  In  addition,  the  Company  has  addressed  the necessary changes to
resolve  the application issues associated with improper system access rights by
developing  and  implementing  an  IT  Security  Access Policy. A Segregation of
Duties  Framework  was  implemented  in  the  fourth quarter to ensure conflicts
within  key  applications  had been remediated or mitigated. These controls were
fully  remediated  and  tested  in  the  fourth  quarter.

Actions  Related  to Maintaining Effective Controls Over the Payroll Process. We
have  implemented new payroll policies and procedures for timely notification of
terminated  employees.  The Company implemented additional procedures, including
automated  monitoring  controls,  that will hold one-up managers accountable and
responsible  for  timely  notifications  of terminated employees. These controls
were  fully  remediated  and  tested  in  the  fourth  quarter.

In connection with this testing, and in connection with the evaluation described
in  the  above  paragraph  ("Evaluation of Disclosure Controls and Procedures"),
management  has  concluded  that  all  of  the  material  weaknesses  have  been
remediated  as of January 5, 2007. Management considers the remediation of these
material  weaknesses  during  our  quarter  ended January 5, 2007 to represent a
change  that  has  materially  affected,  or  is reasonably likely to materially
affect,  our  internal  control  over  financial  reporting.

The  Company's  independent registered public accounting firm, BDO Seidman, LLP,
has  issued  an  audit report on management's assessment of the effectiveness of
the  Company's  internal control over financial reporting as of January 5, 2007,
which  follows.


                                       27

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board  of  Directors  and  Shareholders
Pomeroy  IT  Solutions,  Inc.
Hebron,  Kentucky

We  have  audited management's assessment, included in the accompanying Item 9A,
Controls  and  Procedures,  that Pomeroy IT Solutions, Inc. maintained effective
internal  control  over  financial  reporting  as  of  January 5, 2007, based on
criteria  established  in  Internal Control - Integrated Framework issued by the
Committee  of  Sponsoring  Organizations  of  the  Treadway Commission (the COSO
criteria)". Pomeroy IT Solutions, Inc. management is responsible for maintaining
effective  internal  control  over financial reporting and for its assessment of
the  effectiveness  of  internal  control  over  financial  reporting.  Our
responsibility  is  to  express  an  opinion  on  management's assessment and an
opinion  on  the  effectiveness of the company's internal control over financial
reporting  based  on  our  audit.

We  conducted  our  audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and  perform  the  audit  to obtain reasonable assurance about whether effective
internal  control  over  financial  reporting  was  maintained  in  all material
respects. Our audit included obtaining an understanding of internal control over
financial  reporting, evaluating management's assessment, testing and evaluating
the  design and operating effectiveness of internal control, and performing such
other  procedures  as  we  considered necessary in the circumstances. We believe
that  our  audit  provides  a  reasonable  basis  for  our  opinion.

A  company's  internal control over financial reporting is a process designed to
provide  reasonable  assurance  regarding the reliability of financial reporting
and  the preparation of financial statements for external purposes in accordance
with generally accepted accounting principles. A company's internal control over
financial  reporting  includes those policies and procedures that (1) pertain to
the  maintenance  of  records  that, in reasonable detail, accurately and fairly
reflect  the  transactions  and  dispositions  of the assets of the company; (2)
provide  reasonable  assurance  that  transactions  are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and  that  receipts and expenditures of the company are
made  only  in accordance with authorizations of management and directors of the
company;  and  (3)  provide  reasonable assurance regarding prevention or timely
detection  of  unauthorized  acquisition,  use,  or disposition of the company's
assets  that  could  have  a  material  effect  on  the  financial  statements.

Because  of  its inherent limitations, internal control over financial reporting
may  not prevent or detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that controls may become
inadequate  because  of  changes in conditions, or that the degree of compliance
with  the  policies  or  procedures  may  deteriorate.

In  our  opinion,  management's  assessment  that  Pomeroy  IT  Solutions,  Inc.
maintained  effective internal control over financial reporting as of January 5,
2007,  is  fairly  stated, in all material respects, based on the COSO criteria.
Also  in  our  opinion,  Pomeroy  IT Solutions, Inc. maintained, in all material
respects,  effective  internal control over financial reporting as of January 5,
2007,  based  on  the  COSO  criteria.

We  have  also  audited,  in accordance with the standards of the Public Company
Accounting  Oversight  Board  (United States), the consolidated balance sheet of
Pomeroy  IT  Solutions, Inc. as of January 5, 2007, and the related consolidated
statement  of  income, equity, and cash flows for the year ended January 5, 2007
and  our  report  dated March 16, 2007 expressed an unqualified opinion thereon.


                                       /s/ BDO Seidman, LLP

Chicago,  Illinois
March  16,  2007


                                       28

ITEM 9B.  OTHER INFORMATION
None

                                    PART III

ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

ITEM 11.  EXECUTIVE COMPENSATION

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
          RELATED STOCKHOLDER MATTERS

          Item 201(d) disclosure will be incorporated by reference in the
          definitive Proxy Statement.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
          INDEPENDENCE

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information  required  by Part III is omitted from this report because we intend
to  file  a  definitive  Proxy  Statement pursuant to Regulation 14A (the "Proxy
Statement")  no  later than 120 days after the end of the fiscal year covered by
this  report,  and  certain  information  to be included therein is incorporated
herein  by  reference.


                                       29



                                     PART IV

ITEM 15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES

(a)     The  following  documents  are  filed  as  a  part  of  this  report:
- -----------------------------------------------------------------------------------------------------------

                                                                                        2006 Form
                                                                                        10-K Page
                                                                                       -----------
                                                                              
1.                   Financial Statements:

                     Reports of Independent Registered Public Accounting Firm          F-1 to F-2

                     Consolidated Balance Sheets,
                     January 5, 2007 and January 5, 2006                               F-3 to F-4

                     For each of the three fiscal years in
                     the period ended January 5, 2007:

                     Consolidated Statements of Operations                             F-5

                     Consolidated Statements of Equity                                 F-6

                     Consolidated Statements of Cash Flows                             F-7

                     Notes to Consolidated Financial Statements                        F-8 to F-26

2                    Financial Statement Schedule
                       None

                                                                                       Filed Herewith
                                                                                       7(page #) or
                                                                                       Incorporated
3.      Exhibits                                                                       by Reference to:
        -----------                                                                    ----------------

        3(i)(a)1     Certificate of Incorporation of Pomeroy Computer                  Exhibit 3(i)(a)(1) of
                     Resources, dated February, 1992                                   Company's Form 10-Q
                                                                                       filed Aug. 11, 2000

                     Certificate of Amendment to Certificate of Incorporation,         Exhibit 3(i)(a)(2) of
        3(i)(a)2     dated July 1997                                                   Company's Form 10-Q
                                                                                       filed Aug. 11, 2000

        3(i)(a)3     Certificate of Designations of Series A  Junior                   Exhibit 3(i)(a)(3) of
                     Participating Preferred Stock of Pomeroy Computer                 Company's Form 10-Q
                     Resources, Inc. February 1998                                     filed Aug. 11, 2000

        3(i)(a)4     Certificate of Amendment to Certificate of Incorporation,         Exhibit 3(i)(a)(4) of
                     dated August 2000                                                 Company's Form 10-Q
                                                                                       filed Aug. 11, 2000

- -----------------------------------------------------------------------------------------------------------


                                       30

- -----------------------------------------------------------------------------------------------------------

        3(i)(a)5     Certificate of Amendment to Certificate of Incorporation          Exhibit 3(I)(a)5 of
                     for Pomeroy Computer Resources, Inc., dated June 19, 2003         Company's Form 10-Q
                                                                                       filed August 19, 2003

        (3)(i)(a)6   Certificate of Amendment to Certificate of Incorporation          Exhibit 3(I)(a)6 of
                     for Pomeroy Computer Resources Sales Company, Inc.,               Company's Form 10-Q
                     dated June 19, 2003                                               filed August 19, 2003


        3(ii)        Bylaws of the Company                                             Exhibit 3(a) of
                                                                                       Company's Form S-1 filed
                                                                                       Feb. 14, 1992

        4            Rights Agreement between the Company and The Fifth                Exhibit 4 of
                     Third Bank, as Rights Agent dated as of February 23,1998          Company's Form 8-K
                                                                                       filed February 23, 1998

        10(i)        Material Agreements

        (b)(1)       Agreement for Wholesale Financing (Security                       Exhibit 10(i)(b)(1) of
                     Agreement) between IBM Credit Corporation and                     Company's Form 10-K
                     the Company dated April 2, 1992                                   filed April 7, 1994

        (b)(2)       Addendum to Agreement for Wholesale Financing                     Exhibit 10(i)(b)(2) of
                     between IBM Credit Corporation and the Company                    Company's Form 10-K
                     dated July 7, 1993                                                filed April 7, 1994

        (e)(1)       IBM Agreement  for authorized Dealers and Industry                Company's Form S-1
                     Remarketers with the Company, dated September 3, 1991             filed Feb. 14. 1992

        (e)(2)       Schedule of Substantially                                         Exhibit 10(i)(e)(2) of
                     Identical IBM Agreements for Authorized Dealers                   Company's Form S-1
                     And Industry Remarketers                                          filed Feb. 14, 1992

- -----------------------------------------------------------------------------------------------------------


                                       31

- -----------------------------------------------------------------------------------------------------------

        (mm)(10)     Asset purchase agreement by, between and among                    Exhibit 10(I)(mm)(10)
                     Pomeroy Select Integration Solutions, Inc. and Verity             of Company's Form
                     Solutions, LLC and John R. Blackburn, dated August 30, 2002       10-Q filed May 20, 2002

        (mm)(11)     Covenant not to compete agreement between John R. Blackburn       Exhibit 10(I)(mm)(11) of
                     and Pomeroy Select Integration Solutions, Inc.                    the Company's Form
                                                                                       10-Q filed May 20, 2002

        (mm)(15)     The Credit Facilities Agreement dated June 28, 2004 by,           Exhibit 10(i)(mm)(i) of
                     between, and among Pomeroy IT Solutions, Inc. (formerly           the Company's Form
                     known as, Pomeroy Computer Resources, Inc.),                      10-Q filed August 16, 2004
                     Pomeroy Select Integration Solutions, Inc., Pomeroy
                     Select Advisory Services, LLC (formerly, prior to
                     conversion, Pomeroy Select Advisory Services, Inc.),
                     Pomeroy IT Solutions Sales Company, Inc. (formerly
                     known as, Pomeroy Computer Resources Sales
                     Company, Inc.), Pomeroy Computer Resources Holding
                     Company, Inc., Pomeroy Computer Resources
                     Operations, LLP, PCR Holdings, Inc. (formerly known
                     as, Technology Integration Financial Services, Inc.),
                     PCR Properties, LLC (formerly, prior to conversion,
                     PCR Properties, Inc., and prior to such conversion,
                     formerly known as, T.I.F.S. Advisory Services, Inc.),
                     TheLinc, LLC, Val Tech Computer Systems, Inc.,
                     Micrologic Business Systems of K.C., LLC, Pomeroy
                     Acquisition Sub, Inc. (collectively, and separately
                     referred to as, "Borrower"), and GE Commercial
                     Distribution Finance Corporation ("GECDF"), as
                     Administrative Agent, and GECDF and the other
                     lenders  listed on Exhibit 3 of the Agreement and the
                     signature pages hereto (and their respective
                     successors and permitted assigns), as "Lenders".

- -----------------------------------------------------------------------------------------------------------


                                       32

- -----------------------------------------------------------------------------------------------------------

        (nn)(1)      Stock purchase agreement by, between and among                    Exhibit (nn)(1) of the
                     James Hollander, trustee, Raymond Hays, trustee,                  Company's  Form 10-Q
                     David Yoka, trustee and Matthew Cussigh and                       filed May 20, 2003
                     Pomeroy Computer Resources, Inc.

        (nn)(2)      Asset purchase agreement by, between and among                    Exhibit (nn)(2) of the
                     Pomeroy IT Solutions, Inc., Pomeroy Select Integration            Company's Form 10-K
                     Solutions, Inc., eServe Solutions Group, LLC, Tim                 filed March 19, 2004
                     Baldwin and Pat Sherman.

        (nn)(3)      Agreement and plan of merger by and between
                     Pomeroy Acquisition Sub, Inc., a wholly owned                     Exhibit 10 (I) of the Company's
                     subsidiary of Pomeroy, and Alternative Resources                  Form 10-Q filed May 17, 2004
                     Corporation, dated May 11, 2004

        (nn)(4)      Lockup and Purchase Agreement by and between                      Exhibit 10 (ii) of the
                     Pomeroy IT Solutions, Inc., a Delaware corporation                Company's Form 10-Q
                     ("Parent"), and Wynnchurch Capital Partners, L.P.                 filed May 17, 2004
                     ("Wynnchurch US"), a Delaware limited partnership,
                     Wynnchurch Capital Partners Canada, L.P.
                     ("Wynnchurch Canada"), an Alberta, Canada limited
                     partnership and Wynnchurch Capital, Ltd., a Delaware
                     corporation (Wynnchurch US, Wynnchurch Canada and
                     Wynnchurch Capital, Ltd. are collectively
                     "Wynnchurch"), dated May 11, 2004.

        10(ii)       Material  ordinary course of business contracts that
                     require filing

        (D)(1)       Lease Agreement by and between Pomeroy                            Exhibit 10(ii)(D)(1) of
                     Investments, LLC and Pomeroy Select Integration                   Form 10K Filed
                     Solutions, Inc. , dated September 12, 2005                        April 14, 2006

        (D)(2)       Aircraft Lease Agreement by and between Suntrust                  Exhibit 10(ii)(D)(2) of
                     Leasing Corporation and Pomeroy IT Solutions Sales                Form 10K Filed
                     Company, Inc and Pomeroy Select Integration                       April 14, 2006
                     Solutions, Inc., dated December 28, 2005

        (D)(3)       Third Amendment to Lease Agreement by and between                 Exhibit 10(ii)(D)(3) of
                     Pomeroy Investment, LLC and Pomeroy IT Solutions, Inc.            Form 10K Filed April 14, 2006

        (o)(1)       Consulting Agreement by and between Pomeroy IT                    Exhibit 10 (ii) (A) of
                     Solutions, Inc. and David B. Pomeroy, effective                   the Company's Form
                     January 5, 2005                                                   8-K filed February 3, 2005

        10 (iii)     Material Employee Benefit and Other Agreements

        (d)          The Company Savings 401(k) Plan,                                  Exhibit 10(iii)(d) of
                     effective July 1, 1991                                            Company's Form S-1
                                                                                       filed Feb. 14, 1992


        (f)          The Company's 2002 Amended and Restated Stock                     Exhibit B to the
                     Incentive Plan                                                    Company's Definitive Proxy
                                                                                       Statement filed May 4, 2004

- -----------------------------------------------------------------------------------------------------------


                                       33

- -----------------------------------------------------------------------------------------------------------

        (g)          The Company's 2002 Amended and Restated Outside                   Exhibit A to the
                     Directors Stock Option Plan                                       Company's Definitive
                                                                                       Proxy Statement filed
                                                                                       May 5, 2005

        (j)(2)       Incentive Deferred Compensation Agreement between                 Exhibit 10.4 of
                     the Company and Stephen E. Pomeroy dated                          Company's Form S-3
                     November 13, 1996                                                 filed January 3, 1997

        (j)(8)       Amended and restated employment agreement by and                  Exhibit 10(iii)(j)(7)
                     between Pomeroy IT Solutions, Inc. fka Pomeroy                    of the Company's
                     Computer Resources, Inc. and Stephen E. Pomeroy,                  Form 10-Q filed
                     dated November 3, 2003                                            November 19, 2003

- -----------------------------------------------------------------------------------------------------------


                                       34

- -----------------------------------------------------------------------------------------------------------

        (j)(9)       First Amendment to Amended and restated                           Exhibit 10(iii)(J)(9)
                     employment agreement by and between Pomeroy IT                    of the Company's
                     Solutions, Inc. and Stephen E. Pomeroy, dated January 6, 2004.    Form 10-Q filed
                                                                                       May 17, 2004

        (j)(10)      Second Amendment to Amended and Restated                          Exhibit 10(iii)(A) of
                     Employment Agreement dated October, 13, 2005 by                   the Company's
                     and between the Company and Stephen E. Pomeroy.                   Form 8-K filed
                                                                                       October 13, 2005

        (j)(11)      Third Amendment to Amended and Restated                           Exhibit 10(iii)(A) of
                     Employment Agreement, effective as of October 1,                  the Company's
                     2006 between Pomeroy IT Solutions, Inc and Stephen                Form 8-K filed
                     E. Pomeroy, executed on October 13, 2006.                         October 19, 2006

        (k)          The Company's 1998 Employee Stock Purchase                        Exhibit 4.3 of
                     Plan, Effective April 1, 1999                                     Company's Form
                                                                                       S-8 filed March 23,
                                                                                       1999

        (n)(2)       2002 Amended and Restated Stock Incentive Plan of                 Exhibit B of the
                     Pomeroy IT Solutions, Inc.                                        Company's Definitive
                                                                                       Proxy, Schedule 14A,
                                                                                       filed May 4, 2004

        (o)(1)       Employment Agreement of Kevin G. Gregory                          Exhibit 10(iii)(o)(1) of
                                                                                       Company's Form 10K
                                                                                       filed April 14, 2006

        (p)(1)       Employment Agreement of Keith Blachowiak                          Exhibit 10(iii)(A) of the
                                                                                       Company's Form 8-K
                                                                                       filed February 13, 2006

        11           Computation of Per Share Earnings                                 See Note 2 of Notes to
                                                                                       Consolidated Financial
                                                                                       Statements

        14           Code of Ethics

        21           Subsidiaries of the Company

        23.1         Consent of BDO Seidman, LLP
                     Consent of Crowe Chizek and Company LLC


        31.1         Section 302 CEO Certification

        31.2         Section 302 CFO Certification

        32.1         Section 906 CEO Certification

        32.2         Section 906 CFO Certification



                                       35

                                   SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) 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.

                                           Pomeroy IT Solutions, Inc.

                                           By: /s/ Kevin G. Gregory
                                       -----------------------------------------
                                           Kevin G. Gregory
                                           Senior Vice President and
                                           Chief Financial Officer

Dated: March 21, 2007

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following persons on behalf of the Registrant and in the
capacities and on the date indicated.

     Signature and Title                            Date
     -------------------                            ----

By: /s/ David B. Pomeroy                       March 21, 2007
- -------------------------------------
    David B. Pomeroy, II Director

By: /s/ Stephen E. Pomeroy                     March 21, 2007
- -------------------------------------
    Stephen E. Pomeroy, Director

By: /s/ Kevin G. Gregory                       March 21, 2007
- -------------------------------------
    Kevin G. Gregory, Director

By: /s/ James H. Smith III                     March 21, 2007
- -------------------------------------
    James H. Smith III, Director

By: /s/ Ronald E. Krieg                        March 21, 2007
- -------------------------------------
    Ronald E. Krieg, Director

By: /s/ Debra E. Tibey                         March 21, 2007
- -------------------------------------
    Debra E. Tibey, Director

By: /s/ William H. Lomicka                     March 21, 2007
- -------------------------------------
    William H. Lomicka, Director

By: /s/ Kenneth R. Waters                      March 21, 2007
- -------------------------------------
    Kenneth R. Waters, Director

By: /s/ Vincent D. Rinaldi                     March 21, 2007
- -------------------------------------
    Vincent D. Rinaldi, Director

By: /s/ David G. Boucher                       March 21, 2007
- -------------------------------------
    David G. Boucher, Director



                                       36

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Board  of  Directors  and  Stockholders
Pomeroy  IT  Solutions,  Inc.
Hebron,  Kentucky

We  have  audited  the  accompanying  consolidated  balance  sheet of Pomeroy IT
Solutions, Inc. as of January 5, 2007 and the related consolidated statements of
income, stockholders' equity, and cash flows for the year ended January 5, 2007.
These  financial  statements are the responsibility of the Company's management.
Our  responsibility is to express an opinion on these financial statements based
on  our  audit.

We  conducted  our  audit in accordance with the standards of the Public Company
Accounting  Oversight  Board  (United  States).  Those standards require that we
plan  and  perform  the  audit  to obtain reasonable assurance about whether the
financial  statements  are  free of material misstatement An audit also includes
examining,  on  a test basis, evidence supporting the amounts and disclosures in
the  financial  statements,  assessing  the  accounting  principles  used  and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  audit  provides  a
reasonable  basis  for  our  opinion.

In  our opinion, the consolidated financial statements referred to above present
fairly,  in  all  material  respects,  the  financial  position  of  Pomeroy  IT
Solutions,  Inc.  at  January  5, 2007 and the results of its operations and its
cash  flows  for  the  year ended January 5, 2007, in conformity with accounting
principles  generally  accepted  in  the  United  States  of  America.

As  disclosed  in  Note  2  to  the consolidated financial statements, effective
January  1,  2006,  the  Company  adopted  the  fair  value method of accounting
provisions of Statement of Financial Accounting Standard No. 123 (revised 2004),
"Share  Based  Payment."

We  also  have  audited,  in accordance with the standards of the Public Company
Accounting  Oversight  Board  (United  States),  the effectiveness of Pomeroy IT
Solutions, Inc. internal control over financial reporting as of January 5, 2007,
based  on criteria established in Internal Control - Integrated Framework issued
by  the  Committee of Sponsoring Organizations of the Treadway Commission (COSO)
and  our  report  dated March 16, 2007 expressed an unqualified opinion thereon.


                                        /s/ BDO Seidman, LLP

Chicago, Illinois
March 16, 2007


                                      F. 1

             Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders
Pomeroy IT Solutions, Inc.

We  have  audited  the  accompanying  consolidated  balance  sheet of Pomeroy IT
Solutions,  Inc.  and  subsidiaries  as  of  January  5,  2006,  and the related
consolidated statements of operations, equity and cash flows for each of the two
years  in  the  period ended January 5, 2006. These financial statements are the
responsibility  of the Company's management. Our responsibility is to express an
opinion  on  these  financial  statements  based  on  our  audits.

We  conducted  our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  are free of material misstatement. An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable  basis  for  our  opinion.

In  our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of Pomeroy
IT  Solutions,  Inc.  and subsidiaries as of January 5, 2006, and the results of
their  operations  and  their cash flows for each of the two years in the period
ended  January  5,  2006,  in conformity with U.S. generally accepted accounting
principles.

                                        Crowe Chizek and Company LLC

                                        /s/ Crowe Chizek and Company LLC

Louisville, Kentucky
April 14, 2006


                                      F. 2



                               POMEROY IT SOLUTIONS, INC.
                              CONSOLIDATED BALANCE SHEETS


(in thousands)                                                 January 5,   January 5,
                                                                  2007         2006
                                                               -----------  -----------
                                                                      
ASSETS

Current Assets:
Cash and cash equivalents                                      $    13,562  $     1,486
Certificates of deposit                                              1,076        3,629

  Accounts receivable:
    Trade, less allowance of $4,390 and $4,355 at January 5,
      2007 and 2006, respectively                                  136,055      130,814
    Vendor receivables, less allowance of $155 and  $100
      at January 5, 2007 and 2006, respectively                      8,095        4,952
    Net investment in leases                                         1,587        1,912
    Other                                                            1,016        2,894
                                                               -----------  -----------
        Total receivables                                          146,753      140,572
                                                               -----------  -----------

Inventories                                                         16,274       13,665
Other                                                               10,370       11,730
                                                               -----------  -----------
        Total current assets                                       188,035      171,082
                                                               -----------  -----------

  Equipment and leasehold improvements:
    Furniture, fixtures and equipment                               22,540       32,770
    Leasehold Improvements                                           8,459        6,796
                                                               -----------  -----------
        Total                                                       30,999       39,566

    Less accumulated depreciation                                   18,406       24,685
                                                               -----------  -----------
        Net equipment and leasehold improvements                    12,659       14,881
                                                               -----------  -----------

Net investment in leases, net of current portion                        42          995
Goodwill                                                            98,314      101,048
Intangible assets, net                                               2,634        3,007
Other assets                                                         3,403        4,132
                                                               -----------  -----------
        Total assets                                           $   305,021  $   295,145
                                                               ===========  ===========



                                      F. 3



                               POMEROY IT SOLUTIONS, INC.
                               CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)                          January 5,    January 5,
                                                                  2007          2006
                                                               -----------  ------------
                                                                      
LIABILITIES AND EQUITY

Current Liabilities:
Short-term borrowings                                          $         -  $    15,304
Accounts payable:
  Floor plan financing                                              17,226       15,451
  Trade                                                             57,149       31,187
                                                               -----------  ------------
    Total accounts payable                                          74,375       46,638
                                                               -----------  ------------

Deferred revenue                                                     2,604        3,444
Employee compensation and benefits                                   8,642        8,454
Accrued restructuring and severance charges                          1,286        2,192
Other current liabilities                                           10,590       11,028
                                                               -----------  ------------
      Total current liabilities                                     97,497       87,060
                                                               -----------  ------------

Accrued restructuring and severance charges.                         2,313        3,599

Equity:
  Preferred stock,  $.01 par value; authorized 2,000 shares,
    (no shares issued or outstanding).                                   -            -
  Common stock, $.01 par value; authorized 20,000 shares,
    ( 13,476 and 13,400 shares issued at January 5, 2007 and
    2006, respectively)                                                137          135
  Paid in capital.                                                  89,992       89,126
  Unearned compensation                                                  -       (1,198)
  Accumulated other comprehensive income                                15           24
  Retained earnings                                                126,664      125,521
                                                               -----------  ------------
                                                                   216,808      213,608
  Less treasury stock, at cost ( 1,130 and 810 shares
    at January 5, 2007 and 2006, respectively)                      11,597        9,122
                                                               -----------  ------------
      Total equity                                                 205,211      204,486
                                                               -----------  ------------
      Total liabilities and equity                             $   305,021  $   295,145
                                                               ===========  ============



                                      F. 4



                           POMEROY IT SOLUTIONS, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands,except per share data)                Fiscal Years Ended
                                        ----------------------------------------
                                         January 5,    January 5,    January 5,
                                            2007          2006          2005
                                        ------------  ------------  ------------
                                                           

Net product and service revenues:
  Product                               $   373,232   $   483,431   $   545,115
  Service                                   258,400       231,318       197,175
                                        ------------  ------------  ------------
    Total revenues                          631,632       714,749       742,290
                                        ------------  ------------  ------------

Cost of product and service revenues:
  Product                                   343,689       447,383       504,018
  Service                                   195,907       175,636       143,136
                                        ------------  ------------  ------------
    Total cost of revenues                  539,596       623,019       647,154
                                        ------------  ------------  ------------

    Gross profit                             92,036        91,730        95,136
                                        ------------  ------------  ------------

Operating expenses:
  Selling, general and administrative        80,973        86,010        72,346
  Depreciation and amortization               4,894         5,568         4,393
  Goodwill charge                             3,472        16,000             -
                                        ------------  ------------  ------------
    Total operating expenses                 89,339       107,578        76,739
                                        ------------  ------------  ------------

Income (loss) from operations                 2,697       (15,848)       18,397
                                        ------------  ------------  ------------

  Interest income                              (582)         (193)         (310)
  Interest expense                            1,149         1,028           561
                                        ------------  ------------  ------------
    Interest, net                               567           835           251
                                        ------------  ------------  ------------

Income (loss) before income tax               2,130       (16,683)       18,146
Income tax expense (benefit)                    987        (6,021)        7,213
                                        ------------  ------------  ------------
Net income (loss)                       $     1,143   $   (10,662)  $    10,933
                                        ============  ============  ============

Weighted average shares outstanding:
  Basic                                      12,570        12,554        12,253
                                        ============  ============  ============
  Diluted (1)                                12,659        12,554        12,442
                                        ============  ============  ============

Earnings (loss) per common share:
  Basic                                 $      0.09   $     (0.85)  $      0.89
                                        ============  ============  ============
  Diluted (1)                           $      0.09   $     (0.85)  $      0.88
                                        ============  ============  ============


(1) Dilutive loss per common share for the year ended January 5, 2006 would have
been  anti-dilutive  if  the  number of weighted average shares outstanding were
adjusted  to  reflect  the  dilutive  effect  of  outstanding  stock options and
unearned  restricted  shares.

          See accompanying notes to consolidated financial statements.


                                      F. 5



                                                POMEROY IT SOLUTIONS, INC.
                                            CONSOLIDATED STATEMENTS OF EQUITY

                                                                                           Accum-
(Dollars in thousands)                                                                     ulated
                                                                                            Other
                                                                                           Compre-    Compre-
                                                                                           hensive    hensive
                              Common    Paid-in      Unearned      Retained    Treasury    Income     Income      Total
                               Stock    Capital    Compensation    Earnings     Stock      (Loss)     (Loss)     Equity
                              -------  ---------  --------------  ----------  ----------  ---------  ---------  ---------
                                                                                        
Balances at January 6, 2004   $   130  $ 82,696   $           -   $ 125,250   $  (8,279)  $      -   $      -   $199,797
  Net income                                                         10,933                            10,933     10,933
  Cumulative translation
    adjustment                                                                                 (78)       (78)       (78)
  Treasury stock
    purchased                                                                      (467)                            (467)
  Stock options exercised
    and related tax benefit         2     2,139                                                                    2,141
  40,018 common shares
    issued for employee
    stock purchase plan                     396                                                                      396
                                                                                                     ---------
  Comprehensive income                                                                               $ 10,855
                              -------  ---------  --------------  ----------  ----------  ---------  =========  ---------
Balances at January 5, 2005       132    85,231               -     136,183      (8,746)       (78)              212,722
  Net loss                                                          (10,662)                          (10,662)   (10,662)
  Cumulative translation
    adjustment                                                                                 102        102        102
  Treasury stock purchased                                                         (376)                            (376)
  Restricted stock issued           1     1,265          (1,266)                                                       -
  Restricted stock earned                                    68                                                       68
  Stock options exercised
    and related tax benefit         2     2,461                                                                    2,463
  19,688 common shares
    issued for employee
    stock purchase plan                     169                                                                      169
                                                                                                     ---------
  Comprehensive loss                                                                                 $(10,560)
                              -------  ---------  --------------  ----------  ----------  ---------  =========  ---------
Balances at January 5, 2006       135    89,126          (1,198)    125,521      (9,122)        24               204,486
  Net income                                                          1,143                             1,143      1,143
  Cumulative translation
    adjustment                                                                                  (9)        (9)        (9)
  Treasury stock purchased                                                       (2,475)                          (2,475)
  Reclassification of
    unearned compensation                (1,198)          1,198                                                        -
  Restricted stock issued           1        (1)                                                                       -
  Stock options exercised
    and related tax benefit         1       190                                                                      191
  46,100 common shares
    issued for employee
    stock purchase plan                     304                                                                      304
  Equity compensation
    expense                               1,571                                                                    1,571
                                                                                                     ---------
  Comprehensive income                                                                               $  1,134
                              -------  ---------  --------------  ----------  ----------  ---------  =========  ---------
Balances at January 5, 2007   $   137  $ 89,992   $           -   $ 126,664   $ (11,597)  $     15              $205,211
                              =======  =========  ==============  ==========  ==========  =========             =========


          See accompanying notes to consolidated financial statements.


                                      F. 6



                                              POMEROY IT SOLUTIONS, INC.
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)                                                                 Fiscal Years Ended January 5,
                                                                          -------------------------------------------
Cash Flows from Operating Activities:                                         2007           2006           2005
                                                                          -------------  -------------  -------------
                                                                                               
  Net income (loss)                                                       $      1,143   $    (10,662)  $     10,933
  Adjustments to reconcile net income (loss) to
    net cash flows from (used in) operating activities:
  Depreciation and amortization                                                  4,926          5,597          4,393
  Stock option, restricted stock compensation and Employee
    Purchase Plan expense                                                        1,571             68              -
  Restructuring and severance charges                                              133          2,305          2,423
  Goodwill charge                                                                3,472         16,000              -
  Provision for doubtful accounts                                                1,690          2,000              -
  Amortization of earned income                                                    (66)          (161)          (148)
  Deferred income taxes                                                            153         (4,038)         2,763
  Loss on disposal of fixed assets                                                 287             15            222
  Changes in working capital accounts,  net of effects of acquisitions:
    Accounts receivable                                                         (8,215)         9,186        (13,896)
    Inventories                                                                 (2,609)         1,882         (5,697)
    Other current assets                                                         1,818         (2,585)        (2,216)
    Net investment in leases                                                     1,417          2,949          1,657
    Floor plan financing                                                         1,775         (3,943)         2,821
    Trade payables                                                              25,962        (21,479)         7,533
    Deferred revenue                                                              (840)           (46)          (498)
    Income tax payable                                                            (148)            95            156
    Other, net                                                                  (2,368)        (1,611)        (4,665)
                                                                          -------------  -------------  -------------
  Net operating activities                                                      30,101         (4,428)         5,781
                                                                          -------------  -------------  -------------
Cash Flows from Investing Activities:
  Capital expenditures                                                          (2,261)        (3,454)        (2,350)
  Proceeds from sale of fixed assets                                                 -              6             20
  Proceeds from redemption of certificate of deposits                            2,682              -              -
  Purchases of certificate of deposits                                            (129)           (81)          (530)
  Payment for covenant not-to-compete                                             (285)             -              -
  Acquisitions of businesses                                                      (738)        (1,256)       (16,441)
                                                                          -------------  -------------  -------------
  Net investing activities                                                        (731)        (4,785)       (19,301)
                                                                          -------------  -------------  -------------
Cash Flows from Financing Activities:
  Payments of acquisition notes payable                                              -           (662)       (31,385)
  Net payments of short-term borrowings                                        (15,304)        (4,849)        20,153
  Proceeds from exercise of stock options                                          174          2,194          1,840
  Excess tax benefit related to exercise of stock options                           16              -              -
  Purchase of treasury stock                                                    (2,475)          (376)          (467)
  Proceeds from issuance of common shares for
    employee stock purchase plan                                                   304            169            396
                                                                          -------------  -------------  -------------
  Net financing activities                                                     (17,285)        (3,524)        (9,463)
                                                                          -------------  -------------  -------------
Effect of exchange rate changes on cash and cash equivalents                        (9)           102            (78)
                                                                          -------------  -------------  -------------
Increase (decrease) in cash and cash equivalents                                12,076        (12,635)       (23,061)
Cash and cash equivalents:
  Beginning of year                                                              1,486         14,121         37,182
                                                                          -------------  -------------  -------------
  End of year                                                             $     13,562   $      1,486   $     14,121
                                                                          =============  =============  =============


          See accompanying notes to consolidated financial statements.


                                      F. 7

                           POMEROY IT SOLUTIONS, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    FISCAL YEARS ENDED JANUARY 5, 2007, JANUARY 5, 2006 AND JANUARY 5, 2005

1.   Company Description

     Pomeroy  IT Solutions, Inc. is a Delaware corporation organized in February
     1992.  Pomeroy  IT  Solutions,  Inc.,  collectively  with its subsidiaries,
     ("Pomeroy"  or  the "Company") is a provider of enterprise-wide information
     technology  ("IT")  solutions  that  leverage its portfolio of professional
     services  to  create  long-term  relationships.

     The  Company's  target  markets  include  Fortune  1000,  small  and medium
     business  ("SMB")  and  public  sector customers. These customers fall into
     government  and  education,  financial  services,  health  care  and  other
     sectors.  The  Company's customers are located throughout the United States
     with  an  emphasis  in  the  Southeast  and  Midwest  regions.

2.   Summary of Significant Accounting Policies

     Principles  of  Consolidation  -  The  accompanying  consolidated financial
     statements  include  the  accounts  of  the  Company  and  its wholly owned
     subsidiaries.  All  significant intercompany accounts and transactions have
     been  eliminated  in  consolidation.

     Fiscal Year - The Company's fiscal year is a 12 month period ending January
     5.  References to fiscal 2006, 2005 and 2004 are for the fiscal years ended
     January  5,  2007,  January  5,  2006  and  January  5, 2005, respectively.

     Cash  and  Cash  Equivalents  -  Cash  and  cash equivalents include highly
     liquid,  temporary cash investments having original maturity dates of three
     months  or  less.

     Goodwill  - Goodwill is reviewed for impairment annually or more frequently
     if  certain  conditions exist. Events or changes in facts and circumstances
     that  Pomeroy  considers  as  impairment  indicators  include  consistent
     underperformance  of  operating  results, net book value compared to market
     capitalization,  and significant adverse economic and industry trends. When
     the  Company determines that one or more impairment indicators are present,
     Pomeroy  compares  its  reporting  unit's carrying value to its fair value.
     During  fiscal  2005,  the Company re-aligned the structure of its internal
     organization  such  that  management  and the board of directors now review
     operating results on a consolidated basis. As a result, the Company now has
     one  reporting  unit  for goodwill testing. In fiscal 2004, the Company had
     two  reporting  units  for goodwill testing which were a products reporting
     unit  and  a  services reporting unit. The Company has adopted January 5 as
     the valuation date for the annual testing. An impairment loss, if required,
     would  be reported in the Company's results of operations at the date it is
     determined.  The  Company has completed its annual goodwill impairment test
     for  the  year  ended  January  5,  2007.  The goodwill impairment analysis
     indicated  there  was  no goodwill impairment for the year ended January 5,
     2007 as the fair value of the reporting unit exceeded the carrying value of
     the  reporting  unit  by  approximately  5%. The Company considered various
     factors  in  determining  the  fair  value  of the reporting unit including
     discounted  cash  flows  from  projected  earnings,  values  for comparable
     companies  and  the market price of the Company's common stock. The Company
     will  continue  to  monitor  closely  for any impairment indicators such as
     underperformance  of  projected earnings, net book value compared to market
     capitalization,  declining stock price and significant adverse economic and
     industry  trends.  In  the  event  the  Company  does not achieve projected
     results the Company could incur a goodwill impairment charge in the future.

     Other  Intangible  Assets  -  The Company's other intangible assets consist
     only  of  intangibles  with definitive lives that are being amortized using
     straight-line  and  accelerated  methods  over periods up to fifteen years.
     Other  intangible  assets  are  reviewed  for impairment in accordance with
     Statement of Financial Accounting Standards (SFAS) 144, "Accounting for the
     Impairment  of  Long-Lived  Assets and for Long-Lived Assets to be Disposed
     of". Impairment indicators include those listed above for goodwill, as well
     as significant changes to the asset since acquisition, including the extent
     that the Company may use the asset. When the Company determines that one or
     more  impairment  indicators  are  present,  Pomeroy  compares the carrying
     amount  of  the  asset  to  the net future undiscounted cash flows that the
     asset  is  expected  to  generate.  If  the carrying amount of the asset is
     greater  than  the  net  future  undiscounted  cash flows that the asset is
     expected  to  generate,  Pomeroy  would recognize an impairment loss to the
     extent  the  carrying  value  of  the  asset  exceeds  its  fair  value. An
     impairment loss, if required, would be reported in the Company's results of
     operations.

     Equipment and Leasehold Improvements - Equipment and leasehold improvements
     are  stated  at  cost.  Depreciation  on  equipment  is  computed using the
     straight-line  method  over  estimated  useful  lives ranging from three to
     seven  years.  Depreciation on leasehold improvements is computed using the
     straight-line  method over estimated useful lives or the term of the lease,
     whichever  is  less,  ranging  from  two to ten years. Depreciation expense
     associated  with  equipment  and leasehold improvements is classified under
     operating  expenses.  Depreciation expense associated with operating leases
     is  classified  under  cost  of  revenues.  Expenditures  for  repairs  and
     maintenance  are  charged  to  expense  as  incurred  and  additions  and
     improvements  that  significantly


                                      F. 8

     extend  the  lives  of  assets are capitalized. Expenditures related to the
     acquisition  or  development  of  computer  software  to be utilized by the
     Company  are  capitalized  or  expensed  in  accordance  with  Statement of
     Position  (SOP)  98-1,  "Accounting  for  the  Costs  of  Computer Software
     Developed  or Obtained for Internal Use." The Company reviews equipment and
     leasehold  improvements  for  potential  impairment in accordance with SFAS
     144.  Upon  sale  or  retirement  of  depreciable  property,  the  cost and
     accumulated depreciation are removed from the related accounts and any gain
     or  loss  is  reflected  in  the  results of operations. The Company leases
     various  property,  plant  and  equipment. Leased property is accounted for
     under  Statement  of Financial Accounting Standards (SFAS) 13, ''Accounting
     for  Leases''.  Operating  leases  and  the  related  payments are expensed
     ratably  over  the  rental  period.  Leases  that  include escalating lease
     payments  are  straight-lined  over the non-cancelable base lease period in
     accordance  with  SFAS  13.

     Income  Taxes  - Deferred tax assets and liabilities are recognized for the
     estimated  future  tax consequences attributable to differences between the
     financial statement carrying amounts of existing assets and liabilities and
     their  respective  tax  bases.  Deferred  tax  assets  and  liabilities are
     measured  using  enacted  tax  rates  in effect for the year in which those
     temporary  differences  are expected to be recovered or settled. The effect
     on  deferred  tax  assets  and  liabilities  of  a  change  in tax rates is
     recognized  in  income  in  the  period  that  includes the enactment date.

     Vendor  Rebates  -  The most significant component of vendor receivables is
     vendor  rebates. Vendor rebate programs are developed by original equipment
     manufacturers  ("OEM') allowing them to modify product pricing on a case by
     case basis (generally determined by individual customers) to maintain their
     competitive edge on specific transactions. The Company will contact the OEM
     to  request  a rebate, for a specific transaction, and if approved, the OEM
     will provide the Company with a document authorizing a rebate to be paid to
     the  Company at a later date when a claim is filed. At the time the Company
     records  product  sales,  cost  of  sales  is  reduced by the amount of the
     rebate.  Rebate  programs  involve  complex  sets  of  rules  varying  by
     manufacturer. As a result of the rules and complexity of applying the rules
     to  each  item  sold,  claims  are  often  rejected  and  require  multiple
     submissions  before  credit  is  given.  Pomeroy maintains an allowance for
     doubtful accounts on vendor receivables for estimated losses resulting from
     the  inability  of its vendors to make required payments. The determination
     of  a  proper  allowance  for  vendor  receivables  is  based on an ongoing
     analysis  as  to  the  recoverability  of  the  Company's vendor receivable
     portfolio  based  primarily  on  account  aging. Primary reasons for claims
     being  disallowed  and  corresponding re-files include serial number issues
     (missing,  incomplete, transposed, data base match-up discrepancies, etc.),
     pricing issues (dispute in calculation of rebate amounts) and other missing
     or  incomplete  documentation  (bid  letters,  customer information, etc.).

     Manufacturer  Market  Development  Funds  -  Several  OEM's  offer  market
     development  funds,  cooperative advertising and other promotional programs
     to  distribution  channel  partners. The Company utilizes these programs to
     fund  some  of  its  advertising  and  promotional  programs.  The  Company
     recognizes  these  anticipated  funds  as  vendor  receivables  when it has
     completed  its  obligation  to  perform under the specific arrangement. The
     anticipated  funds  to  be  received from manufacturers are offset directly
     against  the  expense, thereby reducing selling, general and administrative
     expenses.

     Warranty Receivables - The Company performs warranty service work on behalf
     of  the OEM on customer product. Any labor cost or replacement parts needed
     to  repair the product is reimbursable to the Company by the OEM. It is the
     Company's  responsibility  to  file  and  collect these claims. The Company
     records  the  vendor  receivables  when  it has completed its obligation to
     perform  under the specific arrangement. Any OEM reimbursement for warranty
     labor  cost incurred is recognized as revenue when the service is provided.

     Inventories  -  Inventories  are  stated at the lower of cost or market and
     consists  primarily  of  purchased  equipment  and  service  parts. Cost is
     determined  by  the  average  cost  method.  Certain  overhead  costs  are
     capitalized  as  a  component  of  inventory.  The  inventory  reserve  is
     determined by management based on the Company's aged inventory and specific
     identification.  Periodically, management reviews inventory and adjusts the
     reserve  based on current circumstances. The following table summarizes the
     activity  in  the inventory reserve account for fiscal years 2006, 2005 and
     2004:


                                      F. 9



(in thousands)             Inventory Reserve
                          -------------------
                       
Balance January 6, 2004   $              234
  Activity                               120
                          -------------------
Balance January 5, 2005                  354
                          -------------------
  Activity                               (33)
                          -------------------
Balance January 5, 2006                  321
  Activity                                81
                          -------------------
Balance January 5, 2007   $              402
                          ===================


     Translation of Foreign Currencies - Assets and liabilities of the Company's
     Canadian operations are translated at the rate of exchange in effect on the
     balance  sheet  date;  income  and  expenses are translated at the weighted
     average rates of exchange prevailing during the period. The related foreign
     currency  translation  adjustments  are  reflected  as  accumulated  other
     comprehensive  income  (loss)  in  stockholders'  equity

     Revenue  Recognition  -  In  December  2003,  the  Securities  and Exchange
     Commission  ("SEC")  issued  Staff  Accounting  Bulletin  ("SAB")  No. 104,
     "Revenue  Recognition",  which  superseded SAB 101, "Revenue Recognition in
     Financial  Statements".  SAB  104  updated  certain  interpretive  guidance
     included  in  SAB  101,  including the SAB 101 guidance related to multiple
     element  revenue  arrangements,  to  reflect  the  issuance by the Emerging
     Issues  Task  Force  ("EITF")  of  EITF  00-21,  "Accounting  for  Revenue
     Arrangements  with  Multiple  Deliverables".

     Generally,  the  Company, in accordance with SAB 104, recognizes revenue on
     the  sale of products when the products are shipped, persuasive evidence of
     an  arrangement  exists,  delivery has occurred, collection of the relevant
     receivable  is  probable  and  the  sales  price  is fixed or determinable.

     Generally  the  Company,  in  accordance  with the requirements of SAB 104,
     determines  if  revenue  should  be  reported based on (a) the gross amount
     billed  to  a  customer  because it has earned revenue from the sale of the
     goods  or  services  or  (b)  the  net amount retained (that is, the amount
     billed  to  the customer less the amount paid to a supplier) because it has
     earned  a  commission  or  fee by determining if the Company performs as an
     agent  or broker without assuming the risks and rewards of ownership of the
     goods,  in  that  case  sales  would  be  reported  on  a  net  basis.

     When  the  Company  provides  a  combination  of  products  and services to
     customers,  the  arrangement  is evaluated under Emerging Issues Task Force
     Issue No. 00-21, "Revenue Arrangements with Multiple Deliverables," or EITF
     00-21,  which  addresses  certain  aspects  of  accounting  by a vendor for
     arrangements  under  which  the  vendor  will  perform  multiple  revenue
     generating  activities.  The  application  of  the  appropriate  accounting
     guidance  to  our  revenue  requires  judgment  and  is  dependent upon the
     specific  transaction  and  whether  the  sale  includes  items  such  as
     configuration,  training,  installation, service, or a combination of these
     items.  Service  revenue  is  recognized  when  the applicable services are
     provided or for service contracts, ratably over the lives of the contracts.

     Stock-Based  Compensation - Prior to January 6, 2006, the Company accounted
     for stock-based compensation using the intrinsic value method prescribed in
     Accounting  Principles Board Opinion No. 25 (APB 25), "Accounting for Stock
     Issued  to Employees". Accordingly, compensation cost for stock options was
     measured as the excess, if any, of the quoted market price of the Company's
     common  stock  at the date of grant over the amount an employee must pay to
     acquire  the  stock.  The  Company  previously  adopted  SFAS  No.  123 for
     disclosure  purposes  and  for  non-employee  stock  options.

     The  Company adopted Statement of Financial Accounting Standards No. 123(R)
     (SFAS  123R)  effective  January 6, 2006. SFAS 123R requires the Company to
     measure  the cost of employee services received in exchange for an award of
     equity instruments and recognize this cost over the period during which the
     employee  is required to provide the services. The Company has adopted SFAS
     123R  using  the  modified  prospective  method and, therefore, results for
     periods prior to January 6, 2006 have not been restated. Under the modified
     prospective  method,  SFAS  123(R) applies to new awards and to awards that
     were  outstanding  as  of  January  5,  2006  that are subsequently vested,
     modified,  repurchased or cancelled. Compensation expense recognized during
     2006 includes the portion vesting during the period for (1) all share-based
     payments  granted prior to, but not yet vested as of January 5, 2006, based
     on  the  grant  date  fair  value estimated in accordance with the original
     provisions  of  Statement  of  Financial  Accounting  Standards  No.  123,
     "Accounting  for  Stock-Based  Compensation"  ("SFAS  123")  and  (2)  all
     share-based  payments  granted  subsequent to January 5, 2006, based on the
     grant-date  fair  value  estimated  using  the Black-Scholes option-pricing
     model.  As  a  result  of  adopting  SFAS  123(R),  the  Company recognized
     approximately  $1.5 million of additional compensation expense for the year
     ended  January  5,  2007, which resulted in a corresponding decrease in net
     income  and  a  corresponding decrease of $0.12 per share to both basic and
     diluted  earnings  per  share.  In  addition,  cash  flows  related  to


                                      F. 10

     excess  tax  benefits  from  the  exercise of options totaling $16 thousand
     are classified as a financing activity whereas under APB 25 such excess tax
     benefits  would  have  been classified as cash flows from operations in the
     Company's  consolidated  statement  of  cash  flows.

     The table below illustrates the effect of stock compensation expense on the
     periods  presented  as  if  the  Company  had always applied the fair value
     method:




(in thousands, except per
share amounts)                                           Fiscal 2005    Fiscal 2004
                                                        -------------  -------------
                                                                 
Net income (loss) before stock compensation expense     $    (10,662)  $     10,933
Stock compensation expense                                     2,789          2,475

                                                        -------------  -------------
Pro forma net income (loss)                             $    (13,451)  $      8,458
                                                        =============  =============

Basic earnings per common share:
  Net income (loss) before stock compensation expense   $      (0.85)  $       0.89
  Stock compensation expense                                   (0.22)         (0.20)
                                                        -------------  -------------
Pro forma net income (loss)                             $      (1.07)  $       0.69
                                                        =============  =============

Diluted earnings per common share:
  Net income (loss) before stock compensation expense   $      (0.85)  $       0.88
  Stock compensation expense                                   (0.22)         (0.20)
                                                        -------------  -------------
Pro forma net income (loss)                             $      (1.07)  $       0.68
                                                        =============  =============


     No stock-based compensation was capitalized into inventory or fixed assets.
     The  approximate  unamortized  stock  option  compensation as of January 5,
     2007,  which  will  be  recorded  as  expense  in  future  periods, is $665
     thousand.  The  weighted  average  time  over  which  this  expense will be
     recorded  is  approximately  22.9  months.

     The  Company  estimates  the  fair  value  of  each  option  on the date of
     grant using the Black-Scholes option pricing model. The Company has elected
     the  simplified  method  to  calculate the expected life of stock awards as
     permitted under SFAS 123R. This method calculates an expected term based on
     the  midpoint  between the vesting date and the end of the contractual term
     of the stock award. The risk free interest rate is based on the yield curve
     for  U.S.  Treasury  constant  maturities with an equivalent remaining term
     approximately 3 years. The dividend yield is based on the Company's current
     dividend yield as the best estimate of projected dividend yield for periods
     within the expected life of the options. The expected volatility in 2006 is
     based  on  the  historical  volatility of the Company's stock price for the
     expected life of the option. The fair value of options at the date of grant
     was  estimated  using  the  Black-Scholes model with the following weighted
     average  assumptions:



                          Fiscal 2006   Fiscal 2005   Fiscal 2004
                          ------------  ------------  ------------
                                             
Expected life (years)             3.7           3.3           3.3
Risk free interest rate           4.7%          4.3%          3.3%
Volatility                         52%           49%           24%
Dividend yield                      0%            0%            0%


     Information  related  to  all stock options for fiscal 2006 is shown in the
     table  below:



                                  Weighted-        Weighted-Average
                              Average Exercise   Remaining Contractual
                    Shares          Price                Term
                                        
Outstanding at
January 6, 2006   2,926,503   $           13.31

Granted             321,250   $            9.00
Forfeitures        (994,072)  $           13.51
Exercised           (29,167)  $            5.98
                  ----------
Outstanding at
 January 5, 2007  2,224,514   $           12.70          2.64 years
                  ==========

Exercisable at
January 5, 2007   1,943,319   $           12.89          2.49 years
                  ==========


                                      F. 11


     Information  related  to unvested stock options for fiscal 2006 is shown in
     the  table  below:



                                 Weighted-Average     Weighted-Average
                                  Grant-Date Fair   Remaining Contractual
                       Shares          Value                Term
                                           
Outstanding unvested
stock options at
January 6, 2006        416,794   $            4.63

Granted                321,250   $            3.26
Vested                (353,316)  $            3.68
Forfeitures           (103,533)  $            4.54
                      ---------

Outstanding unvested
stock options at
January 5, 2007        281,195   $            4.32             3.68 years
                      =========


     Earnings (Loss) per Common Share - The computation of basic earnings (loss)
     per common share is based upon the weighted average number of common shares
     outstanding  during  the period. Diluted earnings per common share is based
     upon  the  weighted  average number of common shares outstanding during the
     period plus, in periods in which they have a dilutive effect, the effect of
     common  shares  contingently  issuable,  primarily  from  stock options and
     unearned  restricted  stock.

     The  following  is  a reconciliation of the number of common shares used in
     the  basic  and  diluted  EPS  computations:



(in thousands, except per                            Fiscal Years
                          ---------------------------------------------------------------------
share data)                       2006                   2005                    2004
                          ---------------------  ----------------------  ----------------------
                                     Per Share               Per Share               Per Share
                           Shares      Amount     Shares      Amount      Shares      Amount
                          ---------  ----------  ---------  -----------  ---------  -----------
                                                                  
Basic EPS                    12,570  $     0.09     12,554  $    (0.85)     12,253  $     0.89
                          ---------  ----------  ---------  -----------  ---------  -----------
Effect of dilutive stock
options and unvested
restricted shares                89           -        114           -         189       (0.01)
                          ---------  ----------  ---------  -----------  ---------  -----------
Diluted EPS                  12,659  $     0.09     12,668  $    (0.85)     12,442  $     0.88
                          =========  ==========  =========  ===========  =========  ===========

     *For fiscal 2005, no contingently issuable shares have been included as the
     effect  of  these  shares  are  anti-dilutive.

     Use  of  Estimates  in  Financial  Statements  -  In  preparing  financial
     statements  in  conformity with accounting principles generally accepted in
     the  United  States  of America, management makes estimates and assumptions
     that  affect the reported amounts of assets and liabilities and disclosures
     of  contingent  assets  and  liabilities  at  the  date  of  the  financial
     statements, as well as the reported amounts of revenues and expenses during
     the  reporting  period.  Accounting estimates in these financial statements
     include  allowances  for  trade  accounts  receivable  and  vendor accounts
     receivable.  Pomeroy  maintains  allowances  for  doubtful accounts on both
     vendor  and  trade  receivables  for  estimated  losses  resulting from the
     inability  of  its  customers  or  vendors  to  make required payments. The
     determination  of  a proper allowance for vendor receivables is based on an
     ongoing  analysis  as  to  the  recoverability  of  the  Company's  vendor
     receivable portfolio based primarily on account aging. The determination of
     a proper allowance for trade receivables is based on an ongoing analysis as
     to  the credit quality and recoverability of the Company's trade receivable
     portfolio.  Factors  considered  are


                                      F. 12

     account  aging, historical bad debt experience, current economic trends and
     others.  The  analysis  is  performed  on  both vendor and trade receivable
     portfolios.  A  separate  allowance  account  is  maintained  based on each
     analysis.  Actual  results  could  differ  from  those  estimates.

     Contingencies  and  Accruals - We are subject to the possibility of various
     loss contingencies and accruals arising in the ordinary course of business.
     We  accrue  an  estimated  loss  contingency  when  it  is  probable that a
     liability  has  been  incurred  and  the  amount  of loss can be reasonably
     estimated.  We  regularly  evaluate  current information available to us to
     determine whether such accruals should be adjusted and whether new accruals
     are  required.

     Reclassifications  - Certain reclassifications of prior years' amounts have
     been  made  to  conform  to  the  current  year  presentation.

     Fair  Value  Disclosures - The Company has financial instruments consisting
     primarily  of cash and cash equivalents and short-term borrowings. The fair
     value of these financial instruments approximates carrying value because of
     their  short-term  maturity  and/or variable, market-driven interest rates.
     The  Company  has  no  financial  instruments  with off-balance sheet risk.

     Comprehensive  Income  (Loss)  -  For  fiscal 2006, 2005 and 2004, the only
     component  of  comprehensive  income (loss) other than net income (loss) is
     foreign  currency  translation  adjustments.

     Derivative  Instruments  and  Hedging  Activities  -  The  Company does not
     currently  have  any  derivative  instruments  or  hedging  activities.

     Recent  Accounting  Pronouncements - In July 2006, the Financial Accounting
     Standards  Board ("FASB") issued FASB Interpretation No. 48, Accounting for
     Uncertainty  in  Income  Taxes, an interpretation of FASB Statement No. 109
     ("FIN 48"). FIN 48 clarifies the accounting for income taxes by prescribing
     the minimum recognition threshold a tax position is required to meet before
     being recognized in the financial statements. FIN 48 also provides guidance
     on  derecognition,  measurement,  classification,  interest  and penalties,
     accounting in interim periods, disclosure and transition. FIN 48 applies to
     all  tax  positions  related  to income taxes subject to FASB Statement No.
     109,  "Accounting  for  Income Taxes" ("FASB No. 109"). FIN 48 is effective
     for fiscal years beginning after December 15, 2006. Differences between the
     amounts  recognized  in  the  statements of financial position prior to the
     adoption  of  FIN  48  and  the  amounts  reported after adoption should be
     accounted  for  as a cumulative-effect adjustment recorded to the beginning
     balance  of  retained  earnings. The Company is currently in the process of
     determining  the  impact,  if any, that the adoption of FIN 48 will have on
     the  consolidated  financial  statements.

     In  September  2006,  the  SEC  issued  Staff  Accounting Bulletin No. 108,
     "Considering  the  Effects  of  Prior  Year  Misstatements when Quantifying
     Misstatements  in  Current  Year  Financial Statements" ("SAB No. 108"), to
     address  diversity  in  practice  in  quantifying  financial  statement
     misstatements.  SAB  No. 108 requires the Company to quantify misstatements
     based  on  their  impact  on  each  of its financial statements and related
     disclosures.  SAB  No. 108 is effective as of the end of the Company's 2006
     fiscal  year, allowing a one-time transitional cumulative effect adjustment
     to  retained  earnings  as  of  January  6,  2006  for errors that were not
     previously  deemed material, but are material under the guidance in SAB No.
     108. The Company determined there was no impact on its financial statements
     by  adopting  SAB  No.  108.

     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements,"
     which defines fair value, establishes a framework for measuring fair value,
     and  expands  disclosures  about fair value measurements. The provisions of
     SFAS No. 157 are effective as of the beginning of the Company's 2008 fiscal
     year.  The  Company is currently evaluating the impact of adopting SFAS No.
     157  on  its  financial  statements.


3.   Accounts Receivable
     Trade  accounts  receivable  represent  amounts  billed  or  billable  to
     customers.  Past due receivables are determined based on contractual terms.
     The  Company  generally  does not charge interest on its trade receivables.
     The allowance for doubtful receivables is determined by management based on
     the  Company's  historical  losses,  specific  customer  circumstances  and
     general  economic  conditions.  Periodically,  management  reviews accounts
     receivable  and  adjusts  the  allowance based on current circumstances and
     charges  off  uncollectible  receivables  against  the  allowance  when all
     attempts  to  collect  the  receivable  have  failed.  The  following table
     summarizes  the  activity in the allowance for doubtful accounts for fiscal
     years  2006,  2005  and  2004:


                                      F. 13



                                    Vendor and
(in thousands)             Trade       Other
                          --------  -----------
                              
Balance January 6, 2004   $ 2,556   $       100
  Accounts written-off     (1,826)            -
  Recoveries                  732             -
                          --------  -----------
Balance January 5, 2005     1,462           100
  Provision                 2,000             -
  Other                       833             -
  Accounts written-off       (160)
  Recoveries                  220             -
                          --------  -----------
Balance January 5, 2006     4,355           100
  Provision                 1,635            55
  Accounts written-off     (1,640)
  Recoveries                   40             -
                          --------  -----------
Balance January 5, 2007   $ 4,390   $       155
                          ========  ===========



     During  fiscal  2005, the Company recorded an increase in trade receivables
     allowance  of $2.0 million. Also, in fiscal 2005, other adjustments of $0.8
     million  include  ARC  purchase  price  adjustments and reclassification of
     balance  sheet  accounts  and  therefore  did  not  impact  2005 results of
     operations.

4.   Net Investment in Leases

     The  Company's net investment in leases principally includes sales-type and
     operating  leases.  Leases  consist  principally  of  notebook  and desktop
     personal  computers,  communication  products and high-powered servers with
     terms generally from one to three years. Unearned income is amortized under
     the  effective  interest  method.  The  following  table  summarizes  the
     components  of  the net investment in sales-type leases as of end of fiscal
     years  2006  and  2005:



(in thousands)                       2006     2005
                                    -------  -------
                                       
Minimum lease payments receivable   $1,169   $2,438
                                    -------  -------
Estimated residual value               489      564
Unearned income                        (29)     (95)
                                    -------  -------
Total                               $1,629   $2,907
                                    =======  =======


     The  future  minimum lease payments for the net investment in leases are as
follows:



(in thousands)
         Fiscal Year
- -----------------------------
                            
2007                              1,130
2008                                 39
                               --------
Total minimum lease payments   $  1,169
                               ========



                                      F. 14

5.   Goodwill and Other Intangible Assets

     Intangible  assets  with  definite lives are amortized over their estimated
     useful  lives.  The  following  table  provides  a summary of the Company's
     intangible  assets with definite lives as of January 5, 2007 and January 5,
     2006:

     Intangible  assets  consist  of  the  following:



(in thousands)                    Gross                      Net       Gross                      Net
                                Carrying    Accumulated   Carrying   Carrying    Accumulated   Carrying
                                 Amount    Amortization    Amount     Amount    Amortization    Amount
                                1/5/2007     1/5/2007     1/5/2007   1/5/2006     1/5/2006     1/5/2006
                                ---------  -------------  ---------  ---------  -------------  ---------
                                                                             
Amortized intangible assets:
  Covenants not-to-compete      $   2,309  $       1,971  $     338  $   2,024  $       1,859  $     165
  Customer lists                    2,877          1,418  $   1,459      2,877          1,061      1,816
  Other intangibles                 1,268            431  $     837      1,268            242      1,026
                                ---------  -------------  ---------  ---------  -------------  ---------
  Total amortized intangibles   $   6,454  $       3,820  $   2,634  $   6,169  $       3,162  $   3,007
                                =========  =============  =========  =========  =============  =========


     Amortized  intangible assets are being amortized straight-line over periods
     ranging  from  1  to  15 years for covenants not-to-compete and 7 years for
     other  intangibles.  Customer lists are primarily being amortized utilizing
     the  sum-up-the-year digits method. Customer lists are being amortized from
     7  to  15  years.  For the year ended January 5, 2007, amortization expense
     related  to intangible assets was $658 thousand. For the year ended January
     5,  2006,  amortization  expense  related  to  intangible  assets  was $763
     thousand.  For the year ended January 5, 2005, amortization expense related
     to  intangible  assets  was  $364  thousand.

     Projected  future  amortization  expense  related to intangible assets with
     definite  lives  are  as  follows:


(in thousands)
Fiscal years:



         
2007             617
2008             554
2009             450
2010             381
2011             270
2012+            362
            --------
Total       $  2,634
            ========


     The  changes  in  the  net  carrying amount of goodwill for the years ended
     January  5,  2007  and  2006  are  as  follows:



(in thousands)                          Consolidated
                                       --------------
                                    
Net carrying amount as of 1/6/05       $     109,913
                                       --------------
Goodwill recorded during fiscal 2005           7,135
Goodwill charge                              (16,000)
                                       --------------
Net carrying amount as of 1/5/06             101,048
Goodwill recorded during fiscal 2006             738
Goodwill charge                               (3,472)
                                       --------------
Net carrying amount as of 1/5/07       $      98,314
                                       ==============


     Pursuant  to  the provisions of SFAS 142, the Company performs its goodwill
     impairment  testing  on  an  annual  basis. During fiscal 2005, the Company
     realigned  its reporting structure and for fiscal 2005 and 2006, is testing
     its  goodwill  based  on  one reporting unit. In prior years, the Company's
     goodwill  impairment  testing  was  based  on  two  reporting  units.

                                      F. 15

     Historically, the Company had performed its annual goodwill impairment test
     based  on  the  year end valuation date of its fiscal year and reflects the
     results  of  that  testing  in its annual consolidated financial statements
     included  in  its  Annual  Report  on  Form  10-K.

     As  part  of  its  goodwill impairment testing, the Company reviews various
     factors, such as the market price of the Company's common stock, discounted
     cash  flows  from projected earnings and values for comparable companies to
     determine  whether  impairment  exists. For the year ended January 5, 2006,
     the  Company determined there was an impairment. The primary factor leading
     to  the  impairment  is  the  Company's declining stock price in the fourth
     quarter  of  2005.  The second step of the goodwill impairment test was not
     completed  prior  to  the issuance of the fiscal 2005 financial statements.
     Therefore,  the  Company recognized a charge of $16 million as a reasonable
     estimate  of  the  impairment loss in its fiscal 2005 financial statements.

     During  the  third quarter of fiscal 2006, the Company completed the second
     step  of  the goodwill analysis as required under SFAS 142. The second step
     of  the  goodwill  impairment  test  used  to  measure  the  amount  of the
     impairment loss, compares the implied fair value of reporting unit goodwill
     with  the  carrying  amount  of  that  goodwill.  The implied fair value of
     goodwill  is  determined  in  the  same  manner  as  the amount of goodwill
     recognized  in  a  business  combination.  As  a  result,  in  the step two
     analysis,  the  Company  allocated  the  fair  value  of the reporting unit
     determined  in step one to all of the assets and liabilities of the Company
     (including any unrecognized intangible assets) as if the reporting unit had
     been acquired in a business combination and the fair value of the reporting
     unit  was  the  price paid to acquire the reporting unit. The excess of the
     fair  value  of  the reporting unit over the amounts assigned to its assets
     and  liabilities  is  the  implied  fair value of the goodwill. The implied
     value of the goodwill calculated in the step two analysis was approximately
     $97.5  million  compared to goodwill initially carried on the balance sheet
     of  approximately  $117.0  million  as  of  January  5,  2006, indicating a
     goodwill  impairment  of  approximately  $19.5  million.

     As  discussed  above,  an  initial  estimated impairment of $16 million was
     recorded  for the year ended January 5, 2006. As a result of completing the
     step  two  analysis  in  the  third  quarter  of fiscal 2006, an additional
     impairment  of  approximately  $3.5  million was recorded for the three and
     nine  months  ended  October  5,  2006.  Upon  completion  of  the step two
     analysis, the amount attributable to unrecognized intangible assets such as
     customer lists and trade name was determined to be greater than the initial
     estimates,  resulting  in  a  lower  implied  fair  value of goodwill which
     resulted  in  an  adjustment  of  the  estimated goodwill impairment charge
     during  the  third  quarter  of  fiscal  2006.  In fiscal 2006, the Company
     recognized  a  charge  of  $3.5  million, as an adjustment to the estimated
     impairment  loss  based  on  the  completion  of  the  measurement  of  the
     impairment  loss.

     The  Company  has  completed  its  annual  goodwill impairment test for the
     year  ended  January  5,  2007.  The goodwill impairment analysis indicated
     there  was no goodwill impairment for the year ended January 5, 2007 as the
     fair  value  of  the  reporting  unit  exceeded  the  carrying value of the
     reporting  unit by approximately 5%. The Company considered various factors
     in  determining  the  fair value of the reporting unit including discounted
     cash flows from projected earnings, values for comparable companies and the
     market  price  of  the Company's common stock. The Company will continue to
     monitor  closely  for any impairment indicators such as underperformance of
     projected  earnings,  net  book  value  compared  to market capitalization,
     declining stock price and significant adverse economic and industry trends.
     In  the  event  the Company does not achieve projected results, the Company
     could  incur  a  goodwill  impairment  charge  in  the  future.

     During  fiscal  2006,  the  Company  recorded  $0.7  million  of  goodwill
     associated  primarily with earn-out payments made in conjunction with prior
     acquisitions.

     During  fiscal 2005, the Company recorded $7.1 million of goodwill of which
     $6.7  million was associated with purchase price adjustments related to the
     acquired  assets  and  liabilities  of  Alternative  Resources  Corporation
     ("ARC")  and  the remaining amount was related to earn-out payments made in
     conjunction  with  prior  acquisitions.  The earn-out payments are based on
     predetermined  financial performance benchmarks and are for terms of one to
     two  additional  years.


6.   Borrowing Arrangements

     A  significant  part  of  Pomeroy's  inventories are financed by floor plan
     arrangements  with third parties. At January 5, 2007, these lines of credit
     totaled  $78.5  million,  including  $75.0  million  with  GE  Commercial
     Distribution Finance ("GECDF") and $3.5 million with IBM Credit Corporation
     ("ICC").  Borrowings  under  the  GECDF floor plan arrangements are made on
     thirty-day notes. Borrowings under the ICC floor plan arrangements are made
     on  fifteen-day  notes.  All  such  borrowings  are  secured by the related
     inventory.  Financing  on substantially all of the arrangements is interest
     free.  Overall,  the  average rate on these arrangements is less than 1.0%.
     The  Company  classifies  amounts  outstanding  under  the  floor  plan
     arrangements  as  accounts  payable.

                                      F. 16

     The  Company  has  a $165 million Syndicated Credit Facility Agreement with
     GECDF. The credit facility has a three-year term and its components include
     a  maximum  of  $75 million for inventory financing and a revolving line of
     credit,  collateralized  primarily  by  accounts  receivable, of up to $110
     million;  provided  that the total amount outstanding at any time under the
     inventory  financing  facility  and  the  revolving  line of credit may not
     exceed  $165  million.  Under the agreement, the credit facility provides a
     letter  of  credit  facility  of $5 million. Under the credit facility, the
     interest  rate is based on the London InterBank Offering Rate ("LIBOR") and
     a  pricing  grid.  As of January 5, 2007 the adjusted LIBOR rate was 7.57%.
     This  credit  facility  expires  June  28,  2007.

     At January 5, 2007 the Company did not have a balance outstanding under the
     credit  facility  and the amount available was $56.5 million. At January 5,
     2006,  the  Company  had a balance outstanding under the credit facility of
     $15.3  million.  The  weighted  average interest rate on the bank revolving
     credit  agreements  was  5.46%  and  7.31%  in  fiscal  2005  and  2006,
     respectively. The credit facility is collateralized by substantially all of
     the assets of Pomeroy, except those assets that collateralize certain other
     financing arrangements. Under the terms of the credit facility, the Company
     is  subject  to  various financial covenants. As of January 5, 2007 Pomeroy
     was  in  compliance  with  those  financial  covenants.

     Pomeroy believes that the anticipated cash flow from operations and current
     financing  arrangements  will  be  sufficient  to satisfy Pomeroy's capital
     requirements  for  the  next  twelve  months. The Company's credit facility
     expires  June  28,  2007.  The  Company  intends  to negotiate a new credit
     facility  with  terms  sufficient  for  its  financing  needs  and does not
     anticipate  any  problems  securing  a  new credit facility before June 28,
     2007.  However if the Company is unable to negotiate a new credit facility,
     it  could  adversely  effect  the  Company's  ability  to  operate.

     At  January 5, 2007 and 2006 the Company had several outstanding letters of
     credit  issued  to  worker's compensation insurance providers totaling $1.4
     million  and $1.1 million, respectively, that have various expiration dates
     through  December 2007. The outstanding letters of credit reduce the amount
     available  under  the  credit  facility.

     During  2006  and 2005, the Company did not pay any cash dividends. Pomeroy
     has  no  plans  to  pay  cash  dividends  in the foreseeable future and the
     payment  of  such  dividends  are restricted under Pomeroy's current credit
     facility.  Under such credit facility, cash dividends and stock redemptions
     are  limited  to  $5  million  annually.


7.   Restructuring and Severance Charges

     During  fiscal 2006 and fiscal 2005, the Company recorded severance charges
     totaling  $0.1  million and $0.9 million, respectively, resulting primarily
     from  a  re-alignment  of  the  structure  of  the  Company's organization.
     Severance  payments  will  continue  to  be  made  through  January  2007.
     Additionally,  during  fiscal  2005,  the  Company  recorded  restructuring
     charges aggregating $1.4 million due to unrecoverable assets related to the
     Company's  former wholly-owned subsidiary, Technology Integration Financial
     Services,  Inc. ("TIFS"). Substantially all of the assets of TIFS were sold
     in  fiscal  2002.

     During  fiscal  2004, in connection with certain strategic initiatives, the
     Company  recorded  restructuring  and  severance  charges  aggregating $1.0
     million. The restructuring and severance charges are associated with legacy
     Pomeroy  costs  of  facilities  and  processes  that  have  or  will become
     duplicative or redundant as ARC operations are integrated into the Company.
     These  costs  consist  of  facility  closing  and  involuntary  employee
     termination  costs  of $576 thousand and $400 thousand, respectively. These
     costs  are  accounted  for  under FAS 146, "Accounting for Costs Associated
     with  Exit  or  Disposal  Activities," and were included as a charge to the
     results  of  operations  for the year ended January 5, 2005. Any subsequent
     changes  to  the  estimates  of  executing  the currently approved plans of
     restructuring  will  be  reflected  in  current  results  of  operations.

     The  Company also recorded during fiscal 2004 a charge for severance in the
     amount of $1.4 million related to the resignation of David B. Pomeroy II as
     CEO  of  the Company. Mr. Pomeroy will continue to serve as Chairman of the
     Board  of  the  Company.  Mr.  Pomeroy  will  continue to receive severance
     payments  thru  January  2009.

     The Company records restructuring and severance charges in selling, general
     and  administrative  expense  line  item  on  the Consolidated Statement of
     Operations.

     As  of  January  5,  2007,  the restructuring and severance charge accrual,
     consisted  of  the  following:


                                      F. 17



(in thousands)                                        Facility          Lease
                                      Severance    Consolidations    Investments    Total
                                     ------------------------------------------------------
                                                                       
Accrual balance at January 6, 2004   $        -   $             -   $          -   $     -
Charges accrued                           1,847               576              -     2,423
Cash payments and write-offs               (440)             (200)             -      (640)
                                     ------------------------------------------------------
Accrual balance at January 5, 2005        1,407               376              -     1,783
Charges accrued                             880                 -          1,425     2,305
Cash payments and write-offs             (1,411)             (251)        (1,425)   (3,087)
                                     ------------------------------------------------------
Accrual balance at January 5, 2006          876               125              -     1,001
Charges accrued                             133                 -                      133
Cash payments and write offs               (849)             (125)                    (974)
                                     ------------------------------------------------------
Accrual balance at January 5, 2007   $      160   $             -   $          -   $   160
                                     ======================================================


     Also,  the  Company recorded a restructuring charge liability in connection
     with  the  ARC  acquisition to eliminate certain duplicative activities and
     reduced  facility  requirements. As a result, approximately $6.4 million of
     costs  were  recorded  as  part  of  the  liabilities  assumed  in  the ARC
     acquisition in October 2004. The restructuring charge consisted of costs of
     vacating  duplicative  leased  facilities  of  ARC  and  severance  costs
     associated  with  exiting  activities.  These costs are accounted for under
     EITF 95-3, "Recognition of Liabilities in Connection with Purchase Business
     Combinations."  These  costs  were recognized as a liability assumed in the
     purchase business combination and included in the allocation of the cost to
     acquire  ARC.  Changes  to  the  estimates  primarily  for  acquired leases
     included  in the currently approved plans of restructuring through July 23,
     2005  were  recorded  as  an  increase  or  decrease  in goodwill, with any
     increases  in  estimates  thereafter  charged  to  operations.



                                                        Facility
(in thousands)                          Severance    consolidations    Total
                                                             
Total initial liability                $    2,682   $         3,715   $ 6,397
Cash payments                                (760)             (260)   (1,020)
                                       ---------------------------------------
Liability balance at January 5, 2005        1,922             3,455     5,377
Cash payments                              (1,922)             (899)   (2,821)
Adjustments of initial liability                -             2,165     2,165
                                       ---------------------------------------
Liability balance at January 5, 2006            -             4,721     4,721
Cash payments                                                (1,296)   (1,296)
                                       ---------------------------------------
Liability balance at January 5, 2007   $        -   $         3,425   $ 3,425
                                       =======================================


     Additionally,  as  part of the acquisition of ARC, the Company acquired the
     remaining  obligations  of  ARC's  existing  restructuring  plan, which was
     initially  recorded  by  ARC in fiscal 2002 and 2003. The total obligations
     assumed  in  connection with this restructuring plan was approximately $2.1
     million  at  July  23,  2004.

     As of January 5, 2007 and 2006, the balance of the ARC fiscal 2002 and 2003
     accrued  restructuring  costs  recorded  consisted  of  the  following:


                                      F. 18



                                                      Facility        Other
(in thousands)                         Severance    consolidations    charges    Total
                                                                   
Total liability as of July 23, 2004  $      647   $           756   $    696   $ 2,099
Cash payments                              (594)             (424)      (656)   (1,674)
                                     --------------------------------------------------
Balance at January 5, 2005                   53               332         40       425
Adjustment of initial liability               -               100          -       100
Cash payments                               (53)             (388)       (15)     (456)
                                     --------------------------------------------------
Balance at January 5, 2006                    -                44         25        69
Cash payments                                 -               (44)       (11)      (55)
                                     --------------------------------------------------
Balance at January 5, 2007           $        -   $             -   $     14   $    14
                                     ==================================================


8.   Income Taxes

     The  provision  (benefit)  for  income  taxes  consists  of  the following:




(in thousands)                   Fiscal Years
                            -----------------------
                            2006     2005     2004
                            -----  --------  ------
                                    
Current:
  Federal                   $ 709  $  (865)  $3,072
  State                       125      (15)   1,378
                            -----  --------  ------
    Total current             834     (880)   4,450
                            -----  --------  ------

Deferred:
  Federal                     130   (4,458)   2,440
  State                        23     (683)     323
                            -----  --------  ------
    Total deferred            153   (5,141)   2,763
                            -----  --------  ------
Total income tax provision  $ 987  $(6,021)  $7,213
                            =====  ========  ======


     The  approximate tax effect of the temporary differences giving rise to the
     Company's  deferred  income  tax  assets  (liabilities)  are:


                                      F. 19



(in thousands)                                Fiscal Years
                                        ------------------------
                                           2006         2005
                                        -----------  -----------
                                               
Deferred Tax Assets:
  Receivables allowances                $    1,750   $    1,727
  Deferred compensation                         97          151
  Non-compete agreements                       483          508
  Restructuring charges                      1,385        1,845
  State net operating losses                   591          543
  Federal net operating losses               4,802        4,802
  Other                                      1,514        1,439
                                        -----------  -----------
    Total deferred tax assets               10,622       11,015
                                        -----------  -----------

Deferred Tax Liabilities:
  Depreciation                              (3,321)      (2,692)
  Intangibles                               (1,127)      (1,467)
  Leases                                      (812)        (975)
  Other                                       (553)        (919)
                                        -----------  -----------
    Total deferred tax liabilities          (5,813)      (6,053)
                                        -----------  -----------
Net deferred tax assets ( liabilities)  $    4,809   $    4,962
                                        ===========  ===========



     As  of  January  5,  2007, the Company's net current deferred tax assets of
     $2,878 are included in other current assets and the net noncurrent deferred
     tax  assets of $1,931 are included in other assets on the balance sheet. As
     of January 5, 2006, the Company's net current deferred tax assets of $2,420
     are  included  in  other current assets and the net noncurrent deferred tax
     assets  of  $2,542  are  included  in  other  assets  on the balance sheet.

     The  Company  recorded $9,357 of net deferred tax assets, primarily related
     to the tax effect of federal and state net operating loss carryforwards and
     restructuring  charges,  in  connection with the acquisition of ARC in July
     2004. The Company's ability to use the federal and state net operating loss
     carryforwards  of  ARC  to  reduce  its future taxable income is subject to
     limitations  under Section 382 of the Internal Revenue Code associated with
     acquired  federal  and  state net operating loss carryforwards. The federal
     net  operating loss carryforwards of ARC aggregate $13,721 as of January 5,
     2007  of  which  $1,702  will  expire in 2020, $8,010 in 2023 and $4,009 in
     2024.  The  Company currently believes it will fully utilize ARC's acquired
     net  operating  loss carryforwards and, accordingly, no valuation allowance
     has  been provided as of January 5, 2007. In addition, the recorded amounts
     of acquired deferred tax assets and liabilities were adjusted during fiscal
     2005 upon completion of ARC's final income tax returns for the period prior
     to  its  acquisition  by  the  Company.

     The  Company's effective income tax rate differs from the federal statutory
     rate  as  follows:




                                                               Fiscal Years
                                                       ----------------------------
                                                         2006      2005      2004
                                                       --------  --------  --------
                                                                  
Tax (benefit) at federal statutory rate                  34.0 %   (35.0)%    35.0 %
                                                       --------  --------  --------
State taxes, net of federal effect                         4.9%    (2.7)%     6.1 %
Permanent tax differences and other (primarily meals
    & entertainment)                                      7.4 %     1.6 %    (1.4)%
                                                       --------  --------  --------
    Effective tax rate                                   46.3 %   (36.1)%    39.7 %
                                                       ========  ========  ========


9.   Operating Leases and Commitments

     Operating  Leases- The Company leases office and warehouse space, vehicles,
     and  certain  office  equipment  from  various  lessors including a related
     party.  See  Note  13  of  Notes  to  Consolidated Financial Statements for
     information  regarding  related  parties.  Lease terms vary in duration and
     include  various  option periods. The leases include certain provisions for
     rent  escalation,  renewals  and  purchase  options,  and  the  Company  is
     generally  responsible  for  taxes,  insurance, repairs and maintenance. In
     December  2005, the Company's lease for an airplane expired and a new lease
     agreement  was  signed for a replacement airplane. This lease is treated as
     an operating lease for financial reporting purposes. The lease provides for
     monthly  rental  payments  of $125 thousand over the three-year term of the
     initial  lease


                                      F. 20

     with  four one-year renewal periods thereafter. The Company also provides a
     residual  value  guarantee.  We have determined that we are not required to
     consolidate  the  lessor,  the  leased  aircraft  or  the  related  debt in
     accordance  with  FASB  Interpretation  No. 46 (revised), "Consolidation of
     Variable  Interest  Entities."

     Future  minimum  lease  payments  under noncancelable operating leases with
     initial  or  remaining  terms  in excess of one year as of January 5, 2007,
     including  the  lease  with  the  related  party,  are  as  follows:



(in thousands)
          Fiscal Year
- -----------------------------
                            
2007                           $ 4,052
2008                             3,465
2009                             1,649
2010                             1,661
2011                             1,582
Thereafter                       5,464
                               -------
Total minimum lease payments   $17,873
                               =======


     Rental  expense  was  $3.6 million, $3.4 million and $3.4 million for 2006,
     2005  and  2004,  respectively.

     Employment  Agreements-The  Company  is party to employment agreements with
     certain  executives,  which  provide  for  compensation  and  certain other
     benefits.  The agreements also provide for severance payments under certain
     circumstances.


10.  Employee Benefit Plans

     The  Company  has  a savings plan intended to qualify under sections 401(a)
     and  401(k) of the Internal Revenue Code. The plan covers substantially all
     employees of the Company. The Company makes contributions to the plan based
     on a participant's annual pay. Contributions made by the Company for fiscal
     2006,  2005  and  2004  were approximately $188 thousand, $276 thousand and
     $236  thousand,  respectively.

     The  Company  has a stock purchase plan (the "1998 plan") under Section 423
     of  the  Internal  Revenue  Code  of  1986,  as  amended. The 1998 plan, as
     amended,  provides  substantially  all  employees  of  the  Company with an
     opportunity  to  purchase  through payroll deductions up to 2,000 shares of
     common  stock  of  the  Company  with a maximum market value of $25,000 per
     year. The purchase price per share is determined by whichever of two prices
     is  lower: 85% of the closing market price of the Company's common stock in
     the  first  trading  date of an offering period (grant date), or 85% of the
     closing market price of the Company's common stock in the last trading date
     of  an  offering  period (exercise date). 600,000 shares of common stock of
     the  Company  are  reserved  for issuance under the 1998 plan. The Board of
     Directors  of the Company may at any time terminate or amend the 1998 plan.
     The  1998  plan  will terminate twenty years from the effective date unless
     sooner  terminated.

     During  fiscal  2006,  the Company recognized approximately $70 thousand in
     expense  related  to  the  stock purchase plan due to it being compensatory
     under  FAS  123R.


11.  Concentrations

     During  fiscal  2006, 2005, and 2004 approximately 38.5%, 27.7%, and 23.4%,
     respectively,  of the Company's total net product and service revenues were
     derived  from  its  top  ten  customers.

     During  fiscal 2006, one customer, IBM Corporation, accounted for more than
     10%  of  the  Company's  total  net  product  and  service  revenues  with
     approximately  $74.5  million  in revenues. The revenues generated from IBM
     Corporation  are  primarily  resulting  from  services provided. However in
     fiscal  2005  and  2004  no  customer  accounted  for  more than 10% of the
     Company's  total  net product and service revenues. The loss of one or more
     significant customers could have a material adverse impact on the Company's
     operating  results.

     We  maintain  cash  balances  which  at  times  exceed  FDIC  limits.


                                      F. 21

12.  Acquisitions

     During  fiscal  2006  and  fiscal  2005,  the  Company  did  not  make  any
     acquisitions.  During  fiscal  2004, the Company completed one acquisition.
     The  Company  and  Pomeroy  Acquisition  Sub,  Inc. ("PAS"), a wholly owned
     subsidiary  of  the  Company, completed a merger with Alternative Resources
     Corporation ("ARC"). On May 11, 2004, the parties entered into a definitive
     merger  agreement  for  PAS  to  acquire  all of the issued and outstanding
     shares of capital stock of ARC. The merger was approved by ARC shareholders
     at a meeting held on July 22, 2004. As a result of the merger, ARC is now a
     wholly-owned  subsidiary  of  the  Company.  The cash consideration paid at
     closing,  including  the  cost  of  all  stock,  stock options and warrants
     purchased  and  the amount of ARC net debt retired, was approximately $46.1
     million,  which  was  funded  from  cash  on  hand  and borrowings from the
     Company's  existing  line  of  credit.

     The  following  summarizes  the  assets  purchased and liabilities assumed:




                                     
(in thousands)
Cash                                    $ 2,349
Accounts receivable                      19,303
Other current assets                      4,871
Property and equipment, net                 193
Intangible assets                         3,530
Goodwill                                 41,864
Other assets                              7,051
                                        -------
  Assets acquired                        79,161
                                        -------

Current portion of notes payable         15,487
Accounts payable and accrued expenses    29,961
Notes payable, net of current portion    15,236
                                        -------
  Liabilities assumed                    60,684
                                        -------

  Net assets acquired                   $18,477
                                        =======


     Additionally,  during  fiscal  2005,  the  Company  recorded  an additional
     purchase  price  adjustment  of  $6.7  million,  related  to  additional
     pre-acquisition  liabilities.

     The  results of operations of ARC are included in the Company's fiscal 2004
     consolidated  financial  statements  from  the  date of acquisition. If the
     fiscal  2004  acquisition of ARC described below had occurred on January 6,
     2004,  the  unaudited  pro forma results of operations of the Company would
     have  been  as  follows:




(in thousands, except per share data)      For the year ended
                                            January 5, 2005
                                    ------------------------------
                                        Actual        Pro forma
                                    ------------------------------
                                              
Net product and service revenues    $      742,290  $      807,345
Income from operations                      18,397          16,233
Net income                                  10,933           9,501
Earnings per common share, diluted            0.88            0.76


13.  Related Party Transactions

     Leases-  Pomeroy's  principal  executive  offices,  distribution  facility,
     national  training center, and national service operations center comprised
     of  approximately 36,000, 161,000, 22,000, and 69,000 square feet of space,
     respectively,  are located in Hebron, Kentucky. These facilities are leased
     from  Pomeroy  Investments, LLC ("Pomeroy Investments"), a Kentucky limited
     liability  company  controlled  by  David  B.  Pomeroy, II, Chairman of the
     Board,  under  a ten-year triple-net lease agreement, which expires in July
     2015.  The  lease  agreement provides for 2 five-year renewal options. Base
     rental  for fiscal 2006, 2005 and 2004 was approximately $1.4 million, $1.2
     million  and  $1.2  million,  respectively.  The  annual  rental  for these
     properties  was  determined  on  the  basis  of  a fair market value rental
     opinion  provided  by an independent real estate company, which was updated
     in  2005.  In addition, the Company pays for the business use of other real
     estate  that is owned by the former Chief Executive Officer of the Company.
     During  fiscal year 2006 and 2005, the Company paid $25 thousand and during
     fiscal  years  2004,  the Company paid $95 thousand in connection with this
     real  estate.  The  lessor  of  the headquarters, distribution facility and
     national  training  center  does not meet the conditions to be considered a
     variable  interest  entity  in  accordance  with  FIN  46.


                                      F. 22

     Investment  in  Lease  Residuals  - During fiscal 2006, 2005, and 2004, the
     Company  sold  equipment  and  related  support  services  to National City
     Commercial Capital Corporation (formerly ILC), for lease to National City's
     customers,  in  amounts  of $17.7 million, $22.3 million and $22.5 million,
     respectively.  Also,  during  fiscal  2002, the Company signed an exclusive
     seven-year  vendor  agreement  whereby the Company is appointed as an agent
     for  remarketing  and reselling of the leased equipment sold. 33The Company
     will  be  paid  a  commission  on future lease transactions referred to and
     accepted  by  National  City  and will act as the remarketing and reselling
     agent for such future leased equipment. A director of the Company is CEO of
     National  City  Commercial  Capital  Corporation  (formerly  ILC).

     Employee Receivables - As of January 5, 2007 and 2006, employee receivables
     included  in other accounts receivable amounted to net of $210 thousand and
     $766  thousand,  respectively.


14.  Supplemental Cash Flow Disclosures

     Supplemental disclosures with respect to cash flow information and non-cash
     investing  and  financing  activities  are  as  follows:



(in thousands)                              Fiscal Years
                                   -------------------------------
                                     2006       2005       2004
                                   ---------  ---------  ---------
                                                
Interest paid                      $   1,149  $   1,042  $     558
                                   =========  =========  =========
Income taxes paid                  $      33  $   1,340  $   5,116
                                   =========  =========  =========
Adjustment to purchase price
  of acquired assets and goodwill  $       -  $   5,879  $     171
                                   =========  =========  =========



15.  Treasury Stock

     On  March  31,  2006,  the  Board  of Directors of the Company authorized a
     program  to  repurchase  up  to 500,000 shares, at an aggregate price of no
     more  than $5.0 million. The Company intends to effect such repurchases, in
     compliance  with Rule 10b-18 under the Securities Exchange Act of 1934. The
     acquired  shares  will  be  held  in  treasury  or  cancelled.  The Company
     anticipates  financing  the repurchase program out of working capital. This
     stock  redemption  program  was  approved  to  remain  in place and in full
     force/effect  for  a  period  of 18 months. During fiscal 2006, the Company
     purchased  320,415 shares at an average price per share of $7.67 at a total
     cost  of  $2.5  million.

     During  fiscal  2005, the Company repurchased 31,300 shares of common stock
     at a cost of $0.4 million under the repurchase program that expired October
     11,  2005.

     During  fiscal  2004, the Company repurchased 40,000 shares of common stock
     at a cost of $0.5 million under the repurchase program that expired June 1,
     2004.


16.  Stockholders' Equity and Stock Option Plans

     On March 27, 2002, the Company adopted the 2002 Non-Qualified and Incentive
     Stock Option Plan and it was approved by the shareholders on June 13, 2002.
     The  plan  was  amended  and  renamed  the  2002 Amended and Restated Stock
     Incentive Plan on March 11, 2004 and approved by the Company's shareholders
     on  June  10, 2004. The Company's 2002 Amended and Restated Stock Incentive
     Plan  provides  certain  employees  of the Company with options to purchase
     common  stock  of the Company through options at an exercise price equal to
     the  market value on the date of grant. The plan, as amended, also provides
     for  the  granting  of  awards  of  restricted stock and stock appreciation
     rights.  The  maximum  aggregate number of shares which may be optioned and
     sold  under  the  plan  is  4,410,905, of which up to 600,000 shares may be
     issued in the form of restricted stock. The plan will terminate on June 13,
     2012.  Stock  options  granted under the plan are exercisable in accordance
     with  various  terms  as  authorized  by the Compensation Committee. To the
     extent not exercised, options will expire not more than ten years after the
     date  of  grant.

     During  fiscal 2006, the Company awarded 60,258 shares of restricted common
     stock,  which vest over a 4-year period. Restricted stock awards are valued
     at  the  closing  market value of the Company's common stock on the date of
     the  grant,  and  the  total  value  of  the award is recognized as expense
     ratably over the vesting period of the employees receiving the grants Total
     compensation  expense  recognized in fiscal 2006 for vested shares was $276
     thousand.  During  fiscal  2005,  the  Company  awarded  123,261  shares of
     restricted  common  stock,  which  vest  over  a  4-year  period.  Total
     compensation  expense  recognized  in  fiscal  2005  for  vested shares was


                                      F. 23

     $68  thousand.  As  of  January  5,  2007, the total amount of unrecognized
     compensation  expense  related  to  nonvested  restricted  stock awards was
     approximately  $1.4  million,  which  is  expected  to be recognized over a
     weighted-average  period  of  approximately  3.0 years. In fiscal 2005, the
     unvested  portion  of  this restricted stock award is presented as unearned
     compensation  in  the  consolidated  financial  statements.



                                                              Weighted Average
                                                     Shares    Exercise price
                                                     -------  -----------------
                                                        
Restricted common stock outstanding January 6, 2005        -                  -
  Granted                                            123,261  $           10.27
  Exercised                                                -                  -
  Forfeitures                                              -                  -
                                                     -------
Restricted common stock outstanding January 5, 2006  123,261              10.27
  Granted                                             60,258               7.81
  Exercised                                                -                  -
  Forfeitures                                              -                  -
                                                     -------
Restricted common stock outstanding January 5, 2007  183,519  $            9.46
                                                     =======


     On  March  27,  2002, the Company adopted the 2002 Outside Directors' Stock
     Option  Plan  and it was approved by the shareholders on June 13, 2002. The
     plan  was  amended  on  March  11,  2004  and  approved  by  the  Company's
     shareholders  on June 10, 2004. The Company's 2002 Outside Directors' Stock
     Option  Plan,  as  amended,  provides outside directors of the Company with
     options  to purchase common stock of the Company at an exercise price equal
     to  the  market  value  of  the  shares  at  the date of grant. The maximum
     aggregate number of shares which may be optioned and sold under the plan is
     281,356.  The  plan will terminate on March 26, 2012. Pursuant to the plan,
     an  option  to purchase 10,000 shares of common stock will automatically be
     granted  on  the first day of the initial term of a director. An additional
     10,000  shares of common stock will automatically be granted to an eligible
     director  upon  the  first  day  of each consecutive year of service on the
     board.  Options  are  fully  vested  as  of  the  date of grant and must be
     exercised  within  two  years  of  the  date  of  grant, subject to earlier
     termination  in  the  event of termination of the director's service on the
     Board. The plan was amended again on April 11, 2006, the Board of Directors
     approved  certain amendments to the Directors' Plan, subject to stockholder
     approval.  The primary purposes of the amendments was to (1) add restricted
     stock  as a type of award that may be granted under the Directors' Plan and
     provide  that  the  restriction period for restricted stock awards shall be
     not less than 4 years, (2) provide that the annual award of common stock to
     a  Director  will  be a restricted stock grant (unless the Board determines
     otherwise)  but  that  the  number of shares subject to the annual award is
     decreased  from  10,000  shares to 3,300 shares, and (3) decrease the total
     number  of  shares reserved under the Directors Plan by 28,856 shares which
     was  approved by the shareholders on June 20, 2006. During fiscal 2006, the
     Company  awarded  19,800  shares  under  this  plan.

     The  following summarizes the stock option transactions under the plans for
     the  three  fiscal  years  ended  January  5,  2007:




                                                 Weighted Average
                                       Shares     Exercise price
                                     ----------  -----------------
                                           
Options outstanding January 6, 2004  2,067,518               13.41
  Granted                            1,173,250               13.32
  Exercised                           (185,765)               9.91
  Forfeitures                         (321,084)              15.62
                                     ----------
Options outstanding January 5, 2005  2,733,919               13.34
  Granted                            1,012,500               13.04
  Exercised                           (192,763)              11.38
  Forfeitures                         (627,153)              13.73
                                     ----------
Options outstanding January 5, 2006  2,926,503               13.31
  Granted                              321,250                9.00
  Exercised                            (29,167)               5.98
  Forfeitures                         (994,072)              13.51
                                     ----------
Options outstanding January 5, 2007  2,224,514   $           12.70
                                     ==========



                                      F. 24

     The  following summarizes options outstanding and exercisable at January 5,
     2007:




                              Options Outstanding                      Options Exercisable
                  ----------------------------------------------  ----------------------------
                  Number       Weighted Avg.                      Number
Range of          Outstanding  Remaining         Weighted Avg.    Exercisable  Weighted Avg.
Exercise Prices   at 1/5/07    Contractual Life  Exercise Price   at 1/5/07    Exercise Price
- ----------------  -----------  ----------------  ---------------  -----------  ---------------
                                                                
5.66 to $8.48        222,023              3.46  $          7.91      173,091  $          7.98
8.49 to $11.30       459,379              2.95  $          9.88      355,316  $          9.94
11.31 to $14.13      639,569              2.14  $         13.05      587,819  $         13.07
14.14 to $16.95      816,943              2.87  $         14.79      740,593  $         14.75
16.96 to $19.78       86,600              0.48  $         17.64       86,500  $         17.64
                  -----------                                     -----------
                   2,224,514                                       1,943,319
                  ===========                                     ===========


     The  aggregate  intrinsic  value  is  defined as the difference between the
     market  value  of  the  Company's stock as of the end of the period and the
     exercise  price  of  the  stock  options.  This  value  for  stock  options
     outstanding  and  exercisable  as  of January 5, 2007 was $10.3 million and
     $9.4  million,  respectively.  The  total  intrinsic value of stock options
     exercised during the year ended 2006 was $60.4 thousand. As a result of the
     stock  options  exercised, the Company recorded common stock and additional
     paid-in-capital  of  $190  thousand,  which  includes  $16  thousand of tax
     benefits  recognized.  During  years  ended January 5, 2007, 2006 and 2005,
     cash  received  from stock options exercised was $0.2 million, $2.2 million
     and  $1.8  million,  respectively.

     During  fiscal  2006,  the Company recorded compensation expense, net of an
     estimated  forfeiture  rate  of  18.5%,  related  to  stock options (vested
     portion)  of  $1.25  million.

     The weighted average fair value at date of grant for options granted during
     fiscal  2006,  2005  and  2004  was  $3.26, $5.17  and $3.48, respectively.

     The  unissued  preferred  stock  carries  certain  voting  rights  and  has
     preferences  with  respect  to  dividends  and  liquidation  proceeds.


17.  Contingencies

     The  Company  is  party  to various negotiations, customer bankruptcies and
     legal  proceedings  in  the  normal course of business. Management believes
     these  matters  will  not  have  a material adverse effect on the Company's
     financial  position  or  results  of  operations.


18.  Segment Information

     Effective  in  the  fourth  quarter  of  2005,  the  Company re-aligned its
     business  segments  and operating segments into one business segment, which
     includes  both  product  and  service  offerings.  The  Company follows the
     provisions  of  SFAS  No. 131, "Disclosures about Segments of an Enterprise
     and  Related  Information."  This  statement  establishes standards for the
     reporting  of  information  about  operating segments in annual and interim
     financial  statements.  Operating  segments are defined as components of an
     enterprise  for  which  separate financial information is available that is
     evaluated  regularly  by  the chief operating decision maker(s) in deciding
     how  to  allocate  resources  and  in  assessing  performance.

     Prior  to fiscal year 2005, the Company disclosed three reporting segments:
     products,  services  and  leasing. Monthly income statements were generated
     and reviewed by management for both the products and service businesses for
     decision  making purposes. The segment reporting (product and services) are
     no  longer  reviewed  by  management  on  a  regular  basis  and  required
     significant manual work to develop the information solely for quarterly and
     annual  external  financial  statement  reporting  purposes.

     During  fiscal  2005,  the  Company  realigned its management and reporting
     responsibilities  into functional lines: Sales, Service Operations, Finance
     and  Administrative.  Management  and  the  board  of  directors now review
     operating  results  on  a  consolidated  basis.  As  a  result  the Company
     determined  it  had  one  operating segment and the Company now reports one
     reportable  segment.


                                      F. 25