GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

================================================================================

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

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

                                    FORM 10-Q

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

                  For the quarterly period ended March 31, 2006

                                       or

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

                     For the transition period from ________

                        Commission File Number 000-22996

                              GILMAN + CIOCIA, INC.
             (Exact name of registrant as specified in its charter)

            DELAWARE                                    11-2587324
(State or other jurisdiction of             (I.R.S. Employer Identification No.)
 incorporation or organization)

                                11 RAYMOND AVENUE
                          POUGHKEEPSIE, NEW YORK 12603
               (Address of principal executive offices)(Zip code)

                                 (845) 486-0900
              (Registrant's telephone number, including area code)

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

      Indicate by check mark whether the registrant is 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.

  Large Accelerated Filer |_|  Accelerated Filer |_|  Non-accelerated Filer |X|

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

      As of May 8, 2006, 10,550,061 shares of the issuer's common stock, $0.01
par value, were outstanding.


                                     Page 1


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

                                TABLE OF CONTENTS

PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS                                               Page

        Consolidated Balance Sheets as of March 31, 2006
        and June 30, 2005 ..............................................     3

        Consolidated Statements of Operations for the Three Months
        and Nine Months Ended March 31, 2006 and March 31, 2005 ........     4

        Consolidated Statements of Cash Flows for the Nine
        Months Ended March 31, 2006 and March 31, 2005 .................     5

        Supplemental Disclosures to Consolidated Statements
        of Cash Flows ..................................................     6

        Notes to Consolidated Financial Statements .....................  7 - 15

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations ............................    15

Item 3. Quantitative and Qualitative Disclosures About Market Risk .....    25

Item 4. Controls and Procedures ........................................    25

PART II - OTHER INFORMATION

Item 1A. Risk Factors ..................................................    27

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds ....    31

Item 3. Defaults Upon Senior Securities ................................    31

Item 6. Exhibits .......................................................    32

SIGNATURES .............................................................    32


                                     Page 2


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

PART I - FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

                           CONSOLIDATED BALANCE SHEETS



                                                                                                     Unaudited           Audited
                                                                                                     March 31,           June 30,
                                                                                                       2006                2005
                                                                                                  ---------------------------------
                                                                                                                 
Assets

Cash & Cash Equivalents                                                                           $    583,397         $    667,054
Marketable Securities                                                                                  180,161              511,832
Trade Accounts Receivable, Net                                                                       4,465,482            3,102,521
Receivables from Employees, Net                                                                        805,023              285,556
Due From Office Sales - Current                                                                        249,047              280,719
Prepaids and Other Current Assets                                                                      853,660              905,277
                                                                                                  ---------------------------------
      Total Current Assets                                                                           7,136,770            5,752,959

Property and Equipment (less accumulated depreciation of $5,517,894
   at March 31, 2006 and $5,090,906 at June 30, 2005)                                                1,360,611            1,040,725
Goodwill, Net                                                                                        3,843,087            3,837,087
Intangible Assets (less accumulated amortization of $5,075,690 at
   March 31, 2006 and $4,908,805 at June 30, 2005)                                                   4,698,963            5,311,002
Due from Office Sales - Non Current                                                                    763,789              700,781
Other Assets                                                                                           558,663              493,158
                                                                                                  ---------------------------------
      Total Assets                                                                                $ 18,361,883         $ 17,135,712
                                                                                                  =================================

Liabilities and Shareholders' Equity (Deficit)

Accounts Payable and Accrued Expenses                                                             $ 11,741,371         $ 10,452,087
Current Portion of Notes Payable and Capital Leases                                                  6,933,846            7,253,939
Deferred Income                                                                                        457,723              310,800
Due to Related Parties                                                                               2,585,328            1,568,809
                                                                                                  ---------------------------------
      Total Current Liabilities                                                                     21,718,268           19,585,635

Deferred Income Long Term                                                                              458,990                   --
Long Term Portion of Notes Payable and Capital Leases                                                  430,596              282,424
                                                                                                  ---------------------------------
      Total Liabilities                                                                           $ 22,607,854         $ 19,868,059

Shareholders' (Deficit)

Preferred Stock, $0.001 par value; 100,000 shares authorized; none issued                         $         --         $         --
Common Stock, $0.01 par value 20,000,000 shares authorized; 10,520,061 and
   10,409,876 shares issued at March 31, 2006 and June 30, 2005, respectively                          105,200              104,098
Additional Paid in Capital                                                                          30,237,341           30,207,474
Common Stock held in Treasury at cost, 1,326,838 at March 31, 2006 and
   June 30, 2005, respectively                                                                      (1,306,288)          (1,306,288)
Accumulated Deficit                                                                                (33,282,224)         (31,737,631)
                                                                                                  ---------------------------------
      Total Shareholders' (Deficit)                                                                 (4,245,971)          (2,732,347)
                                                                                                  ---------------------------------
Total Liabilities & Shareholders' (Deficit)                                                       $ 18,361,883         $ 17,135,712
                                                                                                  =================================


      See Notes to Consolidated Financial Statements


                                     Page 3


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                               For the Three Months Ended             For the Nine Months Ended
                                                                      March 31,                               March 31,
                                                                2006               2005                2006               2005
                                                           ------------------------------------------------------------------------
                                                                                                           
Revenues
 Financial Planning Services                               $ 12,289,226        $ 12,322,972        $ 35,543,275        $ 37,491,903
 Tax Preparation Fees                                         3,428,385           3,973,725           4,212,199           4,927,716
                                                           ------------------------------------------------------------------------
     Total Revenues                                          15,717,611          16,296,697          39,755,474          42,419,619
                                                           ------------------------------------------------------------------------

Operating Expenses
 Commissions                                                  8,506,988           8,375,424          22,804,191          24,341,618
 Salaries                                                     2,634,691           2,797,985           6,954,466           7,819,352
 General & Administrative                                     1,845,981           2,069,306           5,546,032           5,386,643
 Advertising                                                  1,062,396             979,171           1,740,372           1,462,252
 Brokerage Fees & Licenses                                      482,357             347,359           1,249,958           1,103,616
 Rent                                                           582,688             503,175           1,668,025           1,393,077
 Depreciation & Amortization                                    288,791             299,768             808,795             911,793
                                                           ------------------------------------------------------------------------
     Total Operating Expenses                                15,403,892          15,372,188          40,771,839          42,418,351
                                                           ------------------------------------------------------------------------

Income/(Loss) from Continuing Operations
 Before Other Income and Expenses                               313,719             924,509          (1,016,365)              1,268
                                                           ------------------------------------------------------------------------
Other Income/(Expenses)
 Interest and Investment Income                                  29,117              11,566              66,100              68,720
 Interest Expense                                              (201,405)           (218,784)           (652,337)           (642,587)
 Other Income/(Expense), Net                                      2,922                 875              24,832              34,672
                                                           ------------------------------------------------------------------------
     Total Other Income/(Expense)                              (169,366)           (206,343)           (561,405)           (539,195)
                                                           ------------------------------------------------------------------------
Income/(Loss) from Continuing Operations
 Before Income Taxes                                            144,353             718,166          (1,577,770)           (537,927)
                                                           ------------------------------------------------------------------------
 Income Taxes/(Benefit)                                         (33,177)                 --             (33,177)                 --
                                                           ------------------------------------------------------------------------
     Net Income/(Loss)                                     $    177,530        $    718,166        $ (1,544,593)       $   (537,927)
                                                           ========================================================================

Weighted Average Number of Common
 Shares Outstanding
 Basic Shares                                                 9,178,223           9,023,877           9,155,315           8,990,055
 Diluted Shares                                               9,178,223           9,023,877           9,155,315           8,990,055
 Basic Net Income/(Loss) Per Share:
 Income/(Loss) from Continuing Operations
     Before Income Taxes                                   $       0.02        $       0.08        $      (0.17)       $      (0.06)
 Net Income/(Loss)                                         $       0.02        $       0.08        $      (0.17)       $      (0.06)
 Diluted Net Income/(Loss) Per Share:
 Income/(Loss) from Continuing Operations
     Before Income Taxes                                   $       0.02        $       0.08        $      (0.17)       $      (0.06)
 Net Income/(Loss)                                         $       0.02        $       0.08        $      (0.17)       $      (0.06)


      See Notes to the Consolidated Financial Statements


                                     Page 4


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                                     For the Nine Months Ended
                                                                                                              March 31,
                                                                                                     2006                   2005
                                                                                                 ----------------------------------
                                                                                                                  
Cash Flows from Operating Activities:
Net Loss:                                                                                        $(1,544,593)           $  (537,927)

Adjustments to reconcile net loss to net cash provided by/(used in)
   operating activities:
Depreciation and amortization                                                                        808,795                911,793
Issuance of common stock for debt default penalties and interest                                      16,055                 41,850
Amortization of debt discount                                                                         40,613                115,174
(Gain)/loss on sale of discontinued operations                                                       (24,741)                    --
(Gain)/loss on sale of equipment and properties                                                        1,982                (31,182)

Changes in assets and liabilities:
Accounts receivable, net                                                                          (1,362,961)            (1,007,168)
Prepaid and other current assets                                                                      48,560               (785,560)
Change in marketable securities                                                                      331,671                272,555
Other assets                                                                                         (62,450)                 4,625
Accounts payable and accrued expenses                                                              1,212,416              1,580,802
Deferred Income                                                                                      605,913                 28,463
                                                                                                 ----------------------------------
Net cash provided by/(used in) operating activities:                                             $    71,260            $   593,425

Cash Flows from Investing Activities:
Capital expenditures                                                                                (773,170)              (296,503)
Due from office sales                                                                                292,559                237,833
Receivables from employees                                                                          (519,467)                15,045
Cash paid for acquisitions, net of cash acquired                                                    (120,000)              (119,225)
Proceeds from the sale of discontinued operations                                                    161,179                     --
Proceeds from the sale of property and equipment                                                          --                293,750
                                                                                                 ----------------------------------
Net cash provided by/(used in) investing activities:                                             $  (958,899)           $   130,900

Cash Flows from Financing Activities:
Proceeds from bank and other loans                                                                 2,911,260              1,592,177
Payments of bank loans and capital lease obligations                                              (2,107,278)            (1,929,993)
                                                                                                 ----------------------------------
Net cash provided by/(used in) financing activities:                                             $   803,982            $  (337,816)

Net change in cash and cash equivalents                                                          $   (83,657)           $   386,509
Cash and cash equivalents at beginning of period                                                 $   667,054            $   498,545
Cash and cash equivalents at end of period                                                       $   583,397            $   885,054


See Notes to the Consolidated Financial Statements and Supplemental Disclosures
to Consolidated Statements of Cash Flows


                                     Page 5


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

        Supplemental Disclosures to Consolidated Statements of Cash Flows



                                                         For the Nine Months Ended
                                                                 March 31,
                                                           2006              2005
                                                        ---------------------------
                                                                    
Cash Flow Information
Cash payments during the year for:
   Interest                                             $ 166,470         $ 189,935

Supplemental Disclosure of Non-Cash Transactions
Common stock issued in connection with
   acquisitions/other                                   $  (4,129)        $   5,988
Issuance of common stock for debt default
   penalties and interest                               $  35,100         $  41,850
Equipment acquired under capital leases                 $ 274,151         $ 238,104



                                     Page 6


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

                     GILMAN + CIOCIA, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND NATURE OF BUSINESS

Description of the Company and Overview

Gilman + Ciocia, Inc. (together with its wholly owned subsidiaries, the
"Company") is a corporation that was organized in 1981 under the laws of the
State of New York and reincorporated under the laws of the State of Delaware in
1993. The Company provides federal, state and local tax preparation services to
individuals, predominantly in the middle and upper income tax brackets, and
financial planning services, including securities brokerage, insurance and
mortgage agency services. For the fiscal year ended June 30, 2005, approximately
88.0% of the Company's revenues were derived from commissions on financial
planning services and approximately 12.0% were derived from fees for tax
preparation services. For the nine months ended March 31, 2006, approximately
89.0% of the Company's revenues were derived from financial planning services.
As of March 31, 2006, the Company had 35 offices operating in 5 states (New
York, New Jersey, Connecticut, Pennsylvania and Florida). The Company's Annual
Reports on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form
8-K can be obtained, free of charge, on the Company's web site at
www.gilcio.com.

As a result of a number of defaults under its agreements with Wachovia Bank,
National Association ("Wachovia"), on November 27, 2002 the Company entered into
a debt forbearance agreement with Wachovia and subsequently amended the debt
forbearance agreement as of June 18, 2003, March 4, 2004, March 1, 2005 and
April 1, 2006. Another of the Company's lenders, Travelers Insurance Company
("Travelers"), has claimed several defaults under its distribution financing
agreement with the Company, but acknowledged that it was subject to the terms of
a subordination agreement with Wachovia (the "Subordination Agreement"), which
restricts the remedies it can pursue against the Company. The Company's debt to
Rappaport Gamma Limited Partnership (the "Rappaport Loan") was due on October
30, 2002. The Rappaport Loan is subordinated to the Wachovia loan. The Rappaport
Loan was sold to a group of Company management and employees (the "Purchasing
Group") on April 29, 2005. The members of the Purchasing Group include Prime
Partners, Inc., of which Michael Ryan, the President and Chief Executive Officer
and a director of the Company, is a director, an Officer and a significant
shareholder, James Ciocia, the Chairman of the Company, Christopher Kelly,
former General Counsel of the Company, Kathryn Travis, the Secretary and a
director of the Company, Dennis Conroy, the Chief Accounting Officer of the
Company, Ted Finkelstein, the Assistant General Counsel of the Company, and
certain other Company employees. The Purchasing Group agreed to reduce the
principal balance of the Rappaport Loan from $1.0 million to $750,000 and extend
the maturity date to April 29, 2009. The Purchasing Group, as holders of the
Rappaport Loan, are entitled to receive, in the aggregate, 180,000 shares of the
Company's common stock annually while the debt remains unpaid. As a result of
these defaults, the Company's debt as to those lenders has been classified as
current liabilities on its financial statements. Upon the purchase of the
Rappaport Loan by the Purchasing Group, however, the Rappaport Loan was
reclassified as a related party transaction. See Note 8 to Notes to Consolidated
Financial Statements for a discussion of the Company's debt.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying Consolidated Financial Statements have been prepared pursuant
to the rules and regulations of the Securities and Exchange Commission ("SEC").
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been omitted pursuant to such rules and regulations. However, the Company
believes that the disclosures are adequate to make the information presented not
misleading. The Consolidated Balance Sheets as of March 31, 2006, the
Consolidated Statements of Operations for the three and nine months ended March
31, 2006 and 2005 and the Consolidated Statements of Cash Flows for the nine
months ended March 31, 2006 and 2005 are unaudited. The Consolidated Financial
Statements reflect all adjustments (consisting only of normal recurring
adjustments) that are, in the opinion of management, necessary for a fair
presentation of the Company's financial position and results of operations. The
operating results for the nine months ended March 31, 2006 are not necessarily
indicative of the results to be expected for any other interim period or any
future year. These Consolidated Financial Statements should be read in


                                     Page 7


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

conjunction with the audited financial statements and notes thereto included in
the Company's Annual Report on Form 10-K for the fiscal year ended June 30,
2005.

Fiscal years are denominated by the year in which they end. Accordingly, Fiscal
2005 refers to the year ended June 30, 2005.

The Consolidated Financial Statements include the accounts of the Company and
all majority owned subsidiaries from their respective dates of acquisition. All
significant inter-company transactions and balances have been eliminated. Where
appropriate, prior years financial statements reflect reclassifications to
conform to the current year presentation.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from these estimates. Furthermore, the Company,
including its wholly owned subsidiary Prime Capital Services, Inc. ("PCS"), has
been named as a defendant in various customer arbitrations. These claims result
from the actions of brokers affiliated with PCS. Under the PCS registered
representatives contract, each registered representative has indemnified the
Company for these claims. In accordance with Statement of Financial Accounting
Standards ("SFAS") No. 5 "Accounting for Contingencies," the Company has
established liabilities for potential losses from such arbitrations and other
legal actions, investigations and proceedings. In establishing these
liabilities, the Company's management uses its judgment to determine the
probability that losses have been incurred and a reasonable estimate of the
amount of losses. In making these decisions, management base judgments on its
knowledge of the situations, consultations with legal counsel and the Company's
historical experience in resolving similar matters. In many such arbitrations
and other legal actions, investigations and proceedings, it is not possible to
determine whether a liability has been incurred or to estimate the amount of
that liability until the matter is close to resolution. However, accruals are
reviewed regularly and are adjusted to reflect the Company's estimates of the
impact of developments, rulings, advice of counsel and any other information
pertinent to a particular matter. Because of the inherent difficulty in
predicting the ultimate outcome of such matters, the Company cannot predict with
certainty the eventual loss or range of loss related to such matters. If
management's judgments prove to be incorrect, the Company's liability for losses
and contingencies may not accurately reflect actual losses that result from
these actions, which could materially affect results in the period other
expenses are ultimately determined. As of March 31, 2006, the Company has
accrued approximately $0.6 million for these matters. A majority of these claims
are covered by the Company's errors and omissions insurance policy. While the
Company will vigorously defend itself in these matters, and will assert
insurance coverage and indemnification to the maximum extent possible, there can
be no assurance that these matters will not have a material adverse impact on
its financial position.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of
three months or less to be cash equivalents. Cash equivalents include
investments in money market funds and are stated at cost, which approximates
market value. Cash at times may exceed FDIC insurable limits.

Impairment of Intangible Assets

Impairment of intangible assets results in a charge to operations whenever
events or changes in circumstances indicate that the carrying amount of an asset
may not be recoverable. Recoverability of an asset to be held and used is
measured by a comparison of the carrying amount of the asset to future net cash
flows expected to be generated by the asset. If such assets are considered to be
impaired, the impairment to be recognized is measured by the amount by which the
carrying amount of the asset exceeds the fair value of the asset. The
measurement of the future net cash flows to be generated is subject to
management's reasonable expectations with respect to the Company's future
operations and future economic conditions which may affect those cash flows. The
Company tests goodwill for impairment annually or more frequently whenever
events occur or circumstances change, which would more likely than not reduce
the fair value of a reporting unit below its carrying amount. The measurement of
fair value, in lieu of a public market for such assets or a willing unrelated
buyer, relies on management's reasonable estimate of what a willing buyer would


                                     Page 8


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

pay for such assets. Management's estimate is based on its knowledge of the
industry, what similar assets have been valued at in sales transactions and
current market conditions.

Revenue Recognition

The Company recognizes all revenues associated with income tax preparation,
accounting services and asset management fees upon completion of the services.
Financial planning services include securities and other transactions. The
related commission revenue and expenses are recognized on a trade-date basis.

Net Income/(Loss) Per Share

In accordance with SFAS No. 128, "Earnings Per Share", basic net income/(loss)
per share is computed using the weighted average number of common shares
outstanding during each period. Differences between basic and diluted shares are
due to the assumed exercise of stock options included in the diluted net
income/(loss) per share computation.

Fair Value of Financial Instruments

The carrying amounts of financial instruments, including cash and cash
equivalents, accounts receivable, notes receivable, and accounts payable,
approximated fair value as of March 31, 2006, because of the relatively
short-term maturity of these instruments and their market interest rates. Since
the long-term debt is in default, it is not possible to estimate its value.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to concentrations of
credit risk consist of trade receivables. The majority of the Company's trade
receivables are commissions earned from providing financial planning services
that include securities/brokerage services and insurance and mortgage agency
services. As a result of the diversity of services, markets and the wide variety
of customers, the Company does not consider itself to have any significant
concentration of credit risk.

Segment Disclosure

Management believes the Company operates as one segment.

Other Significant Accounting Policies

Other significant accounting policies, not involving the same level of
measurement uncertainties as those discussed above, are nevertheless important
to an understanding of the financial statements. These policies require
difficult judgments on complex matters that are often subject to multiple
sources of authoritative guidance. Certain of these matters are among topics
currently under reexamination by accounting standards setters and regulators.
Although no specific conclusions reached by these standard setters appear likely
to cause a material change in the Company's accounting policies, outcomes cannot
be predicted with confidence. Refer to Note 2 to Consolidated Financial
Statements included in the Company's Fiscal 2005 10-K, which discusses
accounting policies that must be selected by management when there are
acceptable alternatives.

3. RECENT ACCOUNTING PRONOUNCEMENTS

In December 2004, the Financial Accounting Standards Board issued SFAS 123-R.
SFAS 123-R is a revision of SFAS No. 123, as amended, Accounting for Stock-Based
Compensation ("SFAS 123"), and supersedes Accounting Principles Board Opinion
("APB") No. 25, Accounting for Stock Issued to Employees ("APB 25"). SFAS 123-R
eliminates the alternative to use the intrinsic value method of accounting that
was provided in SFAS 123, which generally resulted in no compensation expense
recorded in the financial statements related to the issuance of stock options.
SFAS 123-R requires that the cost resulting from all share-based payment
transactions be recognized in the financial statements. SFAS 123-R establishes
fair value as the measurement objective in accounting for share-based payment
arrangements and requires all companies to apply a fair-value-based measurement
method in accounting for generally all share-based payment transactions with
employees.


                                     Page 9


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

On July 1, 2005 (the first day of its 2006 fiscal year), the Company adopted
SFAS 123-R. The Company adopted SFAS 123-R using a modified prospective
application, as permitted under SFAS 123-R. Accordingly, prior period amounts
have not been restated. Under this application, the Company is required to
record compensation expense for all awards granted after the date of adoption
and for the unvested portion of previously granted awards that remain
outstanding at the date of adoption. Per the provisions of SFAS 123-R, the
Company has adopted the policy to recognize compensation expense on a
straight-line attribution method.

4. COMMITMENTS AND CONTINGENCIES

Commitments

The Company has renewed its clearing agreement for a five-year term beginning
September 2005. The economic terms, recorded as part of deferred revenue, will
be amortized over the five-year term of this agreement ratably.

Litigation

On February 4, 2004, the Company was served with a Summons and a Shareholder's
Class Action and Derivative Complaint with the following caption: "Gary Kosseff,
Plaintiff, against James Ciocia, Thomas Povinelli, Michael P. Ryan, Kathryn
Travis, Seth A. Akabas, Louis P. Karol, Edward H. Cohen, Steven Gilbert and
Doreen Biebusch, Defendants and Gilman & Ciocia, Inc., Nominal Defendant". The
action was filed in the Court of Chancery of the State of Delaware in and for
New Castle County under Civil Action No. 188-N. The nature of the action is that
the Company, its Board of Directors and its management, breached their fiduciary
duty of loyalty in connection with the sale of offices to Pinnacle Taxx
Advisors, LLC ("Pinnacle") in 2002. The action alleges that the sale to Pinnacle
was for inadequate consideration and without a fairness opinion by independent
financial advisors, without independent legal advice and without a thorough
evaluation and vote by an independent committee of the Board of Directors. The
action prays for the following relief: a declaration that the Company, its Board
of Directors and its management breached their fiduciary duty and other duties
to the plaintiff and to the other members of the purported class; a rescission
of the Asset Purchase Agreement; unspecified monetary damages; and an award to
the plaintiff of costs and disbursements, including reasonable legal, expert and
accountants fees. On March 15, 2004, counsel for the Company and for all
defendants filed a motion to dismiss the lawsuit. On June 18, 2004, counsel for
the plaintiff filed an Amended Complaint. On July 12, 2004, counsel for the
Company and for all defendants filed a motion to dismiss the Amended Complaint.
On March 8, 2005, oral argument was heard on the motion to dismiss, and on July
29, 2005 the case Master delivered his draft report denying the motion. The
parties have briefed exceptions to the report, after review of which the Master
will deliver his final report. A mediation proceeding requested by Plaintiff
took place without resolution on March 29, 2006. While the Company will
vigorously defend itself in this matter, there can be no assurance that this
lawsuit will not have a material adverse impact on its financial position.

The Company is the subject of a formal investigation by the SEC. The
investigation concerns, among other things, the restatement of the Company's
financial results for the fiscal year ended June 30, 2001 and the fiscal
quarters ended March 31, 2001 and December 31, 2001 (which have been previously
disclosed in the Company's amended quarterly and annual reports for such
periods), the Company's delay in filing its Form 10-K for Fiscal 2002 and 2003,
the Company's delay in filing its Form 10-Q for the quarter ended September 30,
2002 and the Company's past accounting and recordkeeping practices. The Company
had previously received informal, non-public inquiries from the SEC regarding
certain of these matters. The Company and its executives have complied fully
with the SEC's investigation and will continue to comply fully. The Company does
not believe that the investigation will have a material affect on the Company's
Consolidated Financial Statements.

On September 6, 2005, the Company received an informal inquiry from the SEC
regarding annuity sales by the Company's registered representatives during the
period January 1, 2002 through August 1, 2005. The Company will cooperate fully
with the SEC in connection with this informal inquiry. Management believes that
a number of other broker-dealers have received similar informal inquiries. The
Company cannot predict whether the SEC will take any enforcement action against
the Company based on the annuity sales practices of the Company. The Company has
fully complied with all requests for documentation and will comply with any
further requests.


                                    Page 10


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

The Company and PCS are defendants and respondents in lawsuits and NASD
arbitrations in the ordinary course of business. On March 31, 2006, there were
33 pending lawsuits and arbitrations, of which 20 were against PCS and/or its
registered representatives. In accordance with SFAS No. 5 "Accounting for
Contingencies," the Company has established liabilities for potential losses
from such complaints, legal actions, investigations and proceedings. In
establishing these liabilities, the Company's management uses its judgment to
determine the probability that losses have been incurred and a reasonable
estimate of the amount of the losses. In making these decisions, management base
its judgments on its knowledge of the situations, consultations with legal
counsel and the Company's historical experience in resolving similar matters. In
many lawsuits, arbitrations and regulatory proceedings, it is not possible to
determine whether a liability has been incurred or to estimate the amount of
that liability until the matter is close to resolution. However, accruals are
reviewed regularly and are adjusted to reflect the Company's estimates of the
impact of developments, rulings, advice of counsel and any other information
pertinent to a particular matter. Because of the inherent difficulty in
predicting the ultimate outcome of legal and regulatory actions, the Company
cannot predict with certainty the eventual loss or range of loss related to such
matters. If management's judgments prove to be incorrect, the Company's
liability for losses and contingencies may not accurately reflect actual losses
that result from these actions, which could materially affect results in the
period other expenses are ultimately determined. Management accrued $0.6 million
as a reserve for potential settlements, judgments and awards. PCS has errors &
omissions coverage that will cover a portion of such matters. In addition, under
the PCS registered representatives contract, each registered representative is
responsible for covering costs in connection with these claims. While the
Company will vigorously defend itself in these matters, and will assert
insurance coverage and indemnification to the maximum extent possible, there can
be no assurance that these lawsuits and arbitrations will not have a material
adverse impact on its financial position.

5. LIQUIDITY AND CASH FLOW

During the nine months ended March 31, 2006, the Company incurred a net loss of
$1.5 million and at March 31, 2006 had a working capital deficit position of
$14.6 million. At March 31, 2006 the Company had $0.6 million of cash and cash
equivalents and $4.5 million of trade accounts receivables, net, to fund
short-term working capital requirements.

The Company believes that it has completed the necessary steps to meet its cash
flow requirements throughout Fiscal 2006 and 2007, though due to the seasonality
of the Company's business the Company may at times employ short-term financing.
For the nine months ended March 31, 2006, Prime Partners, Inc. ("Prime
Partners"), of which Michael P. Ryan, the Company's President, is a director, an
Officer and a significant shareholder, provided short-term demand loans to the
Company in the aggregate amount of $2.0 million for working capital purposes.
These loans pay 10% interest per annum. As of March 31, 2006, the Company owed
Prime Partners $1.7 million. Prime Partners has indicated to the Company that it
may demand some of the outstanding loan balance on or before June 30, 2006.
There can be no assurance that Prime Partners will extend further loans to the
Company. In the absence of loans from Prime Partners, the Company may not have
access to sufficient funds to meet its working capital needs.

6. ACQUISITIONS

Tax Practices

On January 20, 2006, the Company entered into an asset purchase agreement to
purchase a tax practice. The purchase price is equal to a percentage of gross
revenue generated from the preparation of tax returns of the clients purchased
during the period from closing date through December 31, 2006, or $212,500,
whichever is greater. The Company paid a down payment of $75,000 on closing and
a second down payment of $25,000 on March 14, 2006. The balance of the purchase
price will be paid on or prior to March 31, 2007.

On November 22, 2005, the Company entered into an asset purchase agreement to
purchase a tax practice. The purchase price is equal to a percentage of gross
revenue generated from the preparation of tax returns of the clients purchased
during the period November 22, 2005 through December 31, 2006. The Company paid
a down payment of $20,000 on November 22, 2005. The balance of the purchase
price will be paid in May 2006 and January 2007, based on the gross revenue
generated.


                                    Page 11


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

Financial Planners

During the three months ended March 31, 2006, the Company entered into several
financial planner employment agreements. As part of the agreements the Company
provided total loans in the amount of $0.3 million. These loans are subject to a
Transition Loan Promissory Note requiring specific production quotas.

7. BUSINESS COMBINATIONS AND SOLD OFFICES

The Company has financed the sale of three offices and two subsidiaries with the
receipt of notes to be paid over various terms up to 144 months. These notes
have guarantees from the respective office purchaser and certain default
provisions. Most of these notes are non-interest bearing and have been recorded
with an 8% discount, and one note bears interest at 9% per annum.

The scheduled payments for the balance of the term of these notes are as
follows:


          2006        $   55,851

          2007           250,194

          2008           227,254

          2009           158,359

          2010           139,534

    Thereafter           461,583
                      ----------
         Total        $1,292,775

Less Allowance           279,939
                      ----------
         Total        $1,012,836
                      ----------

8. DEBT

The Company is in default on substantially all of its debt.

On December 26, 2001, the Company closed a $7.0 million financing (the "Loan")
with Wachovia. The Loan consisted of a $5.0 million term loan ("Term Loan") and
a $2.0 million revolving letter of credit ("Revolving Credit Loan"). On November
27, 2002, the Company and Wachovia entered into a forbearance agreement (the
"Forbearance Agreement") whereby Wachovia agreed to forbear from acting on
certain defaults of financial covenants by the Company under the Revolving
Credit Loan and under the Term Loan. Under the Forbearance Agreement and several
amendments thereto, Wachovia deleted several large pre-maturity principal
payments, increased the "Applicable Margin" to 4%, changed the Company's
reporting requirements under the Loan and extended the due date of the Loan (the
"Maturity Date") several times. Pursuant to Amendment No. 3 to the Forbearance
Agreement ("Amendment No. 3"), dated as of March 1, 2005, the amortization
schedule was extended by approximately 16 months and the Maturity Date was
extended to March 10, 2008. Under Amendment No. 3, the Company will pay Wachovia
principal on the Loan of $66,205.42 monthly, plus interest. As of April 1, 2006,
the Company and Wachovia entered into Amendment No. 4 to the Forbearance
Agreement dated as of November 27, 2002. Pursuant to Amendment No. 4 to the
Forbearance Agreement: the Maturity Date was extended to October 10, 2008;
commencing on April 10, 2006, the monthly principal payment on the Revolving
Credit Loan was reduced to $25,000 from $30,830.39; commencing on April 10,
2006, the monthly principal payment on the Term Loan was reduced to $25,000 from
$35,375.03; Wachovia delivered to the Company an $862,000 Promissory Note made
by Daniel R. Levy to the Company dated January 29, 2004 and it cancelled its
collateral interest in the Promissory Note; and Wachovia waived the extra
principal payment due on or before April 1, 2006 in the sum of $74,205.42. The
Company is in technical default of several other provisions of the Loan, the
Forbearance Agreement and the amendments to Forbearance Agreement. However, the
Company does not believe that Wachovia will issue a note of default for any of
these technical defaults.


                                    Page 12


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

The Company's $5.0 million distribution financing agreement with Travelers
closed on November 1, 2000. On September 24, 2002, the Company received a notice
from Travelers alleging that the Company was in default under its distribution
financing agreement with Travelers due to nonpayment of a $0.1 million penalty
for failure to meet sales production requirements as specified in the
distribution financing agreement. The Company responded with a letter denying
that the Company was in default. Although the Traveler's notice stated that all
unpaid interest and principal under the distribution financing agreement were
immediately due and payable and that Travelers reserved its rights and remedies
under the distribution financing agreement, it also stated that Travelers
intended to comply with the terms of the Subordination Agreement between
Travelers and Wachovia. The Subordination Agreement greatly restricts the
remedies that Travelers could pursue against the Company. No further notices
have been received from Travelers. No payments have been made to Travelers since
April 2003. Pursuant to the terms of the Subordination Agreement and the
Forbearance Agreement, the Company is not permitted to make payments to
Travelers.

On October 30, 2001, the Company borrowed $1.0 million from Rappaport pursuant
to a written note without collateral and without stated interest. The Rappaport
Loan was due and payable on October 30, 2002. Additionally, the Rappaport Loan
provided that: Rappaport receive 100,000 shares of Rule 144 restricted common
stock of the Company upon the funding of the Rappaport Loan, subject to
adjustment so that the value of the 100,000 shares was $300,000 when the Rule
144 restrictions were removed; there was a penalty of 50,000 shares to be issued
to Rappaport if the Rappaport Loan was not paid when due and an additional
penalty of 10,000 shares per month thereafter until the Rappaport Loan was paid
in full. On December 26, 2001, Rappaport agreed to subordinate the Rappaport
Loan to the $7.0 million Wachovia Loan. In consideration of the subordination,
the Rappaport Loan was modified by increasing the 10,000 shares penalty to
15,000 shares per month and by agreeing to issue 50,000 additional shares to
Rappaport if the Rappaport Loan was not paid in full by March 31, 2002, subject
to adjustment so that the value of the shares issued was $150,000 when the Rule
144 restrictions were removed. By June 30, 2005, Rappaport had received a total
of 1,345,298 shares for all interest and penalties. The Rappaport Loan, together
with 785,298 shares of Company common stock held by Rappaport, were sold to a
group of Company management and employees on April 29, 2005 for the amount of
$750,000. The Purchasing Group, as holders of the Rappaport Loan, are entitled
to receive, in the aggregate, as interest, 180,000 shares of the Company's
common stock annually while the debt remains unpaid. See also Note 1 to Notes to
Consolidated Financial Statements.

If the Company does not comply with the financial covenants and other
obligations in its agreements relating to the Wachovia, Travelers or Rappaport
loans, or its agreements with other lenders, and such lenders elected to pursue
their available remedies, the Company's operations and liquidity would be
materially adversely affected and the Company could be forced to cease
operations. There can be no guarantee, however, that the lenders will agree to
terms in the future that are more favorable to the Company than the current
arrangements with the lenders.

9. STOCK BASED COMPENSATION

In December 2004, the Financial Accounting Standards Board issued SFAS 123-R.
SFAS 123-R is a revision of SFAS No. 123, as amended, Accounting for Stock-Based
Compensation ("SFAS 123"), and supersedes Accounting Principles Board Opinion
("APB") No. 25, Accounting for Stock Issued to Employees ("APB 25"). SFAS 123-R
eliminates the alternative to use the intrinsic value method of accounting that
was provided in SFAS 123, which generally resulted in no compensation expense
recorded in the financial statements related to the issuance of stock options.
SFAS 123-R requires that the cost resulting from all share-based payment
transactions be recognized in the financial statements. SFAS 123-R establishes
fair value as the measurement objective in accounting for share-based payment
arrangements and requires all companies to apply a fair-value-based measurement
method in accounting for generally all share-based payment transactions with
employees.

On July 1, 2005 (the first day of its 2006 fiscal year), the Company adopted
SFAS 123-R. The Company adopted SFAS 123-R using a modified prospective
application, as permitted under SFAS 123-R. Accordingly, prior period amounts
have not been restated. Under this application, the Company is required to
record compensation expense for all awards granted after the date of adoption
and for the unvested portion of previously granted awards that remain
outstanding at the date of adoption. Per the provisions of SFAS 123-R, the
Company has adopted the policy to recognize compensation expense on a
straight-line attribution method.


                                    Page 13


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

Prior to 2000, the Company accounted for plans under the recognition and
measurement provisions of APB 25, and related Interpretations. Effective July 1,
2000, the Company adopted the fair value recognition provisions of SFAS No. 123,
"Accounting for Stock-based Compensation", prospectively to all employee awards
granted, modified, or settled after January 1, 2002. Awards under the Company's
plans vest over periods ranging from immediately to five years. Therefore, the
cost related to stock-based employee compensation included in the determination
of net income for the nine months ended March 31, 2006 and 2005 is less than
that which would have been recognized if the fair value based method had been
applied to all awards since the original effective date of SFAS No. 123. The
following table illustrates the effect on net income/(loss) and earnings/(loss)
per share if the fair value based method had been applied to all outstanding and
unvested awards in each period under SFAS No. 123. The reported and pro forma
net income/(loss) and earnings/(loss) per share for the three months and the
nine months ended March 31, 2006 in the table below are the same since
compensation expense is calculated under the provisions of FAS 123-R. These
amounts for the three months and the nine months ended 2006 are included in the
table below only to provide the detail for a comparative presentation to the
three months and the nine months ended March 31, 2005.



                                                                 For the Three Months Ended           For the Nine Months Ended
                                                                          March 31,                           March 31,
                                                                    2006            2005                2006               2005
                                                               --------------------------------------------------------------------
                                                                                                          
Net Income/(Loss) as reported                                  $     177,530    $     718,166     $  (1,544,593)      $    (537,927)

Add: Stock-based employee compensation
   expenses included in reported net income/(loss),
   net of related tax effects                                             --               --               322                  --

Deduct: Total stock-based compensation
   expense determined under fair value based
   method for all awards, net of related taxes                            --          (10,779)             (322)            (44,928)
                                                               --------------------------------------------------------------------

Pro forma Net Income/(Loss)                                    $     177,530    $     707,387     $  (1,544,593)      $    (582,855)

Basic and diluted earnings/(loss) per share:
As reported - Basic                                            $        0.02    $        0.08     $       (0.17)      $       (0.06)
Pro forma - Basic                                              $        0.02    $        0.08     $       (0.17)      $       (0.06)

As reported - Diluted                                          $        0.02    $        0.08     $       (0.17)      $       (0.06)
Pro forma - Diluted                                            $        0.02    $        0.08     $       (0.17)      $       (0.06)


The effects of applying SFAS No. 123 in the pro forma net income/(loss)
disclosures above are not likely to be representative of the effects on pro
forma disclosures of future years.

Changes in the Company's stock option activity during the nine months ended
March 31, 2006 were as follows:

Outstanding at June 30, 2005     1,709,950

               Grants                   --
               Cancelled          (113,828)
               Expired            (487,622)
               Exercised                --
                                 ---------
Outstanding - March 31, 2006     1,108,500

Exercisable - March 31, 2006     1,108,500

During the nine months ended March 31, 2006, the Company issued no shares of
stock in connection with earnout agreements associated with the acquisition of
client lists.


                                    Page 14


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

10. RELATED PARTY TRANSACTIONS

For the nine months ended March 31, 2006, Prime Partners, of which Michael Ryan,
the Company's President, is a director, an Officer and a significant
shareholder, provided short term loans to the Company in the aggregate amount of
$2.0 million for working capital purposes. These loans pay 10% interest per
annum. As of March 31, 2006 the Company owed Prime Partners $1.7 million.

See Note 1 to Notes to Consolidated Financial Statements for a description of
the purchase of the Rappaport Loan by a group of Company management and
employees.

11. SUBSEQUENT EVENTS

Effective January 31, 2006, Christopher Kelly resigned as General Counsel of the
Company. The Company has hired a new General Counsel, Daniel Wieneke, whose
start date was February 23, 2006.

On March 31, 2006, the Company owed Prime Partners $1.7 million in short-term
demand loans. Prime Partners has indicated to the Company that it may demand
some of the outstanding loan balance on or before June 30, 2006. There can be no
assurance that Prime Partners will extend further loans to the Company. In the
absence of loans from Prime Partners, the Company may not have access to
sufficient funds to meet its working capital needs.

As of April 1, 2006, the Company and Wachovia entered into Amendment No. 4 to
the Forbearance Agreement dated as of November 27, 2002. Pursuant to Amendment
No. 4 to the Forbearance Agreement: the Maturity Date was extended to October
10, 2008; commencing on April 10, 2006, the monthly principal payment on the
Revolving Credit Loan was reduced to $25,000 from $30,830.39; commencing on
April 10, 2006, the monthly principal payment on the Term Loan was reduced to
$25,000 from $35,375.03; Wachovia delivered to the Company an $862,000
Promissory Note made by Daniel R. Levy to the Company dated January 29, 2004 and
it cancelled its collateral interest in the Promissory Note; and Wachovia waived
the extra principal payment due on or before April 1, 2006 in the sum of
$74,205.42.

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

The information contained in this Form 10-Q and the exhibits hereto may contain
forward-looking statements within the meaning of Section 27A of the Securities
Act of 1933 (the "Securities Act") and Section 21E of the Securities Exchange
Act of 1934 (the "Exchange Act"). Such statements, including statements
regarding the implementation and impact of accounting treatments, working
capital needs and sources, the Company's expectations regarding payment of
purchase price in connection with acquisitions, the effects of defaults under
the Company's loan arrangements, the Company's expectations regarding actions of
its lenders, expectations regarding the sale of Company assets, expenses,
estimates of timing for and contributions to future profitability, if any, the
effects of the Company's delisting from Nasdaq, resources necessary to comply
with Sarbanes-Oxley Section 404, and effects of the Securities and Exchange
Commission's ("SEC") investigation of the Company, the Company's product mix and
its emphasis on certain products, and the Company's revenues and the seasonal
nature of its revenues, the Company's expectations regarding its ability to
control expenses and its efforts to build brand awareness, and the Company's
activities to limit market risk are based upon current information,
expectations, estimates and projections regarding the Company, the industries
and markets in which the Company operates, and management's assumptions and
beliefs relating thereto. Words such as "will," "plan," "expect," "remain,"
"intend," "estimate," "approximate," and variations thereof and similar
expressions are intended to identify such forward-looking statements. These
statements speak only as of the date on which they are made, are not guarantees
of future performance, and involve certain risks, uncertainties and assumptions
that are difficult to predict. Therefore, actual outcomes and results could
materially differ from what is expressed, implied or forecast in such
forward-looking statements. Such differences could be caused by a number of
factors including, but not limited to, the uncertainty of laws, legislation,
regulations, supervision and licensing by federal, state and local authorities
and their impact on the lines of business in which the Company and its
subsidiaries are involved; unforeseen compliance costs; changes in economic,
political or regulatory environments; the impact on the Company if one or more
of the Company's lenders elects to pursue its available remedies as a result of
the Company's default under applicable loan documents with such lender; changes
in competition and the effects of such changes; the departure of key Company
personnel; the inability to implement the Company's strategies; changes in
management and management strategies; the Company's inability to successfully
design, create, modify and operate its computer systems and networks;
litigation, arbitration and investigations involving the Company; decreased
liquidity and share price and difficulty raising capital, resulting from our


                                    Page 15


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

delisting from Nasdaq and other factors; the impact of our delisting from Nasdaq
on our business generally and on our share price and the trading market in our
securities; internal control deficiencies and the Company's potential inability
to remedy them; and other risks including those described in Item 1A of this
quarterly report on Form 10-Q. Readers should take these factors into account in
evaluating any such forward-looking statements. The Company undertakes no
obligation to update publicly or revise any forward-looking statements, whether
as a result of new information, future events or otherwise. The reader should,
however, consult further disclosures the Company may make in future filings of
its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current
Reports on Form 8-K.

Where appropriate, prior years financial statements reflect reclassifications to
conform to the current year presentation.

The following discussion should be read in conjunction with the Company's
Consolidated Financial Statements and related Notes thereto set forth in Item 1.
"Financial Statements".

OVERVIEW

The Company provides federal, state and local tax preparation services to
individuals, predominantly in the middle and upper income tax brackets, and
financial planning services, including securities brokerage, insurance and
mortgage agency services. In Fiscal 2005, approximately 88.0% of the Company's
revenues were derived from commissions on financial planning services and
approximately 12.0% were derived from fees for tax preparation services. For the
nine months ended March 31, 2006, approximately 89.0% of the Company's revenues
were derived from commissions on financial planning services and approximately
11.0% were earned from fees for tax preparation services. As of March 31, 2006,
the Company had 35 offices operating in 5 states (New York, New Jersey,
Connecticut, Pennsylvania and Florida).

The Company provides financial planning services through its 35 Company owned
offices and through independently owned and operated financial planning offices.
The Company's financial planning clients generally are introduced to the Company
through the Company's tax return preparation services and educational workshops.
The Company believes that its tax preparation business is inextricably
intertwined with its financial planning activities. The independent offices use
a variety of marketing tools to attract new clients. Future profitability will
likely come from the two channels leveraging off each other, improving client
base retention and growth.

All of the Company's financial planners are employees or independent contractors
of the Company and registered representatives of Prime Capital Services, Inc.
("PCS"), a wholly owned subsidiary of the Company. PCS conducts a securities
brokerage business providing regulatory oversight and products and sales support
to its registered representatives, who provide investment products and services
to their clients. PCS earns a share of commissions from the services that the
financial planners provide to their clients in transactions for securities,
insurance and related products. PCS is a registered securities broker-dealer
with the SEC and a member of the National Association of Securities Dealers,
Inc. ("NASD"). The Company also has a wholly owned subsidiary, Asset & Financial
Planning, Ltd. ("AFP"), which is registered with the SEC as an investment
advisor. Almost all of the financial planners are also authorized agents of
insurance underwriters. The Company is also a licensed mortgage broker. As a
result, the Company also earns revenues from commissions for acting as an
insurance agent and a mortgage broker. The Company has the ability to process
insurance business through Prime Financial Services, Inc. ("PFS"), its wholly
owned subsidiary, which is a licensed insurance broker, as well as through other
licensed insurance brokers.


                                    Page 16


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

A majority of the financial planners located in Company offices are also tax
preparers. The Company's tax preparation business is conducted predominantly in
February, March and April. During the tax season, the Company significantly
increases the number of employees involved in tax preparation. During the 2006
tax season, the Company prepared approximately 23,000 United States tax returns.

During the three months ended March 31, 2006, the Company had income from
continuing operations before other income and expenses of $0.3 million compared
to $0.9 million during the three months ended March 31, 2005. This decrease was
primarily attributable to decreased tax preparation revenue, higher commission
expense related to sales generated from the independent sales representative
channel, offset by lower commission expense related to sales generated from the
employee sales representative channel, and decreases in salaries and general and
administrative expenses.

At March 31, 2006 the Company had a working capital deficit of $14.6 million. At
March 31, 2006 the Company had $0.6 million of cash and cash equivalents and
$4.5 million of trade accounts receivables, net, to fund short-term working
capital requirements.

The Company believes that it has completed the necessary steps to meet its cash
flow requirements for the fiscal years ending June 30, 2006 and 2007, though due
to the seasonality of the Company's business the Company may at times employ
short-term financing. See Note 9 of Notes to Consolidated Financial Statements
included in the Fiscal 2005 10-K for a discussion of the Company's debt.

If the Company does not comply with the financial covenants and other
obligations in its agreements relating to the Wachovia, Travelers or Rappaport
loans, or its agreements with other lenders, and such lenders elected to pursue
their available remedies, the Company's operations and liquidity would be
materially adversely affected and the Company could be forced to cease
operations. There can be no guarantee, however, that the lenders will agree to
terms in the future that are more favorable to the Company than the current
arrangements with the lenders.

The Company continues to redefine its product mix, placing a smaller emphasis on
the sale of annuities, while putting a greater emphasis on the sale of other
financial products that generate recurring income. The Company expects that this
trend will continue in future quarters. The Company is attempting to increase
revenue by, among other things, implementing its recently established
representative recruiting program. If this program is not successful in
generating additional revenue, the anticipated decreases in the sales of
annuities, which typically generate higher upfront commissions, may result in
continued downward pressure on total revenues in future quarters until the
Company starts to more significantly benefit from the affect of the greater sale
of products that generate recurring income. The Company expects that it will
continue to control levels of salary and general and administrative expenses,
while increasing spending on marketing efforts to build brand awareness and
attract new clients. The Company cannot predict whether its marketing efforts
will have the desired effects.


                                    Page 17


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

RESULTS OF OPERATIONS - THREE MONTHS ENDED MARCH 31, 2006 COMPARED TO THREE
MONTHS ENDED MARCH 31, 2005

The following table presents revenue by product line and brokerage revenue by
product type:



                                                                  Unaudited
                                                     For the Three Months Ended March 31,
Revenue by Product Line                            2006             2005          % Variance
                                            ---------------------------------------------------
                                                                                
Brokerage                                   $    9,085,124    $    9,159,036               -0.8%
Insurance                                          619,077           960,772              -35.6%
Advisory                                         2,249,696         2,018,425               11.5%
Tax                                              3,428,385         3,973,725              -13.7%
Lending Services                                   164,170           238,640              -31.2%
Marketing                                          171,159           (53,901)               N/A
                                            ---------------------------------------------------
Total                                       $   15,717,611    $   16,296,697               -3.6%
                                            ===================================================

Brokerage Revenue by Product Type

Mutual Funds                                $    1,215,813    $    1,454,775              -16.4%
Equities, Bonds & UIT                              297,704           211,556               40.7%
Annuities                                        5,400,425         5,419,946               -0.4%
Limited Partnerships                                34,729            69,881              -50.3%
Variable Life                                       50,000            62,011              -19.4%
Trails                                           1,743,114         1,600,136                8.9%
Miscellaneous Income                                36,665            18,287              100.5%
Gain Firm Trading                                  298,497           322,712               -7.5%
Unrealized Gain/(Loss) on Firm Trading               8,177              (268)               N/A
                                            ---------------------------------------------------
Total                                       $    9,085,124    $    9,159,036               -0.8%
                                            ===================================================


The Company's total revenues for the three months ended March 31, 2006 were
$15.7 million compared to $16.3 million for the three months ended March 31,
2005, a decrease of $0.6 million or 3.6%. The Company's total revenues for the
three months ended March 31, 2006 consisted of $12.3 million for financial
planning services and $3.4 million for tax preparation services. Financial
planning services represented approximately 78.0% and tax preparation services
represented approximately 22.0% of the Company's total revenues during the three
months ended March 31, 2006. The Company's total revenues for the three months
ended March 31, 2005 consisted of $12.3 million for financial planning services
and $4.0 million for tax preparation services. Financial planning services
represented approximately 76.0% and tax preparation fees represented
approximately 24.0% of the Company's total revenues during the three months
ended March 31, 2005.

Although financial planning revenue remained fairly flat for the three months
ended March 31, 2006, compared with the same period last year, the Company had a
$0.5 million decline in revenue generated from its employee sales
representatives channel and an increase of $0.5 million generated from its
independent sales representatives channel compared to the sales force mix for
the same period last year which resulted in higher commission expense related to
financial planning for the three months ended March 31, 2006. Approximately $0.4
million of the decline in the employee channel resulted from reduced production
of a former sales representative. The $0.5 million increase in sales in the
independent sales channel is due to overall increased production.

For the three months ended March 31, 2006, the Company's tax preparation revenue
was $3.4 million compared to $4.0 million for the three months ended March 31,
2005. Of this $0.5 million decline in revenue, approximately $0.3 million
resulted from the Company's sale of its Colorado office during the first quarter
of fiscal 2006. The remainder of the decline can be attributed to diminished tax
preparation services for the three months ended March 31, 2006 resulting from
reduced personnel at two offices.


                                    Page 18


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

For the three months ended March 31, 2006, revenues from recurring revenue
sources (advisory and trails) increased to $4.0 million, up $0.4 million from
$3.6 million for the three months ended March 31, 2005, representing a 10.3%
increase in recurring revenue. For the three months ended March 31, 2006,
recurring revenue was 25.4% of the Company's total revenue compared to 22.2% for
the three months ended March 31, 2005. The increase in recurring revenues is the
result of higher assets under management and assets under custody.

As indicated in the following table, as of March 31, 2006, assets under AFP
management increased $99.4 million, to $603.3 million, up from $503.9 million
for the same period last year. This increase is attributable to increases in
assets under management, as well as market fluctuations. As of March 31, 2006,
total Company assets under custody were $4.4 billion, up $348.2 million from the
fiscal year ended June 30, 2005.

The following table presents the market values of assets under AFP management:



                                             Market Value as of March 31,
                                       2006              2005            % Variance
                                   ------------------------------------------------
                                                                      
Annuities                           363,672,186       320,171,581              13.6%
Brokerage                           239,593,705       183,765,006              30.4%
                                   ------------------------------------------------
Total Assets Under Management      $603,265,891      $503,936,587              19.7%
                                   ================================================


The following table presents the market values of total Company assets under
custody:

                                       Total Company
     Market Value as of             Assets Under Custody
- ---------------------------         --------------------
                  3/31/2006               $4,446,357,600
                 12/31/2005               $4,262,634,300
                  9/30/2005               $4,232,288,300
                  6/30/2005               $4,098,175,100
                 12/31/2004               $3,996,890,000
                  9/30/2004               $3,775,395,900

The Company's total operating expenses for the three months ended March 31, 2006
were $15.4 million or 98.0% of revenues, compared to $15.4 million or 94.3% of
revenues for the three months ended March 31, 2005. Operating expenses remained
fairly flat due to decreases in salaries and general and administrative
expenses, offset by an increase in commissions, advertising, brokerage fees and
licenses and rent.

Salaries decreased by $0.2 million, or 5.8% in the three months ended March 31,
2006 compared with the same period last year. This decrease is attributable to
outsourcing the telemarketing center, continued efforts to reduce administrative
salary costs and decreased contributions by the Company to health care costs due
to greater health care contributions from the Company's representatives.

General and administrative expenses decreased $0.2 million or 10.8% in the three
months ended March 31, 2006 compared with the same period last year. This
decrease is primarily attributable to decreases in client settlement expenses,
insurance and general office expenses, offset by increases in postage and bad
debt expense.

For the three months ended March 31, 2006, commission expense was $8.5 million
compared to $8.4 million for the three months ended March 31, 2005. This
increase is attributable to higher commission expense related to financial
planning revenue of $0.3 million compared with the same period last year. This
increase is due to higher sales on the Company's independent sales
representative channel and a decrease in sales in the Company's employee sales
representative channel. Higher financial planning related commission expense was
partially offset by a decline in commission expense related to decreased tax
preparation revenue.


                                    Page 19


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

Advertising expenses increased 8.5% to $1.1 million in the three months ended
March 31, 2006. This increase is primarily attributable to increased marketing
efforts related to print and media advertisements and the continued
implementation of seminar and marketing efforts.

Brokerage fees and licenses were $0.5 million for the three months ended March
31, 2006, compared with $0.3 million for the same period last year. This
increase in brokerage fees and licenses is mostly due to timing and an increase
in fees due to higher assets under management.

Rent expense increased 15.8% to $0.6 million for the three months ended March
31, 2006 compared with $0.5 million for the same period last year. This increase
is attributable to the relocation of an office to the Greenvale section of
Nassau County, Long Island, and the opening of new offices in Ft. Lauderdale,
Florida and Williamsville, New York, which are larger more prominent retail
locations, and generally more expensive to lease.

The Company's income from continuing operations before other income and expenses
for the three months ended March 31, 2006 was $0.3 million compared with $0.9
million for the three months ended March 31, 2005, a decrease of $0.6 million.
This decrease was primarily attributable to decreased tax preparation revenue,
higher commission expense related to sales generated from the independent sales
representative channel, offset by lower commission expense related to sales
generated from the employee sales representative channel, and decreases in
salaries and general and administrative expenses.


                                    Page 20


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

RESULTS OF OPERATIONS - NINE MONTHS ENDED MARCH 31, 2006 COMPARED TO NINE MONTHS
ENDED MARCH 31, 2005

The following table presents revenue by product line and brokerage revenue by
product type:



                                                               Unaudited
                                                  For the Nine Months Ended March 31,
Revenue by Product Line                          2006             2005          % Variance
                                            ----------------------------------------------
                                                                            
Brokerage                                   $ 26,028,202     $ 27,475,876             -5.3%
Insurance                                      1,573,427        2,533,035            -37.9%
Advisory                                       6,690,984        6,199,965              7.9%
Tax                                            4,212,199        4,927,716            -14.5%
Lending Services                                 543,186          572,439             -5.1%
Marketing                                        707,476          710,588             -0.4%
                                            ----------------------------------------------
Total                                       $ 39,755,474     $ 42,419,619             -6.3%
                                            ==============================================

Brokerage Revenue by Product Type

Mutual Funds                                $  3,711,670     $  3,196,913             16.1%
Equities, Bonds & UIT                            918,597          816,649             12.5%
Annuities                                     15,025,659       17,691,742            -15.1%
Limited Partnerships                             183,520          168,692              8.8%
Variable Life                                    201,579          174,435             15.6%
Trails                                         5,059,172        4,282,475             18.1%
Miscellaneous Income                              83,069           98,473            -15.6%
Gain Firm Trading                                812,461          995,176            -18.4%
Unrealized Gain/(Loss) on Firm Trading            32,475           51,321            -36.7%
                                            ----------------------------------------------
Total                                       $ 26,028,202     $ 27,475,876             -5.3%
                                            ==============================================


The Company's total revenues for the nine months ended March 31, 2006 were $39.8
million compared to $42.4 million for the nine months ended March 31, 2005, a
decrease of $2.7 million or 6.3%. This decrease is attributable to a decrease in
revenues from the Company's annuity, insurance and tax preparation business
partially offset by an increase in the Company's advisory business.

The Company's total revenues for the nine months ended March 31, 2006 consisted
of $35.5 million for financial planning services and $4.2 million for tax
preparation services. Financial planning services represented approximately
89.0% and tax preparation services represented approximately 11.0% of the
Company's total revenues during the nine months ended March 31, 2006. The
Company's total revenues for the nine months ended March 31, 2005 consisted of
$37.5 million for financial planning services and $4.9 million for tax
preparation services. Financial planning services represented approximately
88.0% and tax preparation fees represented approximately 12.0% of the Company's
total revenues during the nine months ended March 31, 2005.

The Company continues to redefine its product mix, placing a smaller emphasis on
annuities, while increasing sales of other financial products that generate
recurring income. For the nine months ended March 31, 2006, revenues from
recurring revenue sources (advisory and trails) increased to $11.8 million, up
$1.3 million from $10.5 million for the nine months ended March 31, 2005,
representing a 12.1% increase in recurring revenue. The increase in recurring
revenues is the result of higher assets under management and assets under
custody. For the nine months ended March 31, 2006, recurring revenue (advisory
and trails) was 29.6% of the Company's total revenue compared to 24.7% for the
nine months ended March 31, 2005.


                                    Page 21


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

For the nine months ended March 31, 2006, revenues from annuity sales were $15.0
million compared with $17.7 million for the same nine months last year,
representing a 15.1% drop in annuity revenue. The decline in revenue from
annuity sales is consistent with the Company's goal of having a higher recurring
revenue stream.

The Company's total operating expenses for the nine months ended March 31, 2006
was $40.8 million or 102.6% of revenues, compared to $42.4 million or 100.0% of
revenues for the nine months ended March 31, 2005. Operating expenses decreased
mostly due to lower commission, salary and depreciation and amortization expense
year over year, offset by increases in general and administrative expense,
advertising, brokerage fees and licenses and rent compared with last year.

The Company's commission expense for the nine months ended March 31, 2006 was
$22.8 million, a decrease of $1.5 million or 6.3% from $24.3 million for the
nine months ended March 31, 2005. This decrease is mostly attributable to
decreased financial planning revenue resulting primarily from decreased sales of
annuities and insurance products and lower tax preparation revenue.

Salaries decreased by $0.9 million, or 11.1% in the nine months ended March 31,
2006 compared with the same period last year. This decrease is attributable to
outsourcing the telemarketing center, continued efforts to reduce administrative
salary costs and decreased contributions by the Company to health care costs due
to greater health care contributions from the Company's representatives.

General and administrative expenses increased by 3.0% in the nine months ended
March 31, 2006 compared with the same period last year. This increase is
primarily attributable to increases in postage, bad debt expense and
professional development offset by a decrease in client settlement expense.

Depreciation and amortization for the nine months ended March 31, 2006 was $0.8
million, a decrease of $0.1 million from $0.9 million for the nine months ended
March 31, 2005. The decrease is attributable to lower depreciation expense due
to assets reaching their full depreciable lives, partially offset by increases
due to capital expenditures related to the opening of our new offices in
Williamsville, New York, Greenvale, New York and Fort Lauderdale, Florida.

Advertising expenses increased 19.0% to $1.7 million in the nine months ended
March 31, 2006 compared with $1.5 million for the nine months ended March 31,
2005. This increase is primarily attributable to the outsourcing of the
Company's telemarketing efforts and increased marketing efforts related to media
advertisement. The increased expense from outsourcing, however, was partially
offset by a decrease in salaries for telemarketing staff.

Brokerage fees and license expense for the nine months ended March 31, 2006 was
$0.1 million higher compared with the nine months ended March 31, 2005. This
increase was mostly attributable to timing and an increase in fees due to higher
assets under management.

Rent expense increased 19.7% to $1.7 million for the nine months ended March 31,
2006 compared with $1.4 million for the same period last year. This increase is
attributable to the relocation of an office to the Greenvale section of Nassau
County, Long Island, and the opening of new offices in Ft. Lauderdale, Florida
and Williamsville, New York, which are larger more prominent retail locations,
and generally more expensive to lease.

The Company's loss from continuing operations before other income and expenses
for the nine months ended March 31, 2006 was $1.0 million compared with income
of $1,268 for the nine months ended March 31, 2005, an increased loss of $1.0
million. This increased loss was primarily attributable to decreased financial
planning revenue mostly in annuities and the insurance product line and
decreased tax preparation revenue, offset slightly by decreased commission and
salary expense.


                                    Page 22


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

LIQUIDITY AND CAPITAL RESOURCES

For the nine months ended March 31, 2006 and during Fiscal 2005, the Company was
in default of certain covenants under (i) its $7.0 million term loan/revolving
letter of credit financing with Wachovia Bank, National Association
("Wachovia"), (ii) its $5.0 million distribution financing with Travelers
Insurance Company ("Travelers") and (iii) its $1.0 million loan with Rappaport
Gamma Limited Partnership ("Rappaport").

Following a number of defaults under its agreements with Wachovia, on November
27, 2002, the Company entered into a debt forbearance agreement with Wachovia
which was subsequently amended on June 18, 2003, March 4, 2004 and March 1,
2005. Travelers also has claimed several defaults under its distribution
financing agreement with the Company, but has acknowledged that Travelers is
subject to the terms of a subordination agreement with Wachovia (the
"Subordination Agreement"), which restricts the remedies it can pursue against
the Company. The Company's debt to Rappaport (the "Rappaport Loan") was due on
October 30, 2002. The Rappaport Loan is subordinated to the Wachovia loan. The
Rappaport Loan was sold to a group of Company management members and employees
(the "Purchasing Group") on April 29, 2005. The members of the Purchasing Group
include Prime Partners, Inc. ("Prime Partners"), a corporation partially owned
by Michael Ryan, the President and Chief Executive Officer and a director of the
Company, James Ciocia, the Chairman of the Company, Christopher Kelly, the
former General Counsel of the Company, Kathryn Travis, the Secretary and a
director of the Company, Dennis Conroy, the Chief Accounting Officer of the
Company, Ted Finkelstein, the Assistant General Counsel of the Company, and
certain other Company employees. The Purchasing Group has agreed to reduce the
principal balance of the Rappaport Loan from $1.0 million to $0.8 million and to
extend the maturity date to April 29, 2009. Pursuant to the terms of the
Rappaport Loan, the Purchasing Group, as holders of the Rappaport Loan, are
entitled to receive, in the aggregate, as interest, 15,000 shares of the
Company's common stock monthly while the debt remains unpaid.

As a result of these defaults, the Company's debt as to these lenders has been
classified as current liabilities on its financial statements. Upon the purchase
of the Rappaport Loan by the Purchasing Group, however, the Rappaport Loan was
reclassified as a related transaction.

During the nine months ended March 31, 2006, the Company incurred a net loss of
$1.5 million and at March 31, 2006 had a working capital deficit position of
$14.6 million. At March 31, 2006 the Company had $0.6 million of cash and cash
equivalents, $0.2 million in marketable securities and $4.5 million of trade
account receivables, net, to fund short-term working capital requirements. PCS
is subject to the SEC's Uniform Net Capital Rule 15c3-1, which requires that PCS
maintain minimum regulatory net capital of $100,000 and, in addition, that the
ratio of aggregate indebtedness to net capital, both as defined, shall not
exceed 15 to one. At March 31, 2006 the Company was in compliance with this
regulation.

The Company has shown losses for a variety of reasons including legacy issues
that include high cost structures for the home and field offices, the costs of
abandoned leases and significant litigation. The Company has also suffered
increased regulatory costs, and downward pressure on commission levels. The
Company has previously attempted to address its financial condition by among
other things, selling assets to raise cash, cutting operating expenses,
retaining existing registered representatives and borrowing from Prime Partners,
Inc. ("Prime Partners"), an affiliate of Michael Ryan, the President and Chief
Executive Officer and a director of the Company.

As a result of the Company's renegotiations with Wachovia, the amendment dated
March 1, 2005 to the Wachovia agreement discussed above, notwithstanding the
defaults with Wachovia, significantly reduced our debt service requirements
below those of fiscal 2005.

As of August 5, 2005, the Company sold its tax preparation and financial
planning businesses associated with its Colorado Springs, Colorado office. The
tax preparation business was sold to former employees of the Company for total
consideration of $0.4 million, $0.1 million of which was paid in cash to the
Company at closing, and $0.3 million of which is subject to a promissory note
that matures on January 1, 2012.

Additionally, during the third and fourth quarters of the Company's fiscal year,
significantly more cash is generated from its tax preparation business than
during the first and second quarters of the Company's fiscal year.

The Company is currently attempting to (i) increase revenues through a recently
initiated registered representative recruiting program, (ii) increase its
reserves and (iii) initiating discussions with its lenders to renegotiate its
financing arrangements.


                                    Page 23


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

Other initiatives the Company is pursuing include (i) consolidating offices to
preserve the Company's revenue stream and to further reduce overhead expenses,
(ii) negotiating with the top producers in the independent representative
channel to move them to the Company representative channel, and (iii) lowering
compensation levels for lower producing company representatives.

Furthermore, the Company has demonstrated an ability to raise capital from
insiders and key producers when necessary through the Rappaport transaction, as
described above. Although the Company has not done so since the Rappaport
transaction and there is no guarantee the Company would be successful, the
Company believes it would be able to raise capital from insiders and key
producers again if necessary.

There can be no guarantee, however, that the Company will be able to
successfully implement its strategy, and in particular, there can be no
guarantee that the Company's lenders will agree to terms in the future that are
more favorable to the Company than the current arrangements with the lenders.
Further, there can be no guarantee that the Company will be able to sell
additional assets, raise capital, or be able to generate further cost savings
without adversely impacting revenue and profitability.

The Company believes that it has completed the necessary steps to meet its cash
flow requirements throughout Fiscal 2006 and 2007, though due to the seasonality
of the Company's business the Company may at times employ short-term financing.
For the nine months ended March 31, 2006, Prime Partners, of which Michael P.
Ryan, the Company's President, is a director, an Officer and a significant
shareholder, provided short-term demand loans to the Company in the aggregate
amount of $2.0 million for working capital purposes. These loans pay 10%
interest per annum. As of March 31, 2006, the Company owed Prime Partners $1.7
million. Prime Partners has indicated to the Company that it may demand some of
the outstanding loan balance on or before June 30, 2006. There can be no
assurance that Prime Partners will extend further loans to the Company. In the
absence of loans from Prime Partners, the Company may not have access to
sufficient funds to meet its working capital needs.

In view of the Company's efforts to increase revenues, the Company does not
currently anticipate selling significant amounts of additional assets.
Accordingly, the Company does not anticipate receiving significant funds in the
near future from asset sales to meet its working capital needs.

The Company's net cash provided by operating activities was $0.1 million for the
nine months ended March 31, 2006, compared with net cash provided by operating
activities of $0.6 million for the nine months ended March 31, 2005. The
decrease of $0.5 million in net cash provided by operating activities was
primarily attributable to lower earnings for the nine months ended March 31,
2006, and higher levels of accounts receivable at March 31, 2006, partially
offset by increases in deferred income as of March 31, 2006.

Net cash used in investing activities was $1.0 million for the nine months ended
March 31, 2006 compared with net cash provided by investing activities of $0.1
million for the nine months ended March 31, 2005. The increase in net cash used
in investing activities was mostly attributable to increased capital
expenditures related to the opening of the Company's new office locations and
higher levels of receivables from employees at March 31, 2006.

Net cash provided by financing activities was $0.8 million for the nine months
ended March 31, 2006 compared with net cash used in financing activities of $0.3
million for the nine months ended March 31, 2005. The improvement is due
primarily to increased borrowings from Prime Partners.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

None


                                    Page 24


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

MARKET FOR COMPANY'S COMMON EQUITY

The shares of the Company's common stock were delisted from The Nasdaq National
Market in August 2002 and are now traded on what is commonly referred to as the
"pink sheets". As a result, an investor may find it more difficult to dispose of
or obtain accurate quotations as to the market value of the securities. In
addition, the Company is subject to Rule 15c2-11 promulgated by the SEC. If the
Company fails to meet criteria set forth in such Rule (for example, by failing
to file periodic reports as required by the Exchange Act), various practice
requirements are imposed on broker-dealers who sell securities governed by the
Rule to persons other than established customers and accredited investors. For
these types of transactions, the broker-dealer must make a special suitability
determination for the purchaser and have received the purchaser's written
consent to the transactions prior to sale. Consequently, the Rule may have a
material adverse effect on the ability of broker-dealers to sell the Company's
securities, which may materially affect the ability of shareholders to sell the
securities in the secondary market. The delisting could make trading the
Company's shares more difficult for investors, potentially leading to further
declines in the share price. It would also make it more difficult for the
Company to raise additional capital. Due to the delisting, the Company would
also incur additional costs under state blue-sky laws if the Company were to
sell equity.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

To date, the Company's exposure to market risk has been limited and it is not
currently hedging any market risk, although it may do so in the future. The
Company does not hold or issue any derivative financial instruments for trading
or other speculative purposes. The Company is exposed to market risk associated
with changes in the fair market value of the marketable securities that it
holds. The Company's revenue and profitability may be adversely affected by
declines in the volume of securities transactions and in market liquidity, which
generally result in lower revenues from trading activities and commissions.
Lower securities price levels may also result in a reduced volume of
transactions, as well as losses from declines in the market value of securities
held by the Company in trading and investment positions. Sudden sharp declines
in market values of securities and the failure of issuers and counterparts to
perform their obligations can result in illiquid markets in which the Company
may incur losses in its principal trading activities.

The Company's obligations under its Wachovia and Travelers credit facilities
bear interest at floating rates and therefore, the Company is impacted by
changes in prevailing interest rates.

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

In performing its audit of our Consolidated Financial Statements for Fiscal
2005, our former independent auditors, Radin Glass & Co., LLP ("Radin Glass"),
notified our Board of Directors of several reportable conditions in internal
controls under standards established by the American Institute of Certified
Public Accountants. Reportable conditions involve matters coming to the
attention of our auditors relating to significant deficiencies in the design or
operation of internal controls that, in their judgment, could adversely affect
our ability to record, process, summarize, and report financial data consistent
with the assertions of management in the consolidated financial statements.
Radin Glass stated that, while none of the items identified by them individually
are individually a material weakness, the combined effect of these issues and
the inability to produce timely and accurate financial statements is a material
weakness.

Although Radin Glass noted significant improvements in the structure of the
accounting department, and designed its audit procedures to address the matters
described below in order to obtain reasonable assurance that the financial
statements are free of material misstatement and to issue an unqualified audit
report, certain of the internal control deficiencies noted by Radin Glass had
been noted in their internal control letter regarding the Company's Consolidated
Financial Statements for Fiscal 2004. In Fiscal 2005, Radin Glass, while noting
some improvements have been made in the Company's internal controls, still
identified a number of internal control deficiencies and the Company continues
to work to remedy those deficiencies.


                                    Page 25


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

These significant deficiencies in the design and operation of our internal
controls included (i) the need to hire additional staffing and change the
structure of the finance/accounting department in order to provide better
coordination and communication between the legal and finance/accounting
departments; (ii) the need to provide training to existing and new personnel in
SEC reporting requirements; (iii) the lack of integration of the general ledger
system with other recordkeeping systems; (iv) the need for formal control
systems for journal entries and closing procedures; (v) the need to document
internal controls over financial reporting; and (vi) the needs to form an
independent audit committee, an internal audit department and to provide
internal review procedures for schedules, SEC reports and filings prior to
submission to the auditors and/or filing with the SEC.

Management believes that such deficiencies represent a material weakness in
internal control over financial reporting that, by themselves or in combination,
result in a more likelihood that a material misstatement in our financial
statements will not be prevented or detected by our employees in the normal
course of performing their assigned functions.

The Company continues its efforts to remediate these conditions and has and will
continue to implement enhanced procedures to accelerate improvement of its
internal controls. For example, (a) the Company continues to implement specific
changes in its internal controls with more formalized, structured and timely
review and analysis of journal entries, accounting data and reports prepared,
(b) has submitted SEC filings within the prescribed due dates for the last eight
quarters, (c) hired a new General Counsel with SEC significant knowledge,
replaced accounting staff and hired a Controller with SEC significant knowledge.

On October 25, 2005, the Company engaged Sherb & Co., LLP to serve as the
Company's independent auditors for the year ending June 30, 2006. Sherb has not
yet audited the Company's internal controls.

The Company's senior management is responsible for establishing and maintaining
a system of disclosure controls and procedures (as defined in Rule 13a-15 and
15d-15 under the Exchange Act) designed to ensure that information required to
be disclosed by the Company in the reports that it files or submits under the
Exchange Act is recorded, processed, summarized and reported within the time
periods specified in the SEC's rules and forms. Disclosure controls and
procedures include, without limitation, controls and procedures designed to
ensure that information required to be disclosed by an issuer in the reports
that it files or submits under the Exchange Act is accumulated and communicated
to the issuer's management, including its principal executive officer or
officers and principal financial officers, as appropriate, to allow timely
decisions regarding required disclosure.

The Company carried out an evaluation as of the end of the quarter ended March
31, 2006 under the supervision and with the participation of the Company's
management, including its Chief Executive Officer and Chief Accounting Officer,
of the disclosure controls and procedures of the Company as defined in Exchange
Act Rule 13(a)-15(e). In designing and evaluating disclosure controls and
procedures, the Company and its management recognize that any disclosure
controls and procedures, no matter how well designed and operated, can only
provide reasonable assurance of achieving the desired control objective. Due to
the material weakness in internal control over financial reporting previously
noted and insufficient passage of time to test the enacted changes to determine
if such changes are effective as at and prior to March 31, 2006, management
concludes that the Company's disclosure controls and procedures are ineffective.

Changing laws, regulations and standards relating to corporate governance and
public disclosure, including the Sarbanes-Oxley Act of 2002 ("Sarbanes-Oxley"),
and newly enacted SEC regulations have created additional compliance
requirements for companies such as ours. We are committed to maintaining high
standards of internal controls over financial reporting, corporate governance
and public disclosure. As a result, we intend to invest appropriate resources to
comply with evolving standards, and this investment may result in increased
general and administrative expenses and a diversion of management time and
attention from revenue-generating activities to compliance activities. In
particular, a great deal of management time and attention will be required to
comply on a timely basis with the internal control requirements of Section 404
of Sarbanes-Oxley, and without significant additional staff or resources it will
be difficult to achieve timely compliance.


                                    Page 26


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

Changes in Internal Controls

During the three months ended March 31, 2006, the Company implemented new
procedures related to its tax preparation recordkeeping that materially affect
the internal controls concerning financial reporting. These procedures included
automated data feeds from the front office tax preparation software to the back
office general ledger system, daily field office receipt reconciliations and
reporting to the back office, as well as internal field office audits to insure
compliance. Further the back office did monthly reconciliations of the databases
to ensure accuracy of the data feeds.

PART II - OTHER INFORMATION

ITEM 1A. RISK FACTORS

Significant Deficiencies in Internal Controls Over Financial Reporting;
Increased Compliance Expense

The Company was advised by its former outside auditors Radin Glass & Co., LLP
("Radin Glass") of the existence of certain reportable conditions involving
significant deficiencies in the design and operation of the Company's internal
controls over financial reporting that could adversely affect the Company's
ability to record, process, summarize and report financial data consistent with
the assertions of management in the financial statements. Although none of these
conditions individually constitutes a material weakness, collectively, these
deficiencies and the Company's inability to produce timely accurate financial
statements is a material weakness. A material weakness is defined as a
reportable condition in which the design or operation of one or more of the
internal control components does not reduce to a relatively low level the risk
that misstatements caused by error or fraud in amounts that would be material in
relation to the financial statements being audited may occur and not be detected
within a timely period by employees in the normal course of performing their
assigned functions. Changing laws, regulations and standards relating to
corporate governance and public disclosure, including the Sarbanes-Oxley Act of
2002, and newly enacted SEC regulations have created additional compliance
requirements for companies such as ours. We are committed to maintaining high
standards of internal controls over financial reporting, corporate governance
and public disclosure. As a result, we intend to invest appropriate resources to
comply with evolving standards, and this investment may result in increased
general and administrative expenses and a diversion of management time and
attention from revenue-generating activities to compliance activities. See Item
4."Controls and Procedures."

Our substantial debt and decreased access to capital could result in
insufficient funds to meet our working capital requirements

The Company has been operating with low levels of capital during recent periods.
While the Company itself is not subject to any minimum capital requirement, it
requires working capital to pay salaries, pay vendors, including landlords, and
otherwise operate its business. At March 31, 2006 the Company had a working
capital deficit of $14.6 million and the Company has regularly borrowed from
Prime Partners, an affiliate of Michael Ryan, the Chief Executive Officer and
director of the Company, to pay its obligations. In Fiscal 2006, Prime Partners
extended short-term demand loans to the Company in the aggregate amount of $2.0
million for working capital purposes. At March 31, 2006, the Company owed Prime
Partners $1.7 million. Prime Partners has indicated to the Company that it may
demand some of the outstanding loan balance on or before June 30, 2006. There
can be no assurance that Prime Partners will extend further loans to the
Company. In the absence of loans from Prime Partners, the Company may not have
access to sufficient funds to meet its working capital needs.

The expense and diversion of management attention which result from litigation
could have an adverse effect on our operating results and could harm our ability
to effectively manage our business

If the Company were to be found liable to clients for misconduct alleged in
civil proceedings, the Company's operations may be adversely affected. Many
aspects of the Company's business involve substantial risks of liability.
Broker-dealers such as PCS are subject to claims by dissatisfied clients,
including claims alleging they were damaged by improper sales practices such as
unauthorized trading, churning, sale of unsuitable securities, use of false or
misleading statements in the sale of securities, mismanagement and breach of
fiduciary duty. Broker-dealers may be liable for the unauthorized acts of their
retail brokers and independent contractors if they fail to adequately supervise
their conduct. PCS is currently a defendant/respondent in numerous such
proceedings. It should be noted, however, that PCS maintains securities
broker-dealer's professional liability insurance to insure against this risk,
but the insurance policy contains a deductible (presently $50,000) and a


                                    Page 27


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

cumulative cap on coverage (presently $3,000,000). In addition, certain
activities engaged in by brokers may not be covered by such insurance. The
adverse resolution of any legal proceedings involving the Company could have a
material adverse effect on its business, financial condition, and results of
operations or cash flows.

The delisting of Company shares could make trading the Company's shares more
difficult for investors, potentially leading to further declines in the share
price

The shares of the Company's common stock were delisted from The Nasdaq National
Market in August 2002 and are now traded on what is commonly referred to as the
"pink sheets". As a result, an investor may find it more difficult to dispose of
or obtain accurate quotations as to the market value of the securities. In
addition, the Company is subject to Rule 15c2-11 promulgated by the SEC. If the
Company fails to meet criteria set forth in such Rule (for example, by failing
to file periodic reports as required by the Exchange Act), various practice
requirements are imposed on broker-dealers who sell securities governed by the
Rule to persons other than established customers and accredited investors. For
these types of transactions, the broker-dealer must make a special suitability
determination for the purchaser and have received the purchaser's written
consent to the transactions prior to sale. Consequently, the Rule may have a
material adverse effect on the ability of broker-dealers to sell the Company's
securities, which may materially affect the ability of shareholders to sell the
securities in the secondary market. The delisting could make trading the
Company's shares more difficult for investors, potentially leading to further
declines in the share price. It would also make it more difficult for the
Company to raise additional capital. Due to the delisting, the Company would
also incur additional costs under state blue-sky laws if the Company were to
sell equity.

There are general business risks that could adversely affect the Company

If the financial planners that the Company presently employs or recruits do not
perform successfully, the Company's operations may be adversely affected. The
Company plans to continue to expand in the area of financial planning, by
expanding the business of presently employed financial planners and by
recruiting additional financial planners. The Company's revenue growth will in
large part depend upon the expansion of existing business and the successful
integration and profitability of the recruited financial planners. The Company's
growth will also depend on the successful operation of independent financial
planners who are recruited to join the Company. The financial planning channel
of the Company's business has generated an increasing portion of the Company's
revenues during the past few years, and if such channel does not continue to be
successful, the Company's revenue may not increase. The Consolidated Financial
Statements do not include any adjustments that might result due to these events
or from the uncertainties of a shift in the Company's business. The Company may
choose to open new offices. When the Company opens a new office, the Company
incurs significant expenses to build out the office and to purchase furniture,
equipment and supplies. The Company has found that a new office usually suffers
a loss in its first year of operation, shows no material profit or loss in its
second year of operation and does not attain profitability, if ever, until its
third year of operation. Therefore, the Company's operating results could be
materially adversely affected in any year that the Company opens a significant
number of new offices. If the financial markets deteriorate, the Company's
financial planning channel will suffer decreased revenues. The Company's revenue
and profitability may be adversely affected by declines in the volume of
securities transactions and in market liquidity, which generally result in lower
revenues from trading activities and commissions. Lower securities price levels
may also result in a reduced volume of transactions as well as losses from
declines in the market value of securities held in trading, investment and
underwriting positions. In periods of low volume, the fixed nature of certain
expenses, including salaries and benefits, computer hardware and software costs,
communications expenses and office leases, will adversely affect profitability.
Sudden sharp declines in market values of securities and the failure of issuers
and counterparts to perform their obligations can result in illiquid markets in
which the Company may incur losses in its principal trading and market making
activities.

Dependence on technology software and systems and the Company's inability to
provide assurance that their fail safe systems will be effective could adversely
affect the Company's operations

As an information-financial services company with a subsidiary broker dealer,
the Company is greatly dependent on technology software and systems and on the
Internet to maintain customer records, effect securities transactions and
prepare and file tax returns. In the event that there is an interruption to the
systems due to internal systems failure or from an external threat, including
terrorist attacks, fire and extreme weather conditions, the Company's ability to
prepare and file tax returns and to process financial transactions could be
affected. The Company has offsite backup, redundant and remote failsafe systems


                                    Page 28


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

in place to safeguard against these threats but there can be no assurance that
such systems will be effective to prevent malfunction and adverse effects on
operation.

Competition from other companies may adversely affect operations

If competitors in the industry began to encroach upon the Company's market
share, the Company's operations may be adversely affected. The income tax
preparation and financial planning services industries are highly competitive.
The Company's competitors include companies specializing in income tax
preparation as well as companies that provide general financial services. The
Company's principal competitors are H&R Block and Jackson Hewitt in the tax
preparation field and many well-known national brokerage and insurance firms in
the financial services field. Many of these competitors have larger market
shares and significantly greater financial and other resources than the Company.
The Company may not be able to compete successfully with such competitors.
Competition could cause the Company to lose existing clients, slow the growth
rate of new clients and increase advertising expenditures, all of which could
have a material adverse effect on the Company's business or operating results.

Competition from departing employees and the Company's ability to enforce such
contractual provisions could adversely affect the Company's operating results

The Company attempts to contractually restrict departing employees and financial
planners from competing with the Company following their separation from the
Company. However, as a practical matter, enforcement of such contractual
provisions prohibiting small scale competition by individuals may be difficult.
As a result, departing employees and financial planners have in the past and may
in the future compete with the Company. These people have the advantage of
knowing the Company's methods and, in some cases, having access to the Company's
clients. No assurance can be given that the Company will be able to retain its
most important employees and financial planners or that the Company will be able
to prevent competition from them or successfully compete against them. If a
substantial amount of such competition from former employees and financial
planners occurs, the corresponding reduction of revenue may materially adversely
affect the Company's operating results.

Departure of key personnel could adversely affect the Company's operations

If any of the Company's key personnel were to leave its employ, the Company's
operations may be adversely affected. The Company believes that its ability to
successfully implement its business strategy and operate profitably depends on
the continued employment of James Ciocia, its Chairman of the Board, Michael
Ryan, its President and Chief Executive Officer, Kathryn Travis, its Secretary,
Carole Enisman, its Executive Vice President of Operations, and Dennis Conroy,
its Chief Accounting Officer. Michael Ryan and Carole Enisman are married. If
any of these individuals become unable or unwilling to continue in his or her
present position, the Company's business and financial results could be
materially adversely affected.

The bankruptcy of a key director could adversely affect the confidence of
potential investors in the Company's common stock

On December 28, 2005, Stephen J. Gilbert, a director of the Company, filed a
motion to convert his personal Chapter 11 case to a Chapter 7 case. The
bankruptcy of a key director could adversely affect the confidence of potential
investors of the Company's common stock.

Tax return preparation malpractice and the Company's uninsured liability in such
cases could materially adversely affect the Company's business and operating
results

The Company's business of preparing tax returns subjects it to potential civil
liabilities for violations of the Internal Revenue Code or other regulations of
the IRS, although the Company has never been assessed with material civil
penalties or fines. If a Company violation resulted in a material fine or
penalty, the Company's operating results would be materially adversely affected.
In addition, the Company does not maintain any professional liability or
malpractice insurance policies for tax preparation. The Company has never been
the subject of a tax preparation malpractice lawsuit, however, the significant
uninsured liability and the legal and other costs relating to such claims could
materially adversely affect the Company's business and operating results.

In addition, making fraudulent statements on a tax return, willfully delivering
fraudulent documents to the IRS and unauthorized disclosure of taxpayer
information can constitute criminal offenses. If the Company were to be charged
with a criminal offense and found guilty, or if any of its employees or
executives were convicted of a criminal offense, in addition to the costs of
defense and possible fines, the Company would likely experience an adverse
effect to its reputation, which could directly lead to a decrease in revenues
from the loss of clients.


                                    Page 29


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

The Company does not hire a large number of CPA's, which could affect the
Company's ability to provide adequate IRS representation services to the
marketplace. The Company utilizes a significant number of seasonal employees who
are not certified public accountants or tax attorneys, to provide tax
preparation services. Under state law, the Company is not allowed to provide
legal tax advice and the Company does not employ nor does it retain any tax
attorneys on a full time basis. Because most of the Company's employees who
prepare tax returns are not certified public accountants, tax attorneys or
otherwise enrolled to practice before the IRS, such employees of the Company are
strictly limited as to the roles they may take in assisting a client in an audit
with the IRS. These limitations on services that the Company may provide could
hinder the Company's ability to market its services.

Furthermore, the small percentage of CPA's or tax attorneys available to provide
assistance and guidance to the Company's tax preparers may increase the risk of
the improper preparation of tax returns by the Company. The improper preparation
of tax returns could result in significant defense expenses and civil liability.

The loss of trademarks could cause the Company's revenues to decline

If the Company were to lose its trademarks or other proprietary rights, the
Company could suffer decreased revenues. The Company believes that its
trademarks and other proprietary rights are important to its success and its
competitive position. The Company has registered its "Gilman + Ciocia"
trademark. However, the actions taken by the Company to establish and protect
its trademarks and other proprietary rights may be inadequate to prevent
imitation of its services and products by others or to prevent others from
claiming violations of their trademarks and proprietary rights by the Company.
In addition, others may assert rights in the Company's trademarks and other
proprietary rights. If the Company were to lose the exclusive right to its
trademarks, its operations could be materially adversely affected.

The decision not to pay dividends could impact the marketability of the
Company's common stock

The Company's decision not to pay dividends could negatively impact the
marketability of the Company's common stock. Since its initial public offering
of securities in 1994, the Company has not paid dividends and it does not plan
to pay dividends in the foreseeable future. The Company currently intends to
retain future earnings, if any, to finance the growth of the Company. It is very
likely that dividends will not be distributed in the near future, which may
reduce the marketability of the Company's common stock.

Impediments to third party control could adversely affect the price and
liquidity of the Company's common stock

The ability of a third party to acquire control of the Company is made more
difficult by the Company's classified board of directors, which would prevent a
third party from immediately electing a new board of directors, and by the
Company's ability to issue preferred stock without shareholder approval. These
impediments to third party control could potentially adversely affect the price
and liquidity of the Company's common stock.

The low trading volume of the Company's common stock increases volatility, which
could impair the Company's ability to obtain equity financing

Low trading volume in the Company's common stock increases volatility, which
could result in the impairment of the Company's ability to obtain equity
financing. As a result, historical market prices may not be indicative of market
prices in the future. The Company's market price may be impacted by changes in
earnings estimates by analysts, economic and other external factors and the
seasonality of the Company's business. Fluctuations or decreases in the trading
price of the common stock may adversely affect the stockholders' ability to buy
and sell the common stock and the Company's ability to raise money in a future
offering of common stock. The shares of the Company's common stock were delisted
from The NASDAQ National Market in August 2002, and the market price of the
Company's shares has dramatically declined since the delisting.

The release of restricted common stock may have an adverse affect on the market
price of the common stock

The release of various restrictions on the possible future sale of the Company's
Common Stock may have an adverse affect on the market price of the common stock.
Based on information received from the Company's transfer agent, approximately
5.8 million shares of the common stock outstanding are "restricted securities"
under Rule 144 of the Securities Act of 1933, as amended (the "Securities Act").

In general, under Rule 144, a person who has satisfied a one year holding period
may, under certain circumstances, sell, within any three month period, a number
of shares of "restricted securities" that do not exceed the greater of one


                                    Page 30


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

percent of the then outstanding shares of common stock or the average weekly
trading volume of such shares during the four calendar weeks prior to such sale.
Rule 144 also permits, under certain circumstances, the sale of shares of common
stock by a person who is not an "affiliate" of the Company (as defined in Rule
144) and who has satisfied a two year holding period, without any volume or
other limitation.

The securities industry rules could materially affect the Company's business

If a material risk inherent to the securities industry was to be realized, the
value of the Company's common stock may decline. The securities industry, by its
very nature, is subject to numerous and substantial risks, including the risk of
declines in price level and volume of transactions, losses resulting from the
ownership, trading or underwriting of securities, risks associated with
principal activities, the failure of counterparties to meet commitments,
customer, employee or issuer fraud risk, litigation, customer claims alleging
improper sales practices, errors and misconduct by brokers, traders and other
employees and agents (including unauthorized transactions by brokers), and
errors and failure in connection with the processing of securities transactions.
Many of these risks may increase in periods of market volatility or reduced
liquidity. In addition, the amount and profitability of activities in the
securities industry are affected by many national and international factors,
including economic and political conditions, broad trends in industry and
finance, level and volatility of interest rates, legislative and regulatory
changes, currency values, inflation, and the availability of short-term and
long-term funding and capital, all of which are beyond the control of the
Company.

Several current trends are also affecting the securities industry, including
increasing consolidation, increasing use of technology, increasing use of
discount and online brokerage services, greater self-reliance of individual
investors and greater investment in mutual funds. These trends could result in
the Company facing increased competition from larger broker-dealers, a need for
increased investment in technology, or potential loss of clients or reduction in
commission income. These trends or future changes could have a material adverse
effect on the Company's business, financial condition, and results of operations
or cash flows.

If new regulations are imposed on the securities industry, the operating results
of the Company may be adversely affected. The SEC, the NASD, the NYSE and
various other regulatory agencies have stringent rules with respect to the
protection of customers and maintenance of specified levels of net capital by
broker-dealers. The regulatory environment in which the Company operates is
subject to change. The Company may be adversely affected as a result of new or
revised legislation or regulations imposed by the SEC, the NASD, other U.S.
governmental regulators or SRO's. The Company also may be adversely affected by
changes in the interpretation or enforcement of existing laws and rules by the
SEC, other federal and state governmental authorities and SRO's.

PCS is subject to periodic examination by the SEC, the NASD, SRO's and various
state authorities. PCS sales practice operations, recordkeeping, supervisory
procedures and financial position may be reviewed during such examinations to
determine if they comply with the rules and regulations designed to protect
customers and protect the solvency of broker-dealers. Examinations may result in
the issuance of letters to PCS, noting perceived deficiencies and requesting PCS
to take corrective action. Deficiencies could lead to further investigation and
the possible institution of administrative proceedings, which may result in the
issuance of an order imposing sanctions upon PCS and/or their personnel.

The Company's business may be materially affected not only by regulations
applicable to it as a financial market intermediary, but also by regulations of
general application. For example, the volume and profitability of the Company's
or its clients' trading activities in a specific period could be affected by,
among other things, existing and proposed tax legislation, antitrust policy and
other governmental regulations and policies (including the interest rate
policies of the Federal Reserve Board) and changes in interpretation or
enforcement of existing laws and rules that affect the business and financial
communities.

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

During the quarter ended March 31, 2006, the Company issued 105,000 shares of
its common stock to members of the Purchasing Group as payment of interest on
the Rappaport Loan. The shares were issued in reliance on Section 4(2) under the
Securities Act.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES


                                    Page 31


GILMAN & CIOCIA INC - 10-Q
- --------------------------------------------------------------------------------

See Note 8 to Notes to Consolidated Financial Statements herein for a discussion
of the Company's defaults on debt.

ITEM 6. EXHIBITS

10.5 Amendment No. 4 to Forbearance Agreement, amending the Forbearance
Agreement dated as of November 27, 2002 by and between the Company and Wachovia
Bank, National Association ("Wachovia"), executed by Wachovia on April 21, 2005.

31.1 Rule 13a-14(a) Certification of Chief Executive Officer.

31.2 Rule 13a-14(a) Certification of Chief Accounting Officer.

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

32.2 Certification of Chief Accounting Officer Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.

                                   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.

                                                GILMAN + CIOCIA, INC.


Dated: May 15, 2006                             By: /s/ Michael P. Ryan
                                                    ---------------------------
                                                    Chief Executive Officer


Dated: May 15, 2006                             By: /s/ Dennis Conroy
                                                    ---------------------------
                                                    Chief Accounting Officer


                                    Page 32